GDS Holdings Limited Reports Second Quarter 2021 Results
GDS Holdings Limited (NASDAQ: GDS) reported Q2 2021 revenues of RMB1,863.9 million (US$288.7 million), a 38.9% increase YoY. Service revenue rose by 39.6% YoY, with a net loss of RMB298.5 million (US$46.2 million). Adjusted EBITDA grew by 41.4% YoY to RMB895.9 million (US$138.8 million), with a margin of 48.1%. Total area committed increased to 470,125 sqm, reflecting a 41.0% YoY rise. The company completed acquisitions to expand its data center capacity and confirmed 2021 revenue guidance of RMB7,700 - RMB8,000 million.
- Net revenue increased by 38.9% YoY to RMB1,863.9 million (US$288.7 million).
- Service revenue rose by 39.6% YoY to RMB1,863.0 million (US$288.5 million).
- Adjusted EBITDA increased by 41.4% YoY to RMB895.9 million (US$138.8 million) with a margin of 48.1%.
- Total area committed grew by 41.0% YoY to 470,125 sqm.
- Significant debt financing of RMB4.7 billion obtained to support expansion.
- Net loss of RMB298.5 million (US$46.2 million) in Q2 2021, compared to RMB101.0 million in Q2 2020.
- Gross profit margin decreased to 23.6% from 26.9% YoY.
- Increased total debt levels raising concerns about financial leverage.
SHANGHAI, China, Aug. 17, 2021 (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 second quarter ended June 30, 2021.
Second Quarter 2021 Financial Highlights
- Net revenue increased by
38.9% year-over-year (“Y-o-Y”) to RMB1,863.9 million (US$288.7 million ) in the second quarter of 2021 (2Q2020: RMB1,342.2 million). - Service revenue increased by
39.6% Y-o-Y to RMB1,863.0 million (US$288.5 million ) in the second quarter of 2021 (2Q2020: RMB1,334.5 million). - Net loss was RMB298.5 million (US
$46.2 million ) in the second quarter of 2021, compared with a net loss of RMB101.0 million in the second quarter of 2020. - Adjusted EBITDA (non-GAAP) increased by
41.4% Y-o-Y to RMB895.9 million (US$138.8 million ) in the second quarter of 2021 (2Q2020: RMB633.4 million). See “Non-GAAP Disclosure” and “Reconciliations of GAAP and non-GAAP results” elsewhere in this earnings release. - Adjusted EBITDA margin (non-GAAP) increased to
48.1% in the second quarter of 2021 (2Q2020:47.2% ).
Operating Highlights
- Total area committed and pre-committed by customers increased by 44,848 square meters (“sqm”) in the second quarter of 2021 to 470,125 sqm as of June 30, 2021, an increase of
41.0% Y-o-Y (June 30, 2020: 333,461 sqm). - Area in service increased by 61,351 sqm in the second quarter of 2021 to 393,885 sqm as of June 30, 2021, an increase of
47.9% Y-o-Y (June 30, 2020: 266,260 sqm). - Commitment rate for area in service was
95.9% as of June 30, 2021 (June 30, 2020:94.1% ). - Area under construction was 161,287 sqm as of June 30, 2021 (June 30, 2020: 133,208 sqm).
- Pre-commitment rate for area under construction was
57.2% as of June 30, 2021 (June 30, 2020:62.3% ). - Area utilized by customers increased by 29,371 sqm in the second quarter of 2021 to 271,735 sqm as of June 30, 2021, an increase of
40.7% Y-o-Y (June 30, 2020: 193,162 sqm). - Utilization rate for area in service was
69.0% as of June 30, 2021 (June 30, 2020:72.5% ).
“We are pleased to report another quarter of solid business performance,” said Mr. William Huang, Chairman and Chief Executive Officer. “During the second quarter, we added net additional area committed of over 44,000 sqm, including over 25,000 sqm of organic sales, maintaining our run rate. We are delighted to win several first-time orders with new strategic hyperscale customers to further strengthen and diversify our customer base. On the resource side, we continued to scale up our supply by adding new capacity in Tier 1 markets which is always a key to success. Additionally, we took the first step in our regionalization plan to expand our platform to South East Asia, laying the groundwork for capturing incremental growth opportunities in one of the world’s fastest developing digital regions.”
