GDS Holdings Limited Reports First Quarter 2022 Results
GDS Holdings reported a 31.5% year-over-year increase in net revenue, reaching RMB2,243.6 million (US$353.9 million) for Q1 2022. However, net loss rose to RMB373.3 million from RMB278.7 million in Q1 2021. Adjusted EBITDA increased by 28.5% to RMB1,051.2 million (US$165.8 million), with a margin of 46.9%. Total area committed grew by 24.5% to 575,009 sqm, while the commitment rate for area in service improved to 95.3%. Despite increased revenues, the company faces challenges with rising utility costs and a decrease in gross profit margin.
- Net revenue increased by 31.5% Y-o-Y to RMB2,243.6 million.
- Adjusted EBITDA rose by 28.5% Y-o-Y to RMB1,051.2 million.
- Total area committed increased by 24.5% Y-o-Y to 575,009 sqm.
- Commitment rate for area in service improved to 95.3%.
- Net loss increased to RMB373.3 million from RMB278.7 million in Q1 2021.
- Gross profit margin decreased to 21.7% from 23.3% in Q1 2021.
- Total cost of revenue rose by 34.2% Y-o-Y to RMB1,757.2 million.
SHANGHAI, China, May 18, 2022 (GLOBE NEWSWIRE) -- GDS Holdings Limited (“GDS Holdings”, “GDS” or the “Company”) (NASDAQ: GDS; HKEX: 9698), a leading developer and operator of high-performance data centers in China, today announced its unaudited financial results for the first quarter ended March 31, 2022.
First Quarter 2022 Financial Highlights
- Net revenue increased by
31.5% year-over-year (“Y-o-Y”) to RMB2,243.6 million (US$353.9 million ) in the first quarter of 2022 (1Q2021: RMB1,706.0 million). - Service revenue increased by
31.6% Y-o-Y to RMB2,243.5 million (US$353.9 million ) in the first quarter of 2022 (1Q2021: RMB1,704.5 million). - Net loss was RMB373.3 million (US
$58.9 million ) in the first quarter of 2022, compared with a net loss of RMB278.7 million in the first quarter of 2021. - Adjusted EBITDA (non-GAAP) increased by
28.5% Y-o-Y to RMB1,051.2 million (US$165.8 million ) in the first quarter of 2022 (1Q2021: RMB817.9 million). See “Non-GAAP Disclosure” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release. - Adjusted EBITDA margin (non-GAAP) decreased to
46.9% in the first quarter of 2022 (1Q2021:47.9% ).
Operating Highlights1
- Total area committed and pre-committed by customers increased by 18,188 square meters (“sqm”) in the first quarter of 2022, to reach 575,009 sqm as of March 31, 2022, an increase of
24.5% Y-o-Y (March 31, 2021: 461,823 sqm). - Area in service increased by 4,461 sqm in the first quarter of 2022, to reach 492,344 sqm as of March 31, 2022, an increase of
36.6% Y-o-Y (March 31, 2021: 360,542 sqm). - Commitment rate for area in service was
95.3% as of March 31, 2022 (March 31, 2021:95.0% ). - Area under construction was 168,128 sqm as of March 31, 2022 (March 31, 2021: 170,149 sqm).
- Pre-commitment rate for area under construction was
63.1% as of March 31, 2022 (March 31, 2021:70.0% ). - Area utilized by customers increased by 12,545 sqm in the first quarter of 2022, to reach 332,019 sqm as of March 31, 2022, an increase of
32.2% Y-o-Y (March 31, 2021: 251,063 sqm). - Utilization rate for area in service was
67.4% as of March 31, 2022 (March 31, 2021:69.6% ).
“We kicked off 2022 with a solid first quarter,” said Mr.William Huang, Chairman and Chief Executive Officer. “During the first quarter, we secured over 18,000 sqm of new bookings and further cemented our leading position in China’s Tier 1 markets through both organic and acquisition-driven growth. In addition, we progressed our regionalization plan to deepen our presence in Southeast Asia through our partnership with YTL for green data center campus development in Malaysia, creating a unique platform with access to renewable energy in this emerging digital region.”
