ZTO Reports Third Quarter 2024 Unaudited Financial Results
Robust Profitability amidst Consumption Mix-shift
Adjusted Net Income Grew 2.0% to RMB2.4 Billion
Parcel Volume Increased 15.9% to 8.7 Billion
SHANGHAI, Nov. 19, 2024 /PRNewswire/ -- ZTO Express (Cayman) Inc. (NYSE: ZTO and SEHK: 2057), a leading and fast-growing express delivery company in China ("ZTO" or the "Company"), today announced its unaudited financial results for the third quarter ended September 30, 2024([1]). The Company grew parcel volume by 15.9% year over year while maintaining high quality of service and customer satisfaction. Adjusted net income increased 2.0%([2]) to reach RMB2,387.3 million. Cash generated from operating activities was RMB3,112.0 million.
Third Quarter 2024 Financial Highlights
-- Revenues were RMB10,675.0 million (US$1,521.2 million), an increase of
17.6% from RMB9,075.9 million in the same period of 2023.
-- Gross profit was RMB3,334.8 million (US$475.2 million), an increase of
23.2% from RMB2,706.4 million in the same period of 2023.
-- Net income was RMB2,379.0 million (US$339.0 million), an increase of
1.3% from RMB2,349.6 million in the same period of 2023.
-- Adjusted EBITDA([3]) was RMB3,739.5 million (US$532.9 million), an
increase of 8.7% from RMB3,438.6 million in the same period of 2023.
-- Adjusted net income was RMB2,387.3 million (US$340.2 million), an
increase of 2.0% from RMB2,340.7 million in the same period of 2023.
-- Basic and diluted net earnings per American depositary share
("ADS"([4])) were RMB2.98 (US$0.42) and RMB2.90 (US$0.41), an increase
of 2.4% and 2.1% from RMB2.91 and RMB2.84 in the same period of 2023,
respectively.
-- Adjusted basic and diluted earnings per American depositary share
attributable to ordinary shareholders([5]) were RMB2.99 (US$0.43) and
RMB2.91 (US$0.41), an increase of 3.5% and 2.8% from RMB2.89 and RMB2.83
in the same period of 2023, respectively.
-- Net cash provided by operating activities was RMB3,112.0 million
(US$443.5 million), compared with RMB2,938.1 million in the same period
of 2023.
Operational Highlights for Third Quarter 2024
-- Parcel volume was 8,723 million, an increase of 15.9% from 7,523 million
in the same period of 2023.
-- Number of pickup/delivery outlets was over 31,000 as of September 30,
2024.
-- Number of direct network partners was over 6,000 as of September 30,
2024.
-- Number of self-owned line-haul vehicles was over 10,000 as of September
30, 2024.
-- Out of the over 10,000 self-owned trucks, over 9,700 were high capacity
15 to 17-meter-long models as of September 30, 2024, compared to over
9,300 as of September 30, 2023.
-- Number of line-haul routes between sorting hubs was over 3,900 as of
September 30, 2024, compared to over 3,800 as of September 30, 2023.
-- Number of sorting hubs was 95 as of September 30, 2024, among which 91
are operated by the Company and 4 by the Company's network partners.
(1) An investor relations presentation accompanies this earnings release and can be found at http://zto.investorroom.com.
(2) Adjusted net income is a non-GAAP financial measure, which is defined as net income before share-based compensation expense and non-recurring items such as impairment of investments in equity investees, gain/(loss) on disposal of equity investment and subsidiary and corresponding tax impact which management aims to better
represent the underlying business operations.
(3) Adjusted EBITDA is a non-GAAP financial measure, which is defined as net income before depreciation, amortization, interest expenses and income tax expenses, and further adjusted to exclude the shared-based compensation expense and non-recurring items such as impairment of investments in equity investees, gain/(loss) on
disposal of equity investment and subsidiary which management aims to better represent the underlying business operations.
(4) One ADS represents one Class A ordinary share.
(5) Adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders is a non-GAAP financial measure. It is defined as adjusted net income attributable to ordinary shareholders divided by weighted average number of basic and diluted American depositary shares, respectively.