“We maintained our strong financial performance in the second quarter of 2021,” commented Mr. Dan Newman, Chief Financial Officer. “Our revenue grew by
Second Quarter 2021 Financial Results
Net revenue in the second quarter of 2021 was RMB1,863.9 million (US
Cost of revenue in the second quarter of 2021 was RMB1,424.1 million (US
Gross profit was RMB439.9 million (US
Adjusted Gross Profit1 (“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 RMB1,006.9 million (US
Adjusted GP margin (non-GAAP) was
Selling and marketing expenses, excluding share-based compensation expenses of RMB14.7 million (US
General and administrative expenses, excluding share-based compensation expenses of RMB55.8 million (US
Research and development costs were RMB8.6 million (US
Net interest expenses for the second quarter of 2021 were RMB411.7 million (US
Foreign currency exchange loss for the second quarter of 2021 was RMB981 thousands (US
Others, net for the second quarter of 2021 was RMB18.5 million (US
Net loss in the second quarter of 2021 was RMB298.5 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 RMB895.9 million (US
Adjusted EBITDA margin (non-GAAP) was
Basic and diluted loss per ordinary share in the second quarter of 2021 was RMB0.22 (US
Basic and diluted loss per American Depositary Share (“ADS”) in the second quarter of 2021 was RMB1.79 (US
Sales
Total area committed and pre-committed at the end of the second quarter of 2021 was 470,125 sqm, compared with 333,461 sqm at the end of the second quarter of 2020 and 425,277 sqm at the end of the first quarter of 2021, an increase of
Data Center Resources
Area in service at the end of the second quarter of 2021 was 393,885 sqm, compared with 266,260 sqm at the end of the second quarter of 2020 and 332,534 sqm at the end of the first quarter of 2021, an increase of
Area under construction at the end of the second quarter of 2021 was 161,287 sqm, compared with 133,208 sqm at the end of the second quarter of 2020 and 161,611 sqm at the end of the first quarter of 2021, an increase of
- SH17 Phase 2 is the second phase of the SH17 data center on the Pujiang Site in the Minhang District of Shanghai which the Company acquired during early 2020. SH17 Phase 2 will yield a net floor area of 6,188 sqm and is expected to come into service in the second half of 2021.
- CS2 is the second data center under development at a site in Changshu, Jiangsu Province which the Company previously acquired from the local government (namely Changshu Land Site 1). CS2 will yield a net floor area of 11,464 sqm and has been
100% pre-committed by a new hyperscale customer. CS2 is expected to come into service in three phases, with the first two phases comprising a net floor area of 5,732 sqm in aggregate to be delivered in the second half of 2021, and the third phase comprising a net floor area of 5,732 sqm to be delivered in the first half of 2023. - SZ8 is the data center in the Bao’an District of Shenzhen, Guangdong Province, which the Company acquired during the second quarter of 2021. SZ8 will yield a net floor area of 2,494 sqm and is expected to come into service in the second half of 2021.
- BJ16 is the data center on the same site as BJ15 which the Company acquired in the second quarter of 2021. BJ16 is an expansion opportunity initiated by GDS and is currently under construction. BJ16 will yield a net floor area of 8,569 sqm and has been
87.7% pre-committed by a new hyperscale customer. BJ16 is expected to come into service in the second half of 2021. - TJ1 is the data center in the Wuqing District of Tianjin which the Company acquired in the second quarter of 2021 by taking a
65% equity interest in the target company that owns it. TJ1 will yield a net floor area of 13,968 sqm and is expected to come into service in two phases, with the first phase comprising a net floor area of 6,984 sqm to be delivered in the second half of 2021 and the second phase comprising a net floor area of 6,984 sqm in the first half of 2022.
