ZTO Reports Third Quarter 2022 Unaudited Financial Results

6.4 Billion Parcels Expanded Market Share by 1.3 pts to 22.1 %

RMB1.9 Billion Adjusted Net Income Grew 63.1 % on Price Steadiness

SHANGHAI,Nov. 22,2022 --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 30,2022[1]. The Company delivered a parcel volume growth of 11.7 % and expanded market share by 1.3 percentage points to 22.1% despite weak economy and adverse impact from COVID while maintaining high quality of service and customer satisfaction. Adjusted net income [2] increased 63.1% to reach RMB1,872.6 million. Cash generated from operating activities was RMB 2,823.3 million.

Third Quarter 2022 Financial Highlights

Revenues were RMB 8,944.9 million (US$ 1,257.5 million),an increase of 21.0 % from RMB 7,390.7 million in the same period of 2021.

Gross profit was RMB 2,444.4 million (US$ 343.6 million),an increase of 55.9 % from RMB 1,568.3 million in the same period of 2021.

Net income was RMB 1,895.5 million (US$ 266.5 million),an increase of 65.1 % from RMB 1,147.9 million in the same period of 2021.

Adjusted EBITDA [3] was RMB 2,997.6 million (US$ 421.4 million),an increase of 52.3 % from RMB 1,967.7 million in the same period of 2021.

Adjusted net income was RMB 1,872.6 million (US$ 263.2 million),an increase of 63.1 % from RMB 1,147.9 million in the same period of 2021.

Basic and diluted net earnings per American depositary share ("ADS" [4]) were RMB 2.39 (US$ 0.34) and RMB 2.37 (US$ 0.33),an increase of 67.1 % and 65.7% from RMB 1.43 and RMB 1.43 in the same period of 2021,respectively.

Adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders [5] were RMB 2.36 (US$ 0.33) and RMB 2.34 (US$ 0.33),an increase of 65.0 % and 63.6% from RMB 1.43 and RMB 1.43 in the same period of 2021,respectively.

Net cash provided by operating activities was RMB 2,823.3 million (US$ 396.9 million),compared with RMB 1,787.1 million in the same period of 2021.

Operational Highlights for Third Quarter 2022

Parcel volume was 6,368 million,an increase of 11.7 % from 5,700 million in the same period of 2021.

Number of pickup/delivery outlets was over 31,000 as of September 30,2022.

Number of direct network partners was over 5,850 as of September 30,2022.

Number of self-owned line-haul vehicles was approximately 11,2022.

Out of the approximately 11,000 self-owned trucks,over 9,300 were high capacity 15 to 17-meter-long models as of September 30,2022,compared to over 9,250 as of June 30,2022.

Number of line-haul routes between sorting hubs was approximately 3,750 as of September 30,compared to approximately 3,700 as of June 30,2022.

Number of sorting hubs was 97 as of September 30,among which 86 are operated by the Company and 11 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 gain on disposal of equity investment and subsidiary in 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 the gain 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 American depositary diluted shares,respectively.

Mr. Meisong Lai,Founder,Chairman and Chief Executive Officer of ZTO,commented,"Despite macroeconomic softness and COVID-19 related disruptions,ZTO once again achieved volume and profit growth for the quarter. Our 6.4 billion parcel volume helped to increase our market share by 1.3 points to 22.1%,and the adjusted net income grew 63.1% to 1.9 billion while we held our leading position on the customer satisfaction scoreboard. While price competition stabilized in the marketplace,our internally focused initiatives to enhance operational excellence and earnings quality have generated enhancements to our topline and bottom-line. Granular level of assessments of cost coverage,price competitiveness and operating efficiencies allowed us to respond to problems firsthand as well as establishing systemic solutions. Further,many of these solutions are inclusive of our network partners' interests so that the entire network becomes more profitable with improved capabilities and cohesiveness to address external challenges and seize opportunities ahead."