Mr. Meisong Lai, Founder, Chairman and Chief Executive Officer of ZTO, commented, "During the third quarter, ZTO maintained high quality of services and customer satisfaction, and achieved 8.72 billion of parcel volume and 2.39 billion of adjusted net income. Our retail volume increased by over 40% year over year for the quarter as we systematically improved cooperations with various ecommerce platforms for reverse logistics, remote area delivery and premium services. Our strategy to improve volume mix has generated very positive contributions to both revenue and operating margin."
Mr. Lai added, "For nearly a decade since ZTO took the number one position in the industry, volume leadership has always been one of our key priorities. The recent stimulus policies by the central government sent a very strong signal for its commitment to support China's economic recovery and long-term growth. In the meantime, the downgrade of consumer spending may still be present for a while before an economic turnaround takes place. Volume leadership is the cornerstone of our business. We are setting plans in motion to maintain high quality of services and customer satisfaction, to regain market share and widen our leadership in parcel volume while achieving a reasonable level of earnings."
Ms. Huiping Yan, Chief Financial Officer of ZTO, commented, "ZTO's core express ASP increased 1.8% for this quarter thanks to continued improvements in key accounts' mix offsetting negative impact from lower per parcel weight and volume incentive increases. Combined unit sorting and transportation costs decreased 8.4%, or 6 cents benefiting from sustained productivity gain initiatives. SG&A as a percentage of revenue remained stable at approximately 5%. Cash flow from operating activities was 3.1 billion, and capital spending was 1.8 billion."
Ms. Yan added, "The express delivery industry experienced high growth contrary to the soft macroeconomic conditions. We have guided down our annual volume targets based on the visibility we have for the year. The increasing proportion of low-value ecommerce packages presented new challenges to the execution of our overall strategy to achieve continuous and simultaneous growth or improvements in quality of services, volume market share and profit. We are making modifications to rebalance our resource allocation as well as key network pricing approaches to regain volume growth momentum and expand our existing market share lead. Our quality of earnings will remain intact, and we are confident in maintaining our leadership in profitability in the industry."
Third Quarter 2024 Unaudited Financial Results
Three Months Ended September 30, Nine Months Ended September 30,
2023 2024 2023 2024
RMB % RMB US$ % RMB % RMB US$ %
(in thousands, except percentages)
Express delivery services 8,341,620 91.9 9,812,807 1,398,314 91.9 25,728,807 92.6 28,928,902 4,122,336 92.2
Freight forwarding services 238,565 2.6 240,491 34,270 2.3 670,162 2.4 676,480 96,398 2.2
Sale of accessories 460,870 5.1 588,233 83,823 5.5 1,297,486 4.7 1,653,717 235,653 5.3
Others 34,863 0.4 33,517 4,775 0.3 103,026 0.3 101,919 14,522 0.3
Total revenues 9,075,918 100.0 10,675,048 1,521,182 100.0 27,799,481 100.0 31,361,018 4,468,909 100.0
Total Revenues were RMB10,675.0 million (US$1,521.2 million), an increase of 17.6% from RMB9,075.9 million in the same period of 2023. Revenue from the core express delivery business increased by 18.1% compared to the same period of 2023 driven by a 15.9% growth in parcel volume and a 1.8% increase in unit price. KA revenue including delivery fees from direct sales organizations, established to serve core express KA customers, increased by 122.1% as the proportion of higher-valued parcels such as returned parcels from e-commerce platforms continued to increase. Revenue from freight forwarding services increased by 0.8% compared to the same period of 2023. Revenue from sales of accessories, largely consisted of sales of thermal paper used for digital waybills' printing, increased by 27.6%. Other revenues were derived mainly from financing services.
Three Months Ended September 30, Nine Months Ended September 30,
2023 2024 2023 2024
RMB % of RMB US$ % of RMB % of RMB US$ % of
revenues revenues revenues revenues
(in thousands, except percentages)
Line-haul transportation cost 3,245,767 35.8 3,398,007 484,212 31.8 9,627,419 34.6 10,052,623 1,432,487 32.1
Sorting hub operating cost 2,048,438 22.6 2,224,206 316,947 20.8 5,996,475 21.6 6,620,077 943,353 21.1
Freight forwarding cost 221,742 2.4 226,111 32,221 2.1 626,986 2.3 631,217 89,948 2.0
Cost of accessories sold 117,036 1.3 161,648 23,035 1.5 351,164 1.3 454,788 64,807 1.5
Other costs 736,491 8.1 1,330,265 189,560 12.6 2,663,160 9.5 3,644,940 519,400 11.5
Total cost of revenues 6,369,474 70.2 7,340,237 1,045,975 68.8 19,265,204 69.3 21,403,645 3,049,995 68.2
Total cost of revenues was RMB7,340.2 million (US$1,046.0 million), an increase of 15.2% from RMB6,369.5 million in the same period last year.