Commitment rate for area in service was
Area utilized at the end of the second quarter of 2021 was 271,735 sqm, compared with 193,162 sqm at the end of the second quarter of 2020 and 242,364 sqm at the end of the first quarter of 2021, an increase of
Utilization rate for area in service was
During the second quarter, the Company completed the previously announced acquisitions of the BJ15 and SZ8 data centers and of a
During the second quarter, as previously announced, the Company entered into equity purchase agreements to acquire a
Liquidity
As of June 30, 2021, cash was RMB12,326.9 million (US
Recent Developments
Nusajaya Site, Johor, Malaysia
As previously announced, the Company recently entered into a definitive agreement with a third party to acquire 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 22,500 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.
New Acquisition – Beijing 17, Beijing 18 and Beijing 19
The Company recently completed the acquisition of a
New Market – Macau
The Company recently signed an agreement to form a joint venture (“JV”) with a local partner to acquire a brownfield site in Macau for re-development into a data center, with GDS owning
Hong Kong 4 Data Center
The Company recently entered into a definitive agreement to acquire an existing industrial building located in Kwai Chung, Hong Kong, for re-development into a data center, Hong Kong 4 (“HK4”). The building is located close to our Hong Kong 1 and Hong Kong 2 data centers, forming a cluster in the Kwai Chung area. HK4 will yield a net floor area of approximately 7,200 sqm according to the initial design. HK4 is expected to be delivered in 2025.
Business Outlook
The Company confirms that the previously provided guidance for total revenues of RMB7,700 – RMB8,000 million, adjusted EBITDA of RMB3,660 – RMB3,800 million and capex of around RMB12,000 million for the year of 2021 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 a.m. U.S. Eastern Time on August 17, 2021 (8:00 p.m. Beijing Time on the same day) to discuss financial results and answer questions from investors and analysts. Listeners may access the call by dialing:
| United States: | +1-845-675-0437 |
| International: | +65-6713-5090 |
| Hong Kong: | +852-3018-6771 |
| Mainland China: | 400-620-8038 |
| Conference ID: | 8269683 |
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 August 25, 2021 09:59 AM U.S. ET by dialing:
| United States: | +1-646-254-3697 |
| International: Hong Kong: Mainland China: | +61-2-8199-0299 +852-3051-2780 400-632-2162 |
| Replay Access Code: | 8269683 |
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 6.4566 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 managed services, including direct private connection to leading public clouds, an innovative service platform for managing hybrid clouds and, where required, the resale of public cloud services. The Company has a 20-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 annual report to shareholders, 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 the GDS Holdings’ filings with the SEC, including its annual report on form 20-F. 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) 5176-5509
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, 2020 | As of June 30, 2021 | ||||||
| RMB | RMB | US$ | |||||
| Assets | |||||||
| Current assets | |||||||