Mr. Lai added,"Throughout the first half of the fourth quarter,we saw industry volume soften during the ecommerce promotional period,followed by fluctuations. While there remain uncertainties in the near term,we are hopeful for improvements from here on,and we are confident for the positive longer term prospects. The market landscape for express delivery industry in China have been unfolding,and we saw clear divergence of the major players. The stronger ones will scale up faster and grow profit while weaker ones would likely stagnate or exit. Our focus is on being the best we can during uncertain times. Opportunities awaits those who are well prepared."

Ms. Huiping Yan,Chief Financial Officer of ZTO,"Our core express delivery ASP grew 9.9% or 12 cents year-on-year. Unit operating costs remain stable despite weaker volume,and together with SG&A cost productivity,our operating margin rate improved by 5.9 points for the quarter. Cash flow from operating activities increased 58.0% to 2.8 billion. Capital spending was 2.1 billion mainly for land use rights,sorting hub construction and automation."

Ms. Yan added,"We have always strived to achieve optimal balance between quality of service,volume growth,and earnings. Through consistent equitable sharing of burden and benefits,we have built a partner network that is unified under common goals and objectives. Widening our market share lead is of even greater strategic importance now,and we are self-assured to continue to deliver on our strategies. Even though our annual volume guidance was modified given external market conditions,our conviction to achieve at least one percentage point market share gain for the year remains strong."

Third Quarter 2022 Unaudited Financial Results

Three Months Ended September 30,

Nine Months Ended September 30,

2021

2022

2021

2022

RMB

%

RMB

US$

%

RMB

%

RMB

US$

%

(in thousands,except percentages)

Express delivery services

6,696,235

90.6

8,255,289

1,160,510

92.3

19,021,980

89.8

23,407,158

3,290,526

91.8

Freight forwarding services

344,813

4.7

297,503

41,822

3.3

1,151,353

5.4

958,547

134,750

3.8

Sale of accessories

304,558

4.1

348,237

48,954

3.9

878,869

4.1

979,991

137,765

3.8

Others

45,117

0.6

43,913

6,174

0.5

136,118

0.7

159,973

22,489

0.6

Total revenues

7,390,723

100.0

8,944,942

1,257,460

100.0

21,188,320

100.0

25,505,669

3,585,530

100.0

Total Revenues were RMB 8,390.7 million in the same period of 2021. Revenue from the core express delivery business increased by 22.7 % compared to the same period of 2021,as a combined result of a 11.7 % increase in parcel volume and a 9.9 % increase in parcel unit price. Revenue from freight forwarding services decreased by 13.7 % compared to the same period of 2021 as cross border e-commerce demand and pricing declined due to weak economy and COVID recurrences. Revenue from sales of accessories,largely consisted of sales of thermal paper used for digital waybills' printing,increased by 14.3 %. Other revenues were derived mainly from financing services.

Three Months Ended September 30,

2021

2022

2021

2022

% of

% of

% of

% of

RMB

revenues

RMB

US$

revenues

RMB

revenues

RMB

US$

revenues

(in thousands,except percentages)

Line-haul

transportation

cost

2,839,786

38.4

3,101,931

436,063

34.7

8,136,963

38.4

9,085,828

1,277,265

35.6

Sorting hub

operating cost

1,635,758

22.1

1,934,066

271,887

21.6

4,759,832

22.5

5,705,871

802,119

22.4

Freight

forwarding cost

301,151

4.1

283,769

39,892

3.2

1,003,772

4.7

898,675

126,334

3.5

Cost of

accessories sold

91,827

1.2

112,821

15,860

1.3

264,543

1.2

315,610

44,368

1.2

Other costs

953,923

13.0

1,067,943

150,128

11.9

2,684,757

12.7

3,232,972

454,484

12.7

Total cost of

revenues

5,822,445

78.8

6,500,530

913,830

72.7

16,849,867

79.5

19,238,956

2,704,570

75.4

Total cost of revenues was RMB 6,500.5 million (US$ 913.8 million),an increase of 11.6 % from RMB 5,822.4 million in the same period last year.