Line-haul transportation cost was RMB3,398.0 million (US$484.2 million), an increase of 4.7% from RMB3,245.8 million in the same period last year. The unit transportation cost decreased 9.7% or 4 cents mainly attributable to better economies of scale and improved load rate through more effective route planning.
Sorting hub operating cost was RMB2,224.2 million (US$316.9 million), an increase of 8.6% from RMB2,048.4 million in the same period last year. The increase primarily consisted of (i) RMB108.0 million (US$15.4 million) increase in labor-associated costs, a net result of wage increases partially offset by automation-driven efficiency improvements and (ii) RMB74.9 million (US$10.7 million) increase in depreciation and amortization costs associated with expansion of automation equipment and facility upgrades to further improve the transit efficiency. With standardization in operating procedures, effective performance evaluation system, sorting hub operating cost per unit decreased 6.4% or 2 cents. As of September 30, 2024, there were 535 sets of automated sorting equipment in service, compared to 482 sets as of September 30, 2023.
Cost of accessories sold was RMB161.6 million (US$23.0 million), increased 38.1% compared with RMB117.0 million in the same period last year.
Other costs were RMB1,330.3 million (US$189.6 million), increased 80.6% from RMB736.5 million in the same period last year, included costs for serving higher-valued enterprise customers which increased by RMB546.8 million (US$77.9 million).
Gross Profit was RMB3,334.8 million (US$475.2 million), increased by 23.2% from RMB2,706.4 million in the same period last year. Gross margin rate improved to 31.2% from 29.8% in the same period last year.
Total Operating Expenses were RMB493.0 million (US$70.3 million), compared to RMB282.8 million in the same period last year.
Selling, general and administrative expenses were RMB544.6 million (US$77.6 million), increased by 25.6% from RMB433.7 million in the same period last year, mainly due to (i) RMB74.1 million (US$10.6 million) change in credit loss provision for financing services, and (ii) disposal losses of RMB41.1 million (US$5.9 million) on fixed assets.
Other operating income, net was RMB51.6 million (US$7.3 million), compared to RMB150.9 million in the same period last year. Other operating income mainly consisted of (i) RMB43.4 million (US$6.2 million) of rental income, and (ii) RMB8.2 million (US$1.2 million) of government subsidies and tax rebates.
Income from operations was RMB2,841.8 million (US$405.0 million), an increase of 17.3% from RMB2,423.6 million for the same period last year. Operating margin rate decreased to 26.6% from 26.7% in the same period last year.
Interest income was RMB238.5 million (US$34.0 million), compared with RMB246.4 million in the same period last year.
Interest expenses was RMB66.4 million (US$9.5 million), compared with RMB83.8 million in the same period last year.
Loss from fair value changes of financial instruments was RMB62.7 million (US$8.9 million), compared with a gain of RMB8.6 million in the same period last year. The large swing in USD and RMB exchange rate near quarter end caused a RMB94.9 million (US$13.5 million) unrealized foreign exchange loss related to cash management products.
Income tax expenses were RMB555.0 million (US$79.1 million) compared to RMB271.4 million in the same period last year. In the third quarter of 2023, Shanghai Zhongtongji Network Technology Co., Ltd.(?????????????), a wholly-owned subsidiary of the Company, received an income tax refund of RMB207.1 million for being a "Key Software Enterprise" for the tax year 2022.
Net income was RMB2,379.0 million (US$339.0 million), which increased by 1.3% from RMB2,349.6 million in the same period last year.
Basic and diluted earnings per ADS attributable to ordinary shareholders were RMB2.98 (US$0.42) and RMB2.90 (US$0.41), compared to basic and diluted earnings per ADS of RMB2.91 and RMB2.84 in the same period last year, respectively.