| Cash | 16,259,457 | 12,326,895 | 1,909,193 | ||||
| Accounts receivable, net of allowance for doubtful accounts | 1,480,335 | 2,095,911 | 324,615 | ||||
| Value-added-tax (“VAT”) recoverable | 155,620 | 175,707 | 27,214 | ||||
| Prepaid expenses and other current assets | 423,394 | 525,426 | 81,378 | ||||
| Total current assets | 18,318,806 | 15,123,939 | 2,342,400 | ||||
| Property and equipment, net | 29,596,061 | 34,307,837 | 5,313,607 | ||||
| Prepaid land use rights, net | 678,190 | 658,302 | 101,958 | ||||
| Operating lease right-of-use assets | 3,059,700 | 3,455,166 | 535,137 | ||||
| Goodwill and intangible assets, net | 3,381,715 | 6,207,036 | 961,347 | ||||
| Other non-current assets | 2,224,323 | 2,704,103 | 418,811 | ||||
| Total assets | 57,258,795 | 62,456,383 | 9,673,260 | ||||
| Liabilities, Mezzanine Equity and Equity | |||||||
| Current liabilities | |||||||
| Short-term borrowings and current portion of long-term borrowings | 2,153,390 | 2,341,030 | 362,579 | ||||
| Accounts payable | 3,657,112 | 3,788,340 | 586,740 | ||||
| Accrued expenses and other payables | 1,492,649 | 1,939,666 | 300,416 | ||||
| Operating lease liabilities, current | 86,258 | 136,197 | 21,094 | ||||
| Finance lease and other financing obligations, current | 254,412 | 328,134 | 50,821 | ||||
| Total current liabilities | 7,643,821 | 8,533,367 | 1,321,650 | ||||
| Long-term borrowings, excluding current portion | 10,566,746 | 14,866,665 | 2,302,553 | ||||
| Convertible bonds payable | 1,928,466 | 1,915,090 | 296,610 | ||||
| Operating lease liabilities, non-current | 1,542,895 | 1,778,351 | 275,431 | ||||
| Finance lease and other financing obligations, non-current | 8,097,881 | 8,192,595 | 1,268,871 | ||||
| Other long-term liabilities | 811,264 | 775,755 | 120,149 | ||||
| Total liabilities | 30,591,073 | 36,061,823 | 5,585,264 | ||||
| Mezzanine equity | |||||||
| Redeemable preferred shares | 980,910 | 971,034 | 150,394 | ||||
| Redeemable non-controlling interests | 120,820 | 311,902 | 48,307 | ||||
| Total mezzanine equity | 1,101,730 | 1,282,936 | 198,701 | ||||
| GDS Holdings Limited shareholders' equity | |||||||
| Ordinary shares | 507 | 507 | 79 | ||||
| Additional paid-in capital | 28,728,717 | 28,892,055 | 4,474,809 | ||||
| Accumulated other comprehensive loss | (439,635 | ) | (542,513 | ) | (84,025 | ) | |
| Accumulated deficit | (2,723,597 | ) | (3,296,666 | ) | (510,588 | ) | |
| Total GDS Holdings Limited shareholders' equity | 25,565,992 | 25,053,383 | 3,880,275 | ||||
| Non-controlling interests | 0 | 58,241 | 9,020 | ||||
| Total equity | 25,565,992 | 25,111,624 | 3,889,295 | ||||
| Total liabilities, mezzanine equity and equity | 57,258,795 | 62,456,383 | 9,673,260 | ||||
| GDS HOLDINGS LIMITED UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$") except for number of shares and per share data) | ||||||||||||||||
| Three months ended | Six months ended | |||||||||||||||
| June 30, 2020 | March 31, 2021 | June 30, 2021 | June 30, 2020 | June 30, 2021 | ||||||||||||
| RMB | RMB | RMB | US$ | RMB | RMB | US$ | ||||||||||
| Net revenue | ||||||||||||||||
| Service revenue | 1,334,475 | 1,704,492 | 1,862,951 | 288,534 | 2,567,064 | 3,567,443 | 552,527 | |||||||||
| Equipment sales | 7,730 | 1,475 | 968 | 150 | 15,559 | 2,443 | 378 | |||||||||