Line haul transportation cost was RMB 3,101.9 million (US$ 436.1 million),an increase of 9.2 % from RMB 2,839.8 million in the same period last year. The unit transportation cost decreased 2.2 % as the continued transportation cost efficiency gain derived mainly from higher mix of high-capacity trailer trucks of our fleet and improved load rate and from better route planning despite fuel cost increase. There were approximately 850 more self-owned high-capacity vehicles in operation compared to the same period last year.

Sorting hub operating cost was RMB 1,934.1 million (US$ 271.9 million),an increase of 18.2 % from RMB 1,635.8 million in the same period lastyear. The increase was primarily consisted of (i) RMB 147.0 million (US$ 20.7 million) increase in labor-associated costs,a net result of wage increases partially offset by automation-driven efficiency gains,and (ii) RMB 68.8 million (US$ 9.7 million) increase in depreciation and amortization costs for automation equipment andfacility. As of September 30,441 sets of automated sorting equipment were in service,compared to 370 sets as of September 30,2021.

Cost of accessories sold was RMB 112.8 million (US$ 15.9 million),increased 22.9 % compared with RMB 91.8 million in the same period last year in line with parcel volume growth.

Other costs were RMB 1,067.9 million (US$ 150.1 million),an increase of 12.0 % from RMB 953.9 million in the same period last year. The increasewas mainly consisted of (i) RMB 104.0 million (US$ 14.6 million) in costs expanding last mile business and RMB 32.3 million (US$ 4.5 million) in information technology and related cost.

Gross Profit was RMB 2,increased 55.9 % from RMB 1,568.3 million in the same period last year driven by both volume and ASP increase plus a stable cost structure. Gross margin rate improved to 27.3 % from 21.2 % for the same period last year.

Total Operating Expenses were RMB 269.6 million (US$ 37.9 million),compared to RMB 207.8 million in the same period last year.

Selling,general and administrative expenses were RMB 441.4 million (US$ 62.1 million),increased by 13.4 % from RMB 389.4 million in the same period last year,mainly from increases of employees' compensation and benefits.

Other operating income,net was RMB 171.8 million (US$ 24.2 million),compared to RMB 181.6 million in the same period last year. Other operating income mainly consisted of (i) government subsidies and tax rebates of RMB 111.5 million (US$ 15.7 million),and (ii) RMB 48.2 million (US$ 6.8 million) of VAT super deduction.

Income from operations was RMB 2,174.8 million (US$ 305.7 million),an increase of 59.9 % from RMB 1,360.5 million for the same period last year.

Operating margin rate increased to 24.3 % from 18.4 % in the same period last year.

Interest income was RMB 162.4 million (US$ 22.8 million),compared with RMB 91.8 million in the same period last year.

Interest expenses was RMB 31.6 million (US$ 4.4 million),compared with RMB 52.3 million in the same period last year.

Loss from fair value changes of financial instruments was RMB 22.8 million (US$ 3.2 million),compared with a gain of RMB 5.1 million in the same period last year. Such gain or loss from fair value changes of the financial instruments are determined by selling banks according to market-based estimation of future redemption prices.

Gain on disposal of equity investees and subsidiary was RMB 60.5 million (US$ 8.5 million) and was mainly composed of the share disposal of share interest in the Jinhua Zhongrui Freight Forwarding Co.,Ltd for a cash consideration of RMB291.4 million (US$41.0 million). There were no disposal of equity interest in investees or subsidiary in the same period last year.

Impairment of investment in equity investee was RMB 26.3 million (US$ 3.7 million). which mainly included a provision for impairment charge of RMB21.8 million (US$3.1 million) related to the Company's investment in Globaltime. Inc.,a commodity marketing and guided shopping platform in China. There were no similar impairment of investment in equity investee in the same period last year.