Adjusted basic and diluted earnings per ADS attributable to ordinary shareholders were RMB2.99 (US$0.43) and RMB2.91 (US$0.41), compared with RMB2.89 and RMB2.83 in the same period last year, respectively.
Adjusted net income was RMB2,387.3 million (US$340.2 million), compared with RMB2,340.7 million during the same period last year.
EBITDA([1]) was RMB3,731.3 million (US$531.7 million), compared with RMB3,449.5 million in the same period last year.
Adjusted EBITDA was RMB3,729.5 million (US$532.8million), compared to RMB3,438.6 million in the same period last year.
Net cash provided by operating activities was RMB3,112.0 million (US$443.5 million), compared with RMB2,938.1 million in the same period last year.
(1) EBITDA is a non-GAAP financial measure, which is defined as net income before depreciation, amortization, interest expenses and income tax expenses which management aims to better represent the underlying business operations.
Business Outlook
Based on current market and operating conditions, the Company revises its previously stated annual guidance. Parcel volume for 2024 is expected to be in the range of 33.7 billion to 33.9 billion, representing a 11.6% to 12.3% increase year over year. Such estimates represent management's current and preliminary view, which are subject to change.
Exchange Rate
This announcement contains translation of certain Renminbi amounts into U.S. dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from Renminbi to U.S. dollars were made at the exchange rate of RMB7.0176 to US$1.00, the noon buying rate on September 30, 2024 as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve Systems.
Use of Non-GAAP Financial Measures
The Company uses EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders, and adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders, each a non-GAAP financial measure, in evaluating ZTO's operating results and for financial and operational decision-making purposes.
Reconciliations of the Company's non-GAAP financial measures to its U.S. GAAP financial measures are shown in tables at the end of this earnings release, which provide more details about the non-GAAP financial measures.
The Company believes that such Non-GAAP measures help identify underlying trends in ZTO's business that could otherwise be distorted by the effect of the related expenses and gains that the Company includes in income from operations and net income. The Company believes that EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders provide useful information about its operating results, enhance the overall understanding of its past performance and future prospects and allow for greater visibility with respect to key metrics used by ZTO's management in its financial and operational decision-making.
EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders should not be considered in isolation or construed as an alternative to net income or any other measure of performance or as an indicator of the Company's operating performance. Investors are encouraged to compare the historical non-GAAP financial measures to the most directly comparable GAAP measures. EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to ZTO's data. ZTO encourages investors and others to review the Company's financial information in its entirety and not rely on a single financial measure.
Conference Call Information
ZTO's management team will host an earnings conference call at 7:30 PM U.S. Eastern Time on Tuesday, November 19, 2024 (8:30 AM Beijing Time on November 20, 2024).
Dial-in details for the earnings conference call are as follows:
United States: 1-888-317-6003
Hong Kong: 800-963-976
Mainland China: 4001-206-115
Singapore: 800-120-5863
International: 1-412-317-6061
Passcode: 0501133
Please dial in 15 minutes before the call is scheduled to begin and provide the passcode to join the call.
A replay of the conference call may be accessed by phone at the following numbers until November 26, 2024:
United States: 1-877-344-7529
International: 1-412-317-0088
Passcode: 1609584
Additionally, a live and archived webcast of the conference call will be available at http://zto.investorroom.com.
About ZTO Express (Cayman) Inc.
ZTO Express (Cayman) Inc. (NYSE: ZTO and SEHK:2057) ("ZTO" or the "Company") is a leading and fast-growing express delivery company in China. ZTO provides express delivery service as well as other value-added logistics services through its extensive and reliable nationwide network coverage in China.
ZTO operates a highly scalable network partner model, which the Company believes is best suited to support the significant growth of e-commerce in China. The Company leverages its network partners to provide pickup and last-mile delivery services, while controlling the mission-critical line-haul transportation and sorting network within the express delivery service value chain.
For more information, please visit http://zto.investorroom.com.