“We maintained a steady financial performance in the first quarter, achieving a revenue increase of
First Quarter 2022 Financial Results
Net revenue in the first quarter of 2022 was RMB2,243.6 million (US
Cost of revenue in the first quarter of 2022 was RMB1,757.2 million (US
Gross profit was RMB486.4 million (US
Gross profit margin was
Adjusted Gross Profit (“Adjusted GP”) (non-GAAP) is defined as gross profit excluding depreciation and amortization, operating lease cost relating to prepaid land use rights, accretion expenses for asset retirement costs and share-based compensation expenses allocated to cost of revenue. Adjusted GP was RMB1,174.6 million (US
Adjusted GP margin (non-GAAP) was
Selling and marketing expenses, excluding share-based compensation expenses of RMB13.0 million (US
General and administrative expenses, excluding share-based compensation expenses of RMB52.6 million (US
Research and development costs were RMB9.8 million (US
Net interest expenses for the first quarter of 2022 were RMB453.5 million (US
Foreign currency exchange loss for the first quarter of 2022 was RMB4.7 million (US
Others, net for the first quarter of 2022 was RMB21.5 million (US
Net loss in the first quarter of 2022 was RMB373.3 million (US
Adjusted EBITDA (non-GAAP) is defined as net loss excluding net interest expenses, income tax expenses (benefits), depreciation and amortization, operating lease cost relating to prepaid land use rights, accretion expenses for asset retirement costs, share-based compensation expenses and gain from purchase price adjustment. Adjusted EBITDA was RMB1,051.2 million (US
Adjusted EBITDA margin (non-GAAP) was
Basic and diluted loss per ordinary share in the first quarter of 2022 was RMB0.39 (US
Basic and diluted loss per American Depositary Share (“ADS”) in the first quarter of 2022 was RMB3.15 (US
Sales
Total area committed and pre-committed at the end of the first quarter of 2022 was 575,009 sqm, compared with 461,823 sqm at the end of the first quarter of 2021 and 556,822 sqm at the end of the fourth quarter of 2021, an increase of
Data Center Resources
Area in service at the end of the first quarter of 2022 was 492,344 sqm, compared with 360,542 sqm at the end of the first quarter of 2021 and 487,883 sqm at the end of the fourth quarter of 2021, an increase of
Area under construction at the end of the first quarter of 2022 was 168,128 sqm, compared with 170,149 sqm at the end of the first quarter of 2021 and 161,515 sqm at the end of the fourth quarter of 2021, a decrease of
- SH18 Phase 1 is the first phase of SH18 data center at the same site as our Shanghai 16 and Shanghai 17 data centers in the Minhang District of Shanghai. SH18 Phase 1 will yield a net floor area of 6,680 sqm and is
67.5% pre-committed. It is expected to come into service in the second half of 2022. - WH1 Phase 2 is the second and final phase of WH1 data center which the Company completed the acquisition of during the first quarter of 2022. WH1 Phase 2 will yield a net floor area of 2,800 and is expected to come into service in the first half of 2023.
Commitment rate for area in service was
Area utilized at the end of the first quarter of 2022 was 332,019 sqm, compared with 251,063 sqm at the end of the first quarter of 2021 and 319,475 sqm at the end of the fourth quarter of 2021, an increase of
Utilization rate for area in service was
During the first quarter of 2022, the Company completed its previously announced acquisition of
During the first quarter of 2022, the Company completed its previously announced acquisition of a greenfield site in the Nusajaya Tech Park, Johor, Malaysia, immediately adjacent to Singapore. The Company intends to develop the site into a data center campus comprising a total net floor area of approximately 18,000 sqm, or 54 MW of total IT power capacity, according to the initial design. The first phase of the development, with an IT power capacity of 18 MW, is expected to be delivered in 2024.
During the first quarter of 2022, the Company completed its previously announced acquisition of a greenfield site in the Nongsa Digital Park, located in Batam, Indonesia, approximately 25 km from Singapore. The Company plans to construct two new data center buildings on the site, comprising a total net floor area of approximately 10,000 sqm or 28 MW of total IT power capacity. The Company expects to secure a supply of renewable energy to support the data center site. The development of a data center campus in Nongsa Digital Park will complement the Company’s existing project in the Nusajaya Tech Park, Johor, Malaysia forming a strong core for its “Singapore Plus” strategy in the region.