| Total net revenue | 1,342,205 | 1,705,967 | 1,863,919 | 288,684 | 2,582,623 | 3,569,886 | 552,905 | |||||||||
| Cost of revenue | (981,103 | ) | (1,309,115 | ) | (1,424,050 | ) | (220,557 | ) | (1,871,183 | ) | (2,733,165 | ) | (423,313 | ) | ||
| Gross profit | 361,102 | 396,852 | 439,869 | 68,127 | 711,440 | 836,721 | 129,592 | |||||||||
| Operating expenses | ||||||||||||||||
| Selling and marketing expenses | (29,755 | ) | (35,695 | ) | (36,447 | ) | (5,645 | ) | (60,060 | ) | (72,142 | ) | (11,173 | ) | ||
| General and administrative expenses | (156,679 | ) | (231,099 | ) | (247,903 | ) | (38,395 | ) | (273,722 | ) | (479,002 | ) | (74,188 | ) | ||
| Research and development expenses | (10,243 | ) | (9,293 | ) | (8,605 | ) | (1,333 | ) | (18,987 | ) | (17,898 | ) | (2,772 | ) | ||
| Income from operations | 164,425 | 120,765 | 146,914 | 22,754 | 358,671 | 267,679 | 41,459 | |||||||||
| Other income (expenses): | ||||||||||||||||
| Net interest expenses | (300,649 | ) | (357,670 | ) | (411,722 | ) | (63,768 | ) | (561,514 | ) | (769,392 | ) | (119,164 | ) | ||
| Foreign currency exchange (loss) gain, net | (4,587 | ) | 1,202 | (981 | ) | (152 | ) | (17,206 | ) | 221 | 34 | |||||
| Gain from purchase price adjustment | 55,154 | 0 | 0 | 0 | 55,154 | 0 | 0 | |||||||||
| Others, net | 10,988 | 16,309 | 18,477 | 2,862 | 13,904 | 34,786 | 5,388 | |||||||||
| Loss before income taxes | (74,669 | ) | (219,394 | ) | (247,312 | ) | (38,304 | ) | (150,991 | ) | (466,706 | ) | (72,283 | ) | ||
| Income tax expenses | (26,378 | ) | (59,343 | ) | (51,151 | ) | (7,922 | ) | (42,087 | ) | (110,494 | ) | (17,113 | ) | ||
| Net loss | (101,047 | ) | (278,737 | ) | (298,463 | ) | (46,226 | ) | (193,078 | ) | (577,200 | ) | (89,396 | ) | ||
| Net loss attributable to non-controlling interests | 0 | 0 | 141 | 22 | 0 | 141 | 22 | |||||||||
| Net loss attributable to redeemable non-controlling interests | 0 | 1,996 | 1,994 | 309 | 0 | 3,990 | 618 | |||||||||
| Net loss attributable to GDS Holdings Limited shareholders | (101,047 | ) | (276,741 | ) | (296,328 | ) | (45,895 | ) | (193,078 | ) | (573,069 | ) | (88,756 | ) | ||
| Accretion to redemption value of redeemable non-controlling interests | 0 | (11,970 | ) | (16,301 | ) | (2,525 | ) | 0 | (28,271 | ) | (4,379 | ) | ||||
| Net loss available to GDS Holdings Limited shareholders | (101,047 | ) | (288,711 | ) | (312,629 | ) | (48,420 | ) | (193,078 | ) | (601,340 | ) | (93,135 | ) | ||
| Cumulative dividend on redeemable preferred shares | (13,442 | ) | (12,183 | ) | (12,228 | ) | (1,894 | ) | (26,667 | ) | (24,411 | ) | (3,781 | ) | ||
| Net loss available to GDS Holdings Limited ordinary shareholders | (114,489 | ) | (300,894 | ) | (324,857 | ) | (50,314 | ) | (219,745 | ) | (625,751 | ) | (96,916 | ) | ||
| Loss per ordinary share | ||||||||||||||||
| Basic and diluted | (0.10 | ) | (0.21 | ) | (0.22 | ) | (0.03 | ) | (0.19 | ) | (0.43 | ) | (0.07 | ) | ||
| Weighted average number of ordinary share outstanding | ||||||||||||||||
| Basic and diluted | 1,190,834,806 | 1,445,786,554 | 1,449,629,053 | 1,449,629,053 | 1,186,168,652 | 1,447,718,418 | 1,447,718,418 | |||||||||
| GDS HOLDINGS LIMITED UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$")) | ||||||||||||||||
| Three months ended | Six months ended | |||||||||||||||
| June 30, 2020 | March 31, 2021 | June 30, 2021 | June 30, 2020 | June 30, 2021 | ||||||||||||