Income tax expenses were RMB 439.4 million (US$ 61.8 million) compared to RMB 229.5 million in the same period last year. Overall income tax rate increased by 2.3 percentage points this quarter compared to the same period last year due to an increased mix of taxable income generated by local operating entities,taxes at the full 25% tax rate,than taxable income from one of the headquarter entities that enjoys a 15% preferential rate for its High and New Technology Enterprise qualification.

Net income was RMB 1,which increased by 65.1 % from RMB 1,147.9 million in the same period.

Basic and diluted earnings per ADS attributable to ordinary shareholders were RMB 2.39 (US$ 0.34) and RMB 2.37 (US$ 0.33),compared to basic and diluted earnings per ADS of RMB 1.43 and RMB 1.43 in the same period last year.

Adjusted basic and diluted earnings per ADS attributable to ordinary shareholders were RMB 2.36 (US$ 0.33) and RMB 2.34 (US$ 0.33),compared with RMB 1.43 and RMB 1.43 in the same period last year.

Adjusted net income was RMB 1,147.9 million during the same period last year.

EBITDA[1] was RMB 3,031.8 million (US$ 426.2 million),967.7 million in the same period last year.

Adjusted EBITDA was RMB 2,compared to RMB 1,967.7 million in the same period last year.

Net cash provided by operating activities was RMB 2,787.1 million in the same period last year.

Net cash provided by financing activities was RMB 6,341.8 million (US$ 891.5 million),compared with RMB 2,167.0 million in the same period of 2021. In August 2022,the Company issued US$1 billion of convertible senior notes ("the Notes"). The Notes will mature on September 1,2027 and bear interest at a rate 1.5% per year. The Notes can be converted into ADSs at an initial conversion rate of 31.6296 of ADSs per US$1,000 principal amount of the Notes (equivalent to an initial conversion price of US$31.62 per ADS).

Business Outlook

Taking into account the current market conditions and the uncertainties associated with macro economy and COVID-19,the Company revises its previously stated annual guidance. Parcel volume for 2022 is expected to be in the range of 24.30 billion to 24.74 billion,representing a 9% to 11% increase year over year. Relative to the entire industry performance,the Company is confident to achieve at least one percentage point increase in its market share for the entire year. Such estimates represent management's current and preliminary view,which are subject to change.

(1) EBITDA is a non-GAAP financial measure,interest expenses and income tax expenses which management aims to better represent the underlying business operations.

Company Share Purchase

On November 14,2018,the Company announced a share repurchase program whereby ZTO was authorized to repurchase its own Class A ordinary shares in the form of ADSs with an aggregate value of up to US$500 million during an 18-month period thereafter. On March 13,2021,the board of directors of the Company approved the extension of the active share repurchase program to June 30,2021. On March 31,the board of directors has approved changes to the share repurchase program,increasing the aggregate value of shares that may be repurchased from US$500 million to US$1 billion and extending the effective time by two years through June 30,2023. On November 17,the board of directors has approved further changes to the share repurchase program,increasing the aggregate value of shares that may be repurchased from US$1 billion to US$1.5 billion and extending the effective time by one year through June 30,2024.The Company expects to fund the repurchases out of its existing cash balance. As of September 30,the Company has purchased an aggregate of 36,074,242 ADSs at an average purchase price of US$25.21,including repurchase commissions.

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 RMB 7.1135 to US$ 1.00,the noon buying rate on September 30,2022 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,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 EBITDA,adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share help identify underlying trends in ZTO's business that could otherwise be distorted by the effect of the expenses and gains that the Company includes in income from operations and net income. The Company believes that EBITDA,adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share 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 net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share 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 net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share 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 Monday,November 21,2022 (8:30 AM Beijing Time onTuesday,November 22,2022).