During the first quarter of 2022, the Company completed its previously announced acquisition of a majority equity interest in a target company which owns greenfield land in the Xianghe County of Langfang in Hebei Province, namely Xianghe Land Site 1. The target company has already obtained required energy quota and other approvals for data center development on the site. Approximately 10 km to the east of Tongzhou District of Beijing, the site is well located to serve the Beijing market. Xianghe Land Site 1 has a land area of approximately 65,000 sqm and, once fully developed, it will yield a net floor area of approximately 30,000 sqm. It is currently held for future development. The Company will subsequently acquire all the remaining minority equity interest in the target company when certain conditions are met.
During the first quarter of 2022, as previously announced, the Company entered into a definitive agreement for the lease of a purpose-built building shell (currently under construction by the landlord) in Hong Kong which will house our Hong Kong 3 (“HK3”) data center. HK3 is located in West Kowloon, approximately 3 km from the Company’s existing Hong Kong 1 (“HK1”), Hong Kong 2 (“HK2”) and Hong Kong 4 (“HK4”) data center cluster in the Kwai Chung area. HK3 will yield a net floor area of 7,265 sqm. It is expected to be delivered in the second half of 2024, ensuring that we will have continuous new capacity across four purpose-built data centers coming into service in Hong Kong through 2022 to 2025.
On March 8, 2022 the Company closed its previously announced sale of US
Liquidity
As of March 31, 2022, cash was RMB11,320.9 million (US
Recent Developments
Shenzhen 11 Acquisition
The Company has recently completed its previously announced acquisition of
Partnership with YTL for green data center campus development in Johor, Malaysia
The Company recently signed a partnership with YTL Power International Berhad ("YTL Power”), an international multi-utility infrastructure group, to co-develop 168 MW of data center capacity, across 8 individual data center facilities, at the upcoming YTL Green Data Center Park in Johor, Malaysia. The first phase of the co-development will enter service in 2024. YTL Green Data Center Park (“the Park”) is a visionary project initiated by YTL Data Center Holdings Pte. Ltd., a wholly-owned subsidiary of YTL Power. Located in Kulai, Johor, approximately 30 kilometres from the cities of Johor Bahru and Singapore, the Park will comprise 500 MW of total data center capacity integrated with an equivalent amount of solar power generation. It is the first hyperscale data center campus in Malaysia to be powered by on-site renewable energy. GDS’s presence at the YTL Green Data Center Park will complement its hyperscale data center projects at Nusajaya Tech Park, Johor, Malaysia and Nongsa Digital Park, Batam, Indonesia.
Ulanqab 1 to become a B-O-T joint venture data center
The Company recently signed a share purchase agreement for the sale of a
Business Outlook
The Company confirms that the previously provided guidance for total revenues of RMB9,320 – RMB9,680 million, adjusted EBITDA of RMB4,285 – RMB4,450 million and capex of around RMB12,000 million for the year of 2022 remain unchanged.
This forecast reflects the Company’s preliminary view on the current business situation and market conditions, which are subject to change.
Conference Call
Management will hold a conference call at 8:00 p.m. U.S. Eastern Time on May 18, 2022 (8:00 a.m. Beijing Time on May 19, 2022) to discuss financial results and answer questions from investors and analysts. Listeners may access the call by dialing:
| United States: | +1-833-239-5565 |
| International: | +65-6713-5590 |
| Hong Kong: | +852-3018-6771 |
| Mainland China: | 400-820-5286 |
| Conference ID: | 1699103 |
Participants should dial in at least 15 minutes before the scheduled start time and provide the Conference ID to the Operator to be connected to the conference. Due to conditions surrounding the outbreak of COVID-19, participants may experience longer than normal hold period before being assisted to join the call. The Company thanks everyone in advance for their patience and understanding.
A telephone replay will be available approximately two hours after the call until May 26, 2022 09:59 AM U.S. ET by dialing:
| United States: | +1-646-254-3697 |
| International: | +61-2-8199-0299 |
| Hong Kong: | +852-3051-2780 |
| Mainland China: | 400-820-9035 |
| Replay Access Code: | 1699103 |
A live and archived webcast of the conference call will be available on the Company's investor relations website at investors.gds-services.com.