Safe Harbor Statement
This announcement contains statements that may constitute "forward-looking" statements pursuant to the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "aims," "future," "intends," "plans," "believes," "estimates," "likely to," and other similar expressions. Among other things, the business outlook and quotations from management in this announcement contain forward-looking statements. ZTO may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the "SEC") and The Stock Exchange of Hong Kong Limited (the "HKEX"), in its interim and annual reports to shareholders, in announcements, circulars or other publications made on the website of the HKEX, in press releases and other written materials, and in oral statements made by its officers, directors, or employees to third parties. Statements that are not historical facts, including but not limited to statements about ZTO's beliefs, plans, and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: risks relating to the development of the e-commerce and express delivery industries in China; its significant reliance on certain third-party e-commerce platforms; risks associated with its network partners and their employees and personnel; intense competition which could adversely affect the Company's results of operations and market share; any service disruption of the Company's sorting hubs or the outlets operated by its network partners or its technology system; ZTO's ability to build its brand and withstand negative publicity, or other favorable government policies. Further information regarding these and other risks is included in ZTO's filings with the SEC and the HKEX. All information provided in this announcement is as of the date of this announcement, and ZTO does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
UNAUDITED CONSOLIDATED FINANCIAL DATA
Summary of Unaudited Consolidated Comprehensive Income Data:
Three Months Ended September 30, Nine Months Ended September 30,
2023 2024 2023 2024
RMB RMB US$ RMB RMB US$
(in thousands, except for share and per share data)
Revenues 9,075,918 10,675,048 1,521,182 27,799,481 31,361,018 4,468,909
Cost of revenues (6,369,474) (7,340,237) (1,045,975) (19,265,204) (21,403,645) (3,049,995)
Gross profit 2,706,444 3,334,811 475,207 8,534,277 9,957,373 1,418,914
Operating (expenses)/income:
Selling, general and administrative (433,682) (544,573) (77,601) (1,724,896) (2,034,192) (289,870)
Other operating income, net 150,850 51,552 7,346 443,448 400,507 57,072
Total operating expenses (282,832) (493,021) (70,255) (1,281,448) (1,633,685) (232,798)
Income from operations 2,423,612 2,841,790 404,952 7,252,829 8,323,688 1,186,116
Other income/(expenses):
Interest income 246,362 238,510 33,987 505,382 771,608 109,953
Interest expense (83,801) (66,364) (9,457) (227,729) (266,135) (37,924)
Gain/(loss) from fair value changes of
financial instruments 8,551 (62,699) (8,935) 215,764 34,883 4,971
Gain/(loss) on disposal of equity investees,
subsidiary and others 10,838 (1,440) (205) 10,074 10,694 1,524
Impairment of investments in equity investees - (672,816) (95,876)
Foreign currency exchange gain before tax 4,650 (38,174) (5,440) 75,571 (17,612) (2,510)
Income before income tax, and share of
loss in equity method investments 2,610,212 2,911,623 414,902 7,831,891 8,184,310 1,166,254
Income tax expense (271,387) (554,959) (79,081) (1,301,979) (1,786,275) (254,542)
Share of gain in equity method investments 10,785 22,378 3,189 14,732 42,751 6,092
Net income 2,349,610 2,379,042 339,010 6,544,644 6,440,786 917,804
Net (income)/loss attributable to non-
controlling interests (4,452) 17,255 2,459 12,054 (6,641) (946)
Net income attributable to ZTO Express
(Cayman) Inc. 2,345,158 2,396,297 341,469 6,556,698 6,434,145 916,858
Net income attributable to ordinary
shareholders 2,345,158 2,396,297 341,469 6,556,698 6,434,145 916,858
Net earnings per share attributed to
ordinary shareholders
Basic 2.91 2.98 0.42 8.11 7.99 1.14