| RMB | RMB | RMB | US$ | RMB | RMB | US$ | ||||||||||
| Net loss | (101,047 | ) | (278,737 | ) | (298,463 | ) | (46,226 | ) | (193,078 | ) | (577,200 | ) | (89,396 | ) | ||
| Foreign currency translation adjustments, net of nil tax | 15,158 | 26,123 | (129,001 | ) | (19,980 | ) | 5,609 | (102,878 | ) | (15,934 | ) | |||||
| Comprehensive loss | (85,889 | ) | (252,614 | ) | (427,464 | ) | (66,206 | ) | (187,469 | ) | (680,078 | ) | (105,330 | ) | ||
| Comprehensive loss attributable to non-controlling interests | 0 | 0 | 141 | 22 | 0 | 141 | 22 | |||||||||
| Comprehensive loss attributable to redeemable non-controlling interests | 0 | 1,996 | 1,994 | 309 | 0 | 3,990 | 618 | |||||||||
| Comprehensive loss attributable to GDS Holdings Limited shareholders | (85,889 | ) | (250,618 | ) | (425,329 | ) | (65,875 | ) | (187,469 | ) | (675,947 | ) | (104,690 | ) | ||
| GDS HOLDINGS LIMITED UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$")) | |||||||||||||||
| Three months ended | Six months ended | ||||||||||||||
| June 30, 2020 | March 31, 2021 | June 30, 2021 | June 30, 2020 | June 30, 2021 | |||||||||||
| RMB | RMB | RMB | US$ | RMB | RMB | US$ | |||||||||
| Net loss | (101,047 | ) | (278,737 | ) | (298,463 | ) | (46,226 | ) | (193,078 | ) | (577,200 | ) | (89,396 | ) | |
| Depreciation and amortization | 390,197 | 560,220 | 619,613 | 95,966 | 709,223 | 1,179,833 | 182,733 | ||||||||
| Amortization of debt issuance cost and debt discount | 42,758 | 35,942 | 65,235 | 10,104 | 57,135 | 101,177 | 15,670 | ||||||||
| Share-based compensation expense | 66,699 | 108,111 | 100,498 | 15,565 | 133,842 | 208,609 | 32,309 | ||||||||
| Gain from purchase price adjustment | (55,154 | ) | 0 | 0 | 0 | (55,154 | ) | 0 | 0 | ||||||
| Others | (27,522 | ) | (13,135 | ) | 25,659 | 3,974 | (52,748 | ) | 12,524 | 1,940 | |||||
| Changes in operating assets and liabilities | (129,894 | ) | (436,598 | ) | (149,268 | ) | (23,121 | ) | (582,982 | ) | (585,866 | ) | (90,740 | ) | |
| Net cash provided by (used in) operating activities | 186,037 | (24,197 | ) | 363,274 | 56,262 | 16,238 | 339,077 | 52,516 | |||||||
| Purchase of property and equipment and land use rights | (1,021,925 | ) | (2,274,905 | ) | (1,868,400 | ) | (289,377 | ) | (3,547,603 | ) | (4,143,305 | ) | (641,716 | ) | |
| Payments related to acquisitions and investments | (326,971 | ) | (32,805 | ) | (2,968,828 | ) | (459,813 | ) | (337,233 | ) | (3,001,633 | ) | (464,892 | ) | |
| Net cash used in investing activities | (1,348,896 | ) | (2,307,710 | ) | (4,837,228 | ) | (749,190 | ) | (3,884,836 | ) | (7,144,938 | ) | (1,106,608 | ) | |
| Net proceeds from financing activities | 5,268,130 | 938,433 | 1,947,569 | 301,639 | 5,872,392 | 2,886,002 | 446,982 | ||||||||
| Net cash provided by financing activities | 5,268,130 | 938,433 | 1,947,569 | 301,639 | 5,872,392 | 2,886,002 | 446,982 | ||||||||
| Effect of exchange rate changes on cash and restricted cash | 23,900 | 46,069 | (173,008 | ) | (26,794 | ) | 49,487 | (126,939 | ) | (19,659 | ) | ||||
| Net increase (decrease) of cash and restricted cash | 4,129,171 | (1,347,405 | ) | (2,699,393 | ) | (418,083 | ) | 2,053,281 | (4,046,798 | ) | (626,769 | ) | |||
| Cash and restricted cash at beginning of period | 3,897,372 | 16,492,929 | 15,145,524 | 2,345,743 | 5,973,262 | 16,492,929 | 2,554,429 | ||||||||