Non-GAAP Disclosure
Our management and board of directors use Adjusted EBITDA, Adjusted EBITDA margin, Adjusted GP and Adjusted GP margin, which are non-GAAP financial measures, to evaluate our operating performance, establish budgets and develop operational goals for managing our business. We believe that the exclusion of the income and expenses eliminated in calculating Adjusted EBITDA and Adjusted GP can provide useful and supplemental measures of our core operating performance. In particular, we believe that the use of Adjusted EBITDA as a supplemental performance measure captures the trend in our operating performance by excluding from our operating results the impact of our capital structure (primarily interest expense), asset base charges (primarily depreciation and amortization, operating lease cost relating to prepaid land use rights and accretion expenses for asset retirement costs), other non-cash expenses (primarily share-based compensation expenses), and other income and expenses which we believe are not reflective of our operating performance, whereas the use of adjusted gross profit as a supplemental performance measure captures the trend in gross profit performance of our data centers in service by excluding from our gross profit the impact of asset base charges (primarily depreciation and amortization, operating lease cost relating to prepaid land use rights and accretion expenses for asset retirement costs) and other non-cash expenses (primarily share-based compensation expenses) included in cost of revenue.
We note that depreciation and amortization is a fixed cost which commences as soon as each data center enters service. However, it usually takes several years for new data centers to reach high levels of utilization and profitability. The Company incurs significant depreciation and amortization costs for its early stage data center assets. Accordingly, gross profit, which is a measure of profitability after taking into account depreciation and amortization, does not accurately reflect the Company’s core operating performance.
We also present these non-GAAP measures because we believe these non-GAAP measures are frequently used by securities analysts, investors and other interested parties as measures of the financial performance of companies in our industry.
These non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. These non-GAAP financial measures have limitations as analytical tools, and when assessing our operating performance, cash flows or our liquidity, investors should not consider them in isolation, or as a substitute for gross profit, net income (loss), cash flows provided by (used in) operating activities or other consolidated statements of operations and cash flow data prepared in accordance with U.S. GAAP. There are a number of limitations related to the use of these non-GAAP financial measures instead of their nearest GAAP equivalent. First, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted GP, and Adjusted GP margin are not substitutes for gross profit, net income (loss), cash flows provided by (used in) operating activities or other consolidated statements of operation and cash flow data prepared in accordance with U.S. GAAP. Second, other companies may calculate these non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of these non-GAAP financial measures as tools for comparison. Finally, these non-GAAP financial measures do not reflect the impact of net interest expenses, incomes tax benefits (expenses), depreciation and amortization, operating lease cost relating to prepaid land use rights, accretion expenses for asset retirement costs, share-based compensation expenses and gain from purchase price adjustment, each of which have been and may continue to be incurred in our business.
We mitigate these limitations by reconciling the non-GAAP financial measure to the most comparable U.S. GAAP performance measure, all of which should be considered when evaluating our performance.
For more information on these non-GAAP financial measures, please see the table captioned “Reconciliations of GAAP and non-GAAP results” set forth at the end of this press release.
Exchange Rate
This announcement contains translations of certain RMB amounts into U.S. dollars (“USD”) at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from RMB to USD were made at the rate of RMB 6.3393 to US
Statement Regarding Preliminary Unaudited Financial Information
The unaudited financial information set out in this earnings release is preliminary and subject to potential adjustments. Adjustments to the consolidated financial statements may be identified when audit work has been performed for the Company’s year-end audit, which could result in significant differences from this preliminary unaudited financial information.