Diluted 2.84 2.90 0.41 7.94 7.80 1.11
Weighted average shares used in
calculating net earnings per ordinary
share/ADS
Basic 807,081,026 804,565,579 804,565,579 808,298,164 805,388,468 805,388,468
Diluted 838,290,093 838,131,679 838,131,679 839,507,232 838,954,568 838,954,568
Net income 2,349,610 2,379,042 339,010 6,544,644 6,440,786 917,804
Other comprehensive income/(loss),
net of tax of nil:
Foreign currency translation adjustment (32,832) 137,698 19,622 (174,729) 20,138 2,870
Comprehensive income 2,316,778 2,516,740 358,632 6,369,915 6,460,924 920,674
Comprehensive (income)/loss attributable to
non-controlling interests (4,452) 17,255 2,459 12,054 (6,641) (946)
Comprehensive income attributable to ZTO
Express (Cayman) Inc. 2,312,326 2,533,995 361,091 6,381,969 6,454,283 919,728
Unaudited Consolidated Balance Sheets Data:
As of
December 31, September
30,
2023 2024
RMB RMB US$
(in thousands, except for share data)
ASSETS
Current assets:
Cash and cash equivalents 12,333,884 11,703,151 1,667,686
Restricted cash 686,568 32,350 4,610
Accounts receivable, net 572,558 782,772 111,544
Financing receivables 1,135,445 1,272,992 181,400
Short-term investment 7,454,633 11,213,470 1,597,907
Inventories 28,074 27,651 3,940
Advances to suppliers 821,942 862,789 122,946
Prepayments and other current assets 3,772,377 4,162,249 593,116
Amounts due from related parties 148,067 99,206 14,137
Total current assets 26,953,548 30,156,630 4,297,286
Investments in equity investees 3,455,119 2,092,880 298,233
Property and equipment, net 32,181,025 33,591,675 4,786,775
Land use rights, net 5,637,101 6,097,476 868,883
Intangible assets, net 23,240 18,592 2,649
Operating lease right-of-use assets 672,193 573,209 81,682
Goodwill 4,241,541 4,241,541 604,415
Deferred tax assets 879,772 711,368 101,369
Long-term investment 12,170,881 13,511,938 1,925,436
Long-term financing receivables 964,780 850,440 121,187
Other non-current assets 701,758 953,451 135,866
Amounts due from related parties-non current 584,263 520,833 74,218
TOTAL ASSETS 88,465,221 93,320,033 13,297,999
LIABILITIES AND EQUITY
Current liabilities
Short-term bank borrowing 7,765,990 10,770,422 1,534,773
Accounts payable 2,557,010 2,112,632 301,048
Advances from customers 1,745,727 1,662,922 236,964
Income tax payable 333,257 316,260 45,067
Amounts due to related parties 234,683 154,447 22,009
Operating lease liabilities 186,253 166,392 23,711
Dividends payable 1,548 1,993,865 284,123
Convertible bond 6,979,057 994,508
Other current liabilities 7,236,716 7,126,793 1,015,558
Total current liabilities 20,061,184 31,282,790 4,457,761
Non-current operating lease liabilities 455,879 374,057 53,303
Deferred tax liabilities 638,200 541,115 77,108
Convertible bond 7,029,550
TOTAL LIABILITIES 28,184,813 32,197,962 4,588,172
Shareholders' equity
Ordinary shares (US$0.0001 par value; 10,000,000,000 shares authorized;
812,866,663 shares issued and 804,719,252 shares outstanding as of
December 31, 2023; 810,339,182 shares issued and 804,140,620 shares
outstanding as of September 30, 2024) 525 523 75
Additional paid-in capital 24,201,745 24,383,137 3,474,569
Treasury shares, at cost (510,986) (337,541) (48,099)
Retained earnings 36,301,185 36,715,863 5,231,969
Accumulated other comprehensive loss (190,724) (170,586) (24,308)
ZTO Express (Cayman) Inc. shareholders' equity 59,801,745 60,591,396 8,634,206
Noncontrolling interests 478,663 530,675 75,621
Total Equity 60,280,408 61,122,071 8,709,827
TOTAL LIABILITIES AND EQUITY 88,465,221 93,320,033 13,297,999
Summary of Unaudited Consolidated Cash Flow Data:
Three Months Ended Nine Months Ended
September 30, September 30,
2023 2024 2023 2024
RMB RMB US$ RMB RMB US$
(in thousands)
Net cash provided by operating activities 2,938,104 3,111,972 443,452 9,437,682 8,623,087 1,228,780
Net cash used in investing activities (4,025,760) (1,910,131) (272,191) (13,433,920) (8,955,072) (1,276,088)
Net cash provided by/(used in) financing activities 2,529,988 10,183 1,451 1,396,265 (963,309) (137,270)