| Cash and restricted cash at end of period | 8,026,543 | 15,145,524 | 12,446,131 | 1,927,660 | 8,026,543 | 12,446,131 | 1,927,660 | ||||||||
| GDS HOLDINGS LIMITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$") except for percentage data) | |||||||||||||||
| Three months ended | Six months ended | ||||||||||||||
| June 30, 2020 | March 31, 2021 | June 30, 2021 | June 30, 2020 | June 30, 2021 | |||||||||||
| RMB | RMB | RMB | US$ | RMB | RMB | US$ | |||||||||
| Gross profit | 361,102 | 396,852 | 439,869 | 68,127 | 711,440 | 836,721 | 129,592 | ||||||||
| Depreciation and amortization | 341,618 | 496,939 | 536,240 | 83,053 | 638,219 | 1,033,179 | 160,019 | ||||||||
| Operating lease cost relating to prepaid land use rights | 0 | 1,259 | 1,271 | 197 | 0 | 2,530 | 392 | ||||||||
| Accretion expenses for asset retirement costs | 944 | 1,834 | 1,432 | 222 | 1,840 | 3,266 | 506 | ||||||||
| Share-based compensation expenses | 17,336 | 31,147 | 28,039 | 4,343 | 34,439 | 59,186 | 9,166 | ||||||||
| Adjusted GP | 721,000 | 928,031 | 1,006,851 | 155,942 | 1,385,938 | 1,934,882 | 299,675 | ||||||||
| Adjusted GP margin | 53.7% | 54.4% | 54.0% | 54.0% | 53.7% | 54.2% | 54.2% | ||||||||
| GDS HOLDINGS LIMITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS (Amount in thousands of Renminbi ("RMB") and US dollars ("US$") except for percentage data) | |||||||||||||||
| Three months ended | Six months ended | ||||||||||||||
| June 30, 2020 | March 31, 2021 | June 30, 2021 | June 30, 2020 | June 30, 2021 | |||||||||||
| RMB | RMB | RMB | US$ | RMB | RMB | US$ | |||||||||
| Net loss | (101,047 | ) | (278,737 | ) | (298,463 | ) | (46,226 | ) | (193,078 | ) | (577,200 | ) | (89,396 | ) | |
| Net interest expenses | 300,649 | 357,670 | 411,722 | 63,768 | 561,514 | 769,392 | 119,164 | ||||||||
| Income tax expenses | 26,378 | 59,343 | 51,151 | 7,922 | 42,087 | 110,494 | 17,113 | ||||||||
| Depreciation and amortization | 390,197 | 560,220 | 619,613 | 95,966 | 709,223 | 1,179,833 | 182,733 | ||||||||
| Operating lease cost relating to prepaid land use rights | 4,721 | 9,506 | 9,909 | 1,535 | 5,217 | 19,415 | 3,007 | ||||||||
| Accretion expenses for asset retirement costs | 944 | 1,834 | 1,432 | 222 | 1,840 | 3,266 | 506 | ||||||||
| Share-based compensation expenses | 66,699 | 108,111 | 100,498 | 15,565 | 133,842 | 208,609 | 32,309 | ||||||||
| Gain from purchase price adjustment | (55,154 | ) | 0 | 0 | 0 | (55,154 | ) | 0 | 0 | ||||||
| Adjusted EBITDA | 633,387 | 817,947 | 895,862 | 138,752 | 1,205,491 | 1,713,809 | 265,436 | ||||||||
| Adjusted EBITDA margin | 47.2% | 47.9% | 48.1% | 48.1% | 46.7% | 48.0% | 48.0% | ||||||||
________________________
1 During the third quarter of 2020, the Company has changed the description of “Adjusted Net Operating Income” and “Adjusted Net Operating Income Margin”, to “Adjusted Gross Profit” and “Adjusted Gross Profit Margin”, respectively. The change in description and presentation of non-GAAP reconciliation does not change the outcome of the operating metrics or financial results.
FAQ
What were GDS Holdings' Q2 2021 financial results?
What is GDS Holdings' net loss in Q2 2021?
How much did GDS Holdings increase its total area committed in Q2 2021?
What is the adjusted EBITDA margin for GDS Holdings in Q2 2021?
What revenue guidance did GDS Holdings provide for 2021?