About GDS Holdings Limited
GDS Holdings Limited (NASDAQ: GDS; HKEX: 9698) is a leading developer and operator of high-performance data centers in China. The Company’s facilities are strategically located in China’s primary economic hubs where demand for high-performance data center services is concentrated. The Company also builds, operates and transfers data centers at other locations selected by its customers in order to fulfill their broader requirements. The Company’s data centers have large net floor area, high power capacity, density and efficiency, and multiple redundancies across all critical systems. GDS is carrier and cloud-neutral, which enables its customers to access all the major PRC telecommunications networks, as well as the largest PRC and global public clouds which are hosted in many of its facilities. The Company offers co-location and a suite of value-added services, including managed hybrid cloud services through direct private connection to leading public clouds, managed network services, and, where required, the resale of public cloud services. The Company has a 21-year track record of service delivery, successfully fulfilling the requirements of some of the largest and most demanding customers for outsourced data center services in China. The Company’s customer base consists predominantly of hyperscale cloud service providers, large internet companies, financial institutions, telecommunications carriers, IT service providers, and large domestic private sector and multinational corporations.
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under 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 “aim,” “anticipate,” “believe,” “continue,” “estimate,” “expect,” “future,” “guidance,” “intend,” “is/are likely to,” “may,” “ongoing,” “plan,” “potential,” “target,” “will,” and similar statements. Among other things, statements that are not historical facts, including statements about GDS Holdings’ beliefs and expectations regarding the growth of its businesses and its revenue for the full fiscal year, the business outlook and quotations from management in this announcement, as well as GDS Holdings’ strategic and operational plans, are or contain forward-looking statements. GDS Holdings may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the “SEC”) on Forms 20-F and 6-K, in its current, interim and annual reports to shareholders, in announcements, circulars or other publications made on the website of the Stock Exchange of Hong Kong Limited (the “Hong Kong Stock Exchange”), in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause GDS Holdings’ actual results or financial performance to differ materially from those contained in any forward-looking statement, including but not limited to the following: GDS Holdings’ goals and strategies; GDS Holdings’ future business development, financial condition and results of operations; the expected growth of the market for high-performance data centers, data center solutions and related services in China; GDS Holdings’ expectations regarding demand for and market acceptance of its high-performance data centers, data center solutions and related services; GDS Holdings’ expectations regarding building, strengthening and maintaining its relationships with new and existing customers; the continued adoption of cloud computing and cloud service providers in China; risks and uncertainties associated with increased investments in GDS Holdings’ business and new data center initiatives; risks and uncertainties associated with strategic acquisitions and investments; GDS Holdings’ ability to maintain or grow its revenue or business; fluctuations in GDS Holdings’ operating results; changes in laws, regulations and regulatory environment that affect GDS Holdings’ business operations; competition in GDS Holdings’ industry in China; security breaches; power outages; and fluctuations in general economic and business conditions in China and globally, the impact of the COVID-19 outbreak, and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks, uncertainties or factors is included in GDS Holdings’ filings with the SEC, including its annual report on Form 20-F, and with the Hong Kong Stock Exchange. All information provided in this press release is as of the date of this press release and are based on assumptions that GDS Holdings believes to be reasonable as of such date, and GDS Holdings does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
For investor and media inquiries, please contact:
GDS Holdings Limited
Laura Chen
Phone: +86 (21) 2029-2203
Email: ir@gds-services.com
The Piacente Group, Inc.