Effect of exchange rate changes on cash, cash
equivalents and restricted cash 9,459 (43,349) (6,176) 105,393 (8,272) (1,178)
Net increase/(decrease) in cash, cash equivalents
and restricted cash 1,451,791 1,168,675 166,536 (2,494,580) (1,303,566) (185,756)
Cash, cash equivalents and restricted cash at
beginning of period 8,656,716 10,579,069 1,507,505 12,603,087 13,051,310 1,859,797
Cash, cash equivalents and restricted cash at end of
period 10,108,507 11,747,744 1,674,041 10,108,507 11,747,744 1,674,041
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the condensed consolidated balance sheets that sum to the total of the same such amounts shown in the condensed consolidated statements of cash flows:
As of
September 30, September 30,
2023 2024
RMB RMB US$
(in
thousands)
Cash and cash equivalents 9,284,625 11,703,151 1,667,686
Restricted cash, current 793,037 32,350 4,610
Restricted cash, non-current 30,845 12,243 1,745
Total cash, cash equivalents and restricted cash 10,108,507 11,747,744 1,674,041
Reconciliations of GAAP and Non-GAAP Results
Three Months Ended September
30, Nine Months Ended September 30,
2023 2024 2023 2024
RMB RMB US$ RMB RMB US$
(in thousands, except for share and per share data)
Net income 2,349,610 2,379,042 339,010 6,544,644 6,440,786 917,804
Add:
Share-based compensation expense (1) - 6,769 965 254,976 311,924 44,449
Impairment of investments in equity investees (1) - 672,816 95,876
(Gain)/loss on disposal of equity investees
and subsidiary, net of income taxes (8,866) 1,440 205 (8,102) (8,507) (1,212)
Adjusted net income 2,340,744 2,387,251 340,180 6,791,518 7,417,019 1,056,917
Net income 2,349,610 2,379,042 339,010 6,544,644 6,440,786 917,804
Add:
Depreciation 712,734 695,241 99,071 2,035,702 2,168,290 308,979
Amortization 31,951 35,709 5,088 100,535 104,034 14,825
Interest expenses 83,801 66,364 9,457 227,729 266,135 37,924
Income tax expenses 271,387 554,959 79,081 1,301,979 1,786,275 254,542
EBITDA 3,449,483 3,731,315 531,707 10,210,589 10,765,520 1,534,074
Add:
Share-based compensation expense - 6,769 965 254,976 311,924 44,449
Impairment of investments in equity investees - 672,816 95,876
(Gain)/loss on disposal of equity investees
and subsidiary (10,838) 1,440 205 (10,074) (10,694) (1,524)
Adjusted EBITDA 3,438,645 3,739,524 532,877 10,455,491 11,739,566 1,672,875
(1) Net of income taxes of nil
Reconciliations of GAAP and Non-GAAP Results
Three Months Ended Nine
Months Ended
September 30, September 30,
2023 2024 2023 2024
RMB RMB US$ RMB RMB US$
(in thousands, except for share and per share data)
Net income attributable to ordinary
shareholders 2,345,158 2,396,297 341,469 6,556,698 6,434,145 916,858
Add:
Share-based compensation expense (1) - 6,769 965 254,976 311,924 44,449
Impairment of investments in equity
investees (1) - 672,816 95,876
(Gain)/loss on disposal of equity investees
and subsidiary, net of income taxes (8,866) 1,440 205 (8,102) (8,507) (1,212)
Adjusted Net income attributable to
ordinary shareholders 2,336,292 2,404,506 342,639 6,803,572 7,410,378 1,055,971
Weighted average shares used in
calculating net earnings per ordinary
share/ADS
Basic 807,081,026 804,565,579 804,565,579 808,298,164 805,388,468 805,388,468
Diluted 838,290,093 838,131,679 838,131,679 839,507,232 838,954,568 838,954,568
Net earnings per share/ADS attributable to
ordinary shareholders
Basic 2.91 2.98 0.42 8.11 7.99 1.14
Diluted 2.84 2.90 0.41 7.94 7.80 1.11
Adjusted net earnings per share/ADS
attributable to ordinary shareholders
Basic 2.89 2.99 0.43 8.42 9.20 1.31
Diluted 2.83 2.91 0.41 8.24 8.96 1.28
(1) Net of income taxes of nil
For investor and media inquiries, please contact:
ZTO Express (Cayman) Inc.
Investor Relations
E-mail: ir@zto.com
Phone: +86 21 5980 4508
View original content:https://www.prnewswire.com/news-releases/zto-reports-third-quarter-2024-unaudited-financial-results-302310241.html
SOURCE ZTO Express (Cayman) Inc.