Dial-in details for the earnings conference call are as follows:

United States:

1-888-317-6003

Hong Kong:

852-5808-1995

Mainland China:

4001-206-115

Singapore:

800-120-5863

International:

1-412-317-6061

Passcode:

1907552

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 28,2022:

United States:

1-877-344-7529

International:

1-412-317-0088

Passcode:

2728405

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 news release contains "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933,as amended,and Section 21E of the Securities Exchange Act of 1934,and as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements include but are not limited to the Company's unaudited results for the third quarter of 2022,ZTO management quotes and the Company's financial outlook.

These forward-looking statements are not historical facts but instead represent only the Company's belief regarding expected results and events,many of which,by their nature,are inherently uncertain and outside of its control. The Company's actual results and other circumstances may differ,possibly materially,from the anticipated results and events indicated in these forward-looking statements. Announced results for the third quarter 2022 are preliminary,unaudited and subject to audit adjustment. In addition,the Company may not meet its financial outlook included in this news release and may be unable to grow its business in the manner planned. The Company may also modify its strategy for growth. In addition,there are other risks and uncertainties that could cause the Company's actual results to differ from what it currently anticipates,including those relating to the development of the e-commerce industry in China,its significant reliance on the Alibaba ecosystem,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. For additional information on these and other important factors that could adversely affect the Company's business,financial condition,results of operations,and prospects,please see its filings with the U.S. Securities and Exchange Commission.

All information provided in this press release and in the attachments is as of the date of the press release. The Company undertakes no obligation to update any forward-looking statement,whether as a result of new information,future events or otherwise,after the date of this release,except as required by law. Such information speaks only as of the date of this release.

UNAUDITED CONSOLIDATED FINANCIAL DATA

Summary of Unaudited Consolidated Comprehensive Income Data:

Three Months Ended September 30,

2021

2022

2021

2022

RMB

RMB

US$

RMB

RMB

US$

(in thousands,except for share and per share data)

Revenues

7,723

8,460

21,320

25,530

Cost of revenues

(5,445)

(6,530)

(913,830)

(16,867)

(19,956)

(2,570)

Gross profit

1,568,278

2,444,412

343,630

4,338,453

6,266,713

880,960

Operating income (expenses)/income:

Selling,general and administrative

(389,355)

(441,407)

(62,052)

(1,403,585)

(1,516,513)

(213,188)

Other operating income,net

181,550

171,834

24,156

514,140

526,446

74,007

Total operating expenses

(207,805)

(269,573)

(37,896)

(889,445)

(990,067)

(139,181)

Income from operations

1,360,473

2,174,839

305,734

3,449,008

5,276,646

741,779

Other income (expenses):

Interest income

91,800

162,366

22,825

269,682

391,954

55,100

Interest expense

(52,271)

(31,637)

(4,447)

(101,651)

(114,374)

(16,078)

Gain / (loss) from fair value changes of

financial instruments

5,116

(22,802)

(3,205)

53,246

(37,258)

(5,238)

Gain on disposal of equity investees and

subsidiary

-

60,515

8,507

-

60,507

Impairment of investment in equity

investee

-

(26,328)

(3,701)

-

(26,701)

Foreign currency exchange (loss) / gain

before tax

(8,073)

31,250

4,393

(34,157)

138,190

19,426

Income before income tax,and share of

loss in equity method

1,397,045

2,348,203

330,106

3,636,128

5,689,345

799,795

Income tax expense

(229,525)

(439,388)

(61,768)

(634,022)

(1,132,812)

(159,248)

Share of loss in equity method

investments

(19,630)

(13,360)

(1,878)

(48,465)

(26,852)

(3,775)

Net income

1,147,890

1,895,455

266,460

2,953,641

4,529,681

636,772

Net loss attributable to non-controlling

interests

18,810

39,539

5,558

38,856

116,764

16,414

Net income attributable to ZTO Express

(Cayman) Inc.