Ross Warner
Phone: +86 (10) 6508-0677
Email: GDS@tpg-ir.com
Brandi Piacente
Phone: +1 (212) 481-2050
Email: GDS@tpg-ir.com
GDS Holdings Limited
| GDS HOLDINGS LIMITED UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$")) | |||||||
| As of December 31, 2021 | As of March 31, 2022 | ||||||
| RMB | RMB | US$ | |||||
| Assets | |||||||
| Current assets | |||||||
| Cash | 9,968,109 | 11,320,911 | 1,785,830 | ||||
| Accounts receivable, net of allowance for doubtful accounts | 1,732,686 | 2,313,110 | 364,884 | ||||
| Value-added-tax (“VAT”) recoverable | 229,090 | 243,739 | 38,449 | ||||
| Prepaid expenses and other current assets | 2,533,990 | 634,039 | 100,017 | ||||
| Total current assets | 14,463,875 | 14,511,799 | 2,289,180 | ||||
| Property and equipment, net | 40,623,503 | 43,012,296 | 6,785,023 | ||||
| Prepaid land use rights, net | 634,953 | 23,462 | 3,701 | ||||
| Operating lease right-of-use assets | 4,030,205 | 6,043,180 | 953,288 | ||||
| Goodwill and intangible assets, net | 8,359,141 | 8,300,319 | 1,309,343 | ||||
| Other non-current assets | 3,520,766 | 3,774,367 | 595,392 | ||||
| Total assets | 71,632,443 | 75,665,423 | 11,935,927 | ||||
| Liabilities, Mezzanine Equity and Equity | |||||||
| Current liabilities | |||||||
| Short-term borrowings and current portion of long-term borrowings | 5,948,013 | 6,242,273 | 984,694 | ||||
| Accounts payable | 3,901,799 | 3,758,021 | 592,813 | ||||
| Accrued expenses and other payables | 2,770,547 | 2,508,480 | 395,705 | ||||
| Operating lease liabilities, current | 145,739 | 161,896 | 25,538 | ||||
| Finance lease and other financing obligations, current | 699,145 | 550,831 | 86,891 | ||||
| Total current liabilities | 13,465,243 | 13,221,501 | 2,085,641 | ||||
| Long-term borrowings, excluding current portion | 18,284,514 | 19,594,061 | 3,090,887 | ||||
| Convertible bonds payable | 1,895,846 | 5,804,509 | 915,639 | ||||
| Operating lease liabilities, non-current | 1,883,560 | 1,966,985 | 310,284 | ||||
| Finance lease and other financing obligations, non-current | 8,933,540 | 8,585,370 | 1,354,309 | ||||
| Other long-term liabilities | 1,273,578 | 1,497,472 | 236,220 | ||||
| Total liabilities | 45,736,281 | 50,669,898 | 7,992,980 | ||||
| Mezzanine equity | |||||||
| Redeemable preferred shares | 958,480 | 954,346 | 150,544 | ||||
| Redeemable non-controlling interests | 404,673 | 0 | 0 | ||||
| Total mezzanine equity | 1,363,153 | 954,346 | 150,544 | ||||
| GDS Holdings Limited shareholders' equity | |||||||
| Ordinary shares | 507 | 516 | 81 | ||||
| Additional paid-in capital | 28,983,330 | 28,877,508 | 4,555,315 | ||||
| Accumulated other comprehensive loss | (599,186 | ) | (612,516 | ) | (96,622 | ) | |
| Accumulated deficit | (3,910,815 | ) | (4,283,586 | ) | (675,719 | ) | |
| Total GDS Holdings Limited shareholders' equity | 24,473,836 | 23,981,922 | 3,783,055 | ||||
| Non-controlling interests | 59,173 | 59,257 | 9,348 | ||||
| Total equity | 24,533,009 | 24,041,179 | 3,792,403 | ||||
| Total liabilities, mezzanine equity and equity | 71,632,443 | 75,665,423 | 11,935,927 | ||||
| GDS HOLDINGS LIMITED UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$") except for number of shares and per share data) |
| Three months ended | |||||||||
| March 31, 2021 | December 31, 2021 | March 31, 2022 | |||||||
| RMB | RMB | RMB | US$ | ||||||
| Net revenue | |||||||||
| Service revenue | 1,704,492 | 2,185,857 | 2,243,535 | 353,909 | |||||
| Equipment sales | 1,475 | 1,520 | 59 | 9 | |||||
| Total net revenue | 1,705,967 | 2,187,377 | 2,243,594 | 353,918 | |||||
| Cost of revenue | (1,309,115 | ) | (1,700,104 | ) | (1,757,177 | ) | (277,188 | ) | |
| Gross profit | 396,852 | 487,273 | 486,417 | 76,730 | |||||
| Operating expenses | |||||||||
| Selling and marketing expenses | (35,695 | ) | (42,101 | ) | (41,555 | ) | (6,555 | ) | |
| General and administrative expenses | (231,099 | ) | (280,744 | ) | (299,712 | ) | (47,278 | ) | |
| Research and development expenses | (9,293 | ) | (12,422 | ) | (9,767 | ) | (1,541 | ) | |
| Income from operations | 120,765 | 152,006 | 135,383 | 21,356 | |||||
| Other income (expenses): | |||||||||
| Net interest expenses | (357,670 | ) | (442,828 | ) | (453,481 | ) | (71,535 | ) | |
| Foreign currency exchange gain (loss), net | 1,202 | (3,932 | ) | (4,720 | ) | (745 | ) | ||
| Gain from purchase price adjustment | 0 | 7,010 | 0 | 0 | |||||
| Others, net | 16,309 | 37,194 | 21,533 | 3,397 | |||||
| Loss before income taxes | (219,394 | ) | (250,550 | ) | (301,285 | ) | (47,527 | ) | |
| Income tax expenses | (59,343 | ) | (62,332 | ) | (71,968 | ) | (11,353 | ) | |
| Net loss | (278,737 | ) | (312,882 | ) | (373,253 | ) | (58,880 | ) | |
| Net loss (income) attributable to non-controlling interests | 0 | 911 | (173 | ) | (27 | ) | |||
| Net loss (income) attributable to redeemable non-controlling interests | 1,996 | (3,917 | ) | 655 | 103 | ||||
| Net loss attributable to GDS Holdings Limited shareholders | (276,741 | ) | (315,888 | ) | (372,771 | ) | (58,804 | ) | |
| Accretion to redemption value of redeemable non-controlling interests | (11,970 | ) | (22,533 | ) | (10,801 | ) | (1,704 | ) | |
| Adjustment to the redemption value of redeemable non-controlling interests | 0 | 0 | (178,982 | ) | (28,234 | ) | |||
| Net loss available to GDS Holdings Limited shareholders | (288,711 | ) | (338,421 | ) | (562,554 | ) | (88,742 | ) | |
| Cumulative dividend on redeemable preferred shares | (12,183 | ) | (12,267 | ) | (11,912 | ) | (1,879 | ) | |
| Net loss available to GDS Holdings Limited ordinary shareholders | (300,894 | ) | (350,688 | ) | (574,466 | ) | (90,621 | ) | |
| Loss per ordinary share | |||||||||
| Basic and diluted | (0.21 | ) | (0.24 | ) | (0.39 | ) | (0.06 | ) | |
| Weighted average number of ordinary share outstanding | |||||||||
| Basic and diluted | 1,445,786,554 | 1,459,816,733 | 1,460,918,179 | 1,460,918,179 | |||||
| GDS HOLDINGS LIMITED UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$")) |
| Three months ended | |||||||||
| March 31, 2021 | December 31, 2021 | March 31, 2022 | |||||||
| RMB | RMB | RMB | US$ | ||||||
| Net loss | (278,737 | ) | (312,882 | ) | (373,253 | ) | (58,880 | ) | |
| Foreign currency translation adjustments, net of nil tax | 26,123 | (70,816 | ) | (13,419 | ) | (2,117 | ) | ||
| Comprehensive loss | (252,614 | ) | (383,698 | ) | (386,672 | ) | (60,997 | ) | |
| Comprehensive loss (income) attributable to non-controlling interests | 0 | 1,074 | (84 | ) | (13 | ) | |||
| Comprehensive loss (income) attributable to redeemable non-controlling interests | 1,996 | (3,917 | ) | 655 | 103 | ||||
| Comprehensive loss attributable to GDS Holdings Limited shareholders | (250,618 | ) | (386,541 | ) | (386,101 | ) | (60,907 | ) | |
| GDS HOLDINGS LIMITED UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$")) | ||||||||
| Three months ended | ||||||||
| March 31, 2021 | December 31, 2021 | March 31, 2022 | ||||||
| RMB | RMB | RMB | US$ | |||||
| Net loss | (278,737 | ) | (312,882 | ) | (373,253 | ) | (58,880 | ) |
| Depreciation and amortization | 560,220 | 739,176 | 781,756 | 123,319 | ||||
| Amortization of debt issuance cost and debt discount | 35,942 | 63,325 | 40,547 | 6,396 | ||||