1,166,700

1,994

272,018

2,992,497

4,646,445

653,186

Net income attributable to ordinary

shareholders

1,186

Net earnings per share attributed to ordinary

shareholders

Basic

1.43

2.39

0.34

3.63

5.74

0.81

Diluted

1.43

2.37

0.33

3.63

5.73

0.81

Weighted average shares used in

calculating net earnings per ordinary

share/ADS

Basic

816,342,418

809,733,116

809,116

823,841,096

809,389,554

809,554

Diluted

816,418

821,077,065

821,065

823,096

813,212,423

813,423

Net income

1,772

Other comprehensive (expenses) / income,

net of tax of nil:

Foreign currency translation adjustment

(44,670)

34,537

4,855

(128,931)

119,680

16,824

Comprehensive income

1,103,220

1,929,992

271,315

2,824,710

4,649,361

653,596

Comprehensive loss attributable to non-

controlling interests

18,414

Comprehensive income attributable to ZTO

Express (Cayman) Inc.

1,122,030

1,969,531

276,873

2,863,566

4,766,125

670,010

Unaudited Consolidated Balance Sheets Data:

As of

December 31,

September 30,

2021

2022

RMB

RMB

US$

(in thousands,except for share data)

ASSETS

Current assets

Cash and cash equivalents

9,721,225

14,592,194

2,051,338

Restricted cash

27,736

373,379

52,489

Accounts receivable,net

933,444

771,364

108,437

Financing receivables

1,111,461

850,812

119,605

Short-term investment

2,845,319

6,952,886

977,421

Inventories

82,961

64,671

9,091

Advances to suppliers

667,855

932,909

131,146

Prepayments and other current assets

3,142,368

2,921,601

410,712

Amounts due from related parties

133,990

301,763

42,421

Total current assets

18,666,359

27,761,579

3,902,660

Investments in equity investee

3,730,448

3,975,973

558,933

Property and equipment,net

24,897

28,011,348

3,937,773

Land use rights,net

5,335,549

5,364,788

754,170

Intangible assets,net

35,634

30,987

4,356

Operating lease right-of-use assets

897,238

778,898

109,496

Goodwill

4,241,541

4,541

596,266

Deferred tax assets

934,848

998,167

140,320

Long-term investment

1,214,500

3,560,500

500,527

Long-term financing receivables

1,412,956

1,499,710

210,826

Other non-current assets

762,273

727,801

102,313

Amounts due from related parties-non current

611,100

641,880

90,234

TOTAL ASSETS

62,772,343

77,593,172

10,907,874

LIABILITIES AND EQUITY

Current liabilities

Short-term bank borrowing

3,458,717

6,988,123

982,375

Accounts payable

1,957,529

1,778,683

250,043

Notes payable

174,920

200,000

28,116

Advances from customers

1,226,549

1,393,183

195,851

Income tax payable

86,789

494,148

69,466

Amounts due to related parties

22,786

36,455

5,125

Operating lease liabilities

250,995

225,663

31,723

Acquisition consideration payable

22,942

-

-

Dividends payable

708

2,397

337

Other current liabilities

5,794,380

6,382,187

897,191

Total current liabilities

12,996,315

17,839

2,460,227

Non-current operating lease liabilities

556,091

468,348

65,839

Deferred tax liabilities

292,356

262,443

36,894

Convertible senior bond

-

6,991,718

982,880

TOTAL LIABILITIES

13,844,762

25,223,545,840

Shareholders' equity

Ordinary shares (US$0.0001 par value;

10,000,000 shares authorized,826,943,309

shares issued and 808,448,289 shares outstanding as

of December 31,2021;826,309 shares issued and

809,116 shares outstanding as of September 30,

2022)

535

535

75

Additional paid-in capital

28,229,026

26,717,727

3,755,919

Treasury shares,at cost

(2,009)

(1,977,984)

(278,061)

Retained earnings

22,716,799

27,296,880

3,837,335

Accumulated other comprehensive loss

(242,104)

(122,424)

(17,210)