| Share-based compensation expense | 108,111 | 90,906 | 92,977 | 14,667 | ||||
| Gain from purchase price adjustment | 0 | (7,010 | ) | 0 | 0 | |||
| Others | (13,135 | ) | (27,042 | ) | 4,501 | 710 | ||
| Changes in operating assets and liabilities | (436,598 | ) | (140,378 | ) | (791,258 | ) | (124,818 | ) |
| Net cash (used in) provided by operating activities | (24,197 | ) | 406,095 | (244,730 | ) | (38,606 | ) | |
| Purchase of property and equipment and land use rights | (2,274,905 | ) | (2,313,896 | ) | (2,161,747 | ) | (341,007 | ) |
| Payments related to acquisitions and investments | (32,805 | ) | (415,746 | ) | (2,770,277 | ) | (437,000 | ) |
| Net cash used in investing activities | (2,307,710 | ) | (2,729,642 | ) | (4,932,024 | ) | (778,007 | ) |
| Net proceeds from financing activities | 938,433 | 4,118,458 | 4,610,815 | 727,338 | ||||
| Net cash provided by financing activities | 938,433 | 4,118,458 | 4,610,815 | 727,338 | ||||
| Effect of exchange rate changes on cash and restricted cash | 46,069 | 8,790 | (5,920 | ) | (934 | ) | ||
| Net (decrease) increase of cash and restricted cash | (1,347,405 | ) | 1,803,701 | (571,859 | ) | (90,209 | ) | |
| Cash and restricted cash at beginning of period | 16,492,929 | 10,222,666 | 12,026,367 | 1,897,113 | ||||
| Cash and restricted cash at end of period | 15,145,524 | 12,026,367 | 11,454,508 | 1,806,904 | ||||
| GDS HOLDINGS LIMITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$") except for percentage data) | |||||||||
| Three months ended | |||||||||
| March 31, 2021 | December 31, 2021 | March 31, 2022 | |||||||
| RMB | RMB | RMB | US$ | ||||||
| Gross profit | 396,852 | 487,273 | 486,417 | 76,730 | |||||
| Depreciation and amortization | 496,939 | 632,779 | 658,878 | 103,935 | |||||
| Operating lease cost relating to prepaid land use rights | 1,259 | 1,249 | 1,918 | 303 | |||||
| Accretion expenses for asset retirement costs | 1,834 | 1,483 | 1,602 | 253 | |||||
| Share-based compensation expenses | 31,147 | 25,613 | 25,833 | 4,075 | |||||
| Adjusted GP | 928,031 | 1,148,397 | 1,174,648 | 185,296 | |||||
| Adjusted GP margin | 54.4% | 52.5% | 52.4% | 52.4% | |||||
| GDS HOLDINGS LIMITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$") except for percentage data) | |||||||||
| Three months ended | |||||||||
| March 31, 2021 | December 31, 2021 | March 31, 2022 | |||||||
| RMB | RMB | RMB | US$ | ||||||
| Net loss | (278,737 | ) | (312,882 | ) | (373,253 | ) | (58,880 | ) | |
| Net interest expenses | 357,670 | 442,828 | 453,481 | 71,535 | |||||
| Income tax expenses | 59,343 | 62,332 | 71,968 | 11,353 | |||||
| Depreciation and amortization | 560,220 | 739,176 | 781,756 | 123,319 | |||||
| Operating lease cost relating to prepaid land use rights | 9,506 | 10,553 | 22,625 | 3,569 | |||||
| Accretion expenses for asset retirement costs | 1,834 | 1,483 | 1,602 | 253 | |||||
| Share-based compensation expenses | 108,111 | 90,906 | 92,977 | 14,667 | |||||
| Gain from purchase price adjustment | 0 | (7,010 | ) | 0 | 0 | ||||
| Adjusted EBITDA | 817,947 | 1,027,386 | 1,051,156 | 165,816 | |||||
| Adjusted EBITDA margin | 47.9% | 47.0% | 46.9% | 46.9% | |||||
________________
1 From the third quarter of 2021, the Company has revised its historical operating metrics to include all Build-Operate-Transfer (“B-O-T”) data centers, including B-O-T joint venture data centers.
FAQ
What were GDS's Q1 2022 financial results?
How much did GDS increase its Adjusted EBITDA in Q1 2022?
What was GDS's commitment rate for area in service as of Q1 2022?
What challenges did GDS face in Q1 2022?
What is the total area committed by GDS as of Q1 2022?