ZTO Express (Cayman) Inc. shareholders' equity

48,637,247

51,914,734

7,298,058

Noncontrolling interests

290,334

455,090

63,976

Total Equity

48,927,581

52,369,824

7,362,034

TOTAL LIABILITIES AND EQUITY

62,874

Summary of Unaudited Consolidated Cash Flow Data:

Three Months Ended September 30,

2021

2022

2021

2022

RMB

RMB

US$

RMB

RMB

US$

(in thousands)

Net cash provided by operating activities

1,787,077

2,823,323

396,896

4,196,434

7,709,470

1,083,780

Net cash used in investing activities

(1,385,810)

(4,736,716)

(665,877)

(5,942,268)

(11,661,085)

(1,639,289)

Net cash (used in) / provided by financing

activities

(2,990)

6,341,809

891,517

(2,116,528)

8,765,322

1,209

Effect of exchange rate changes on cash,cash

equivalents and restricted cash

(1,941)

224,491

31,559

(102,554)

397,326

55,855

Net (decrease)/increase in cash,767,664)

4,652,907

654,095

(3,964,916)

5,211,033

732,555

Cash,cash equivalents and restricted cash at

beginning of period

12,162,840

10,327,487

1,451,815

14,092

9,769,361

1,373,355

Cash,cash equivalents and restricted cash at

end of period

10,395,176

14,980,394

2,105,910

10,910

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,

2021

2022

RMB

RMB

US$

(in thousands)

Cash and cash equivalents

10,357,744

14,338

Restricted cash,current

30,369

373,489

Restricted cash,non-current

7,063

14,821

2,083

Total cash,cash equivalents and restricted cash

10,910

Reconciliations of GAAP and Non-GAAP Results

Three Months Ended September 30,

2021

2022

2021

2022

RMB

RMB

US$

RMB

RMB

US$

(in thousands,except for share and per share data)

Net income

1,772

Add:

Share-based compensation expense

(1)

-

-

-

248,027

178,980

25,161

Impairment of investment in equity

investee (1)

-

26,328

3,701

-

26,701

Gain on disposal of equity investees

and subsidiary,net of income taxes

-

(49,192)

(6,915)

-

(49,915)

Adjusted net income

1,872,591

263,246

3,201,668

4,685,797

658,719

Net income

1,772

Add:

Depreciation

508,464

633,279

89,025

1,535,046

1,875,499

263,653

Amortization

29,525

32,002

4,499

89,104

94,448

13,277

Interest expenses

52,271

31,637

4,447

101,651

114,374

16,078

Income tax expenses

229,525

439,388

61,768

634,022

1,812

159,248

EBITDA

1,967,675

3,031,761

426,199

5,313,464

7,746,814

1,089,028

Add:

Share-based compensation expense

-

-

-

248,161

Impairment of investment in equity investee

-

26,701

Gain on disposal of equity investees and

subsidiary,before of income taxes

-

(60,515)

(8,507)

-

(60,507)

Adjusted EBITDA

1,675

2,997,574

421,393

5,561,491

7,891,607

1,109,383

________________________

(1) Net of income taxes of nil

Reconciliations of GAAP and Non-GAAP Results

Three Months Ended September 30,except for share and per share data)

Net income attributable to ordinary

1,186

shareholders

Add:

Share-based compensation expense

(1)

-

-

-

248,915)

Adjusted Net income attributable to

ordinary shareholders

1,912,130

268,804

3,240,524

4,802,561

675,133

Weighted average shares used in

calculating net earnings per ordinary

share/ADS

Basic

816,423

Net earnings per share/ADS attributable to

ordinary shareholders

Basic

1.43

2.39

0.34

3.63

5.74

0.81

Diluted

1.43

2.37

0.33

3.63

5.73

0.81

Adjusted net earnings per share/ADS

attributable to ordinary shareholders

Basic

1.43

2.36

0.33

3.93

5.93

0.83

Diluted

1.43

2.34

0.33

3.93

5.92

0.83

________________________

(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