SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16 of

the Securities Exchange Act of 1934

 

May 2017

 

Commission File Number: 001-37925

 

GDS Holdings Limited

(Registrant’s name)

 

2/F, Tower 2, Youyou Century Place

428 South Yanggao Road

Pudong, Shanghai 200127

People’s Republic of China

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

 

Form 20-F x                      Form 40-F o

 

Indicate by check mark if the registrant is submitting the Form 6-K on paper as permitted by Regulation S-T Rule 101(b)(1): o

 

Indicate by check mark if the registrant is submitting the Form 6-K on paper as permitted by Regulation S-T Rule 101(b)(7): o

 

 

 



 

EXHIBITS

 

Exhibit 99.1 — Press Release — GDS Holdings Limited Reports First Quarter 2017 Results

 



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

GDS Holdings Limited

 

 

Date: May 9, 2017

By:

/s/ William Wei Huang

 

Name:

William Wei Huang

 

Title:

Chief Executive Officer

 


Exhibit 99.1

 

 

GDS Reports

 

First Quarter 2017 Results

 



 

GDS Holdings Limited Reports First Quarter 2017 Results

 

Shanghai, China, May 9, 2017 — GDS Holdings Limited (“GDS Holdings” or the “Company”) (NASDAQ: GDS), a leading developer and operator of high-performance data centers in China, today announced its unaudited financial results for the quarter ended March 31, 2017.

 

First Quarter 2017 Financial Highlights

 

·                  Net revenue increased by 65.8% year-over-year (“Y-o-Y”) to RMB350.0 million (US$50.9 million) in the first quarter of 2017 (1Q2016: RMB211.1 million).

 

·                  Service revenue increased by 69.8% Y-o-Y to RMB343.7 million (US$49.9 million) in the first quarter of 2017 (1Q2016: RMB202.4 million).

 

·                  Net loss was RMB44.3 million (US$6.4 million) in the first quarter of 2017, compared with a net loss of RMB38.8 million in the first quarter of 2016.

 

·                  Adjusted EBITDA (non-GAAP) increased by 132.3% Y-o-Y to RMB123.9 million (US$18.0 million) in the first quarter of 2017 (1Q2016: RMB53.4 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 35.4% in the first quarter of 2017 (1Q2016: 25.3%).

 



 

Operating Highlights

 

·                      Total area committed increased by 84.8% Y-o-Y to 68,313 sqm as of March 31, 2017 (March 31, 2016: 36,959 sqm).

 

·                      Area utilized (or revenue generating space) increased by 58.2% Y-o-Y to 37,898 sqm as of March 31, 2017 (March 31, 2016: 23,957 sqm).

 

·                      Area in service increased by 61.3% Y-o-Y to 61,092 sqm as of March 31, 2017 (March 31, 2016: 37,869 sqm).

 

·                      Commitment rate for area in service was 90.0% as of March 31, 2017 (March 31, 2016: 88.8%) and utilization rate was 62.0% as of March 31, 2017 (March 31, 2016: 63.3%).

 

·                      Area under construction was 35,055 sqm as of March 31, 2017 (March 31, 2016: 35,525 sqm).

 

·                      Pre-commitment rate for area under construction was 37.9% as of March 31, 2017 (March 31, 2016: 9.4%).

 

“We continued to achieve robust growth in the first quarter 2017,” said Mr. William Huang, Chairman and Chief Executive Officer. “China’s Cloud adoption is taking off and driving demand for our high-performance data center solutions. As a result, we added over 7,000 sqm (net) to our total area committed in the first quarter of 2017. We have fully reallocated the space vacated by the churn customer mentioned in our previous announcement. We are completing the Shenzhen 5 (“SZ5”) data center acquisition which adds 10,000 sqm of capacity under construction with 50% pre-committed. Recently, we secured a new data center project in Beijing (“BJ3”) which will add over 4,000 sqm of capacity and strengthen our position in that market. We have taken steps to deepen our relationships with major customers, such as Alibaba and Tencent, by not only winning more of their business but also by partnering with them for future business growth. Together with our most valued customers, we look forward to maintaining our strong growth momentum and market leadership, and paving the path for future Cloud development in China.”

 

“We are pleased to report solid financial results for the first quarter 2017,” said Mr. Dan Newman, Chief Financial Officer of GDS Holdings. “Despite the churn event we mentioned, we have made up for the revenue loss and achieved the same level of service revenue, excluding the termination fee which we booked in the first quarter of 2017. Moreover, we have secured more financing facilities to further develop our projects to meet the increasing demand from our customers. In 2017, we will continue our rapid growth trajectory by delivering our huge contract backlog and continuing to expand our capacity.”

 



 

First Quarter 2017 Financial Results

 

Net revenue in the first quarter of 2017 was RMB350.0 million (US$50.9 million), a 65.8% increase over the first quarter of 2016 and a 12.3% increase over the fourth quarter of 2016. Service revenue in the first quarter of 2017 was RMB343.7 million (US$49.9 million), a 69.8% increase over the first quarter of 2016 and a 14.7% increase over the fourth quarter of 2016. The increase in service revenue over the previous quarter was mainly due to the termination fee of RMB44.1 million booked from the announced churn event. Excluding the termination fee, service revenue was RMB299.6 million (US$43.5 million), which was at the same level as the fourth quarter of 2016. Revenue from IT equipment sales was RMB6.4 million (US$0.9 million), compared with RMB8.7 million in the first quarter of 2016 and RMB11.9 million in the fourth quarter of 2016.

 

Cost of revenue in the first quarter of 2017 was RMB243.8 million (US$35.4 million), a 55.4% increase over the first quarter of 2016 and a 3.4% increase over the fourth quarter of 2016. The increase over the previous quarter was mainly due to an increase of 11.4% in depreciation and amortization costs to RMB71.3 million (US$10.4 million) related to data centers coming into service during the fourth quarter of 2016 which was booked for a full quarter in the first quarter of 2017, and an increase of 2.4% in utility cost to RMB71.2 million (US$10.3 million) due to higher power usage by customers, partially offset by a decrease in the costs of personnel as well as equipment cost. Equipment cost was RMB5.1 million (US$0.7 million), compared with RMB7.9 million in the first quarter of 2016 and RMB10.8 million in the fourth quarter of 2016.

 

Gross profit was RMB106.2 million (US$15.4 million) in the first quarter of 2017, a 95.9% increase over the first quarter of 2016 and a 39.9% increase over the fourth quarter of 2016. Gross profit margin was 30.3% in the first quarter of 2017, compared with 25.7% in the first quarter of 2016 and 24.4% in the fourth quarter of 2016. The increase over the previous quarter in gross profit margin was primarily due to the termination fee received for the churn event.

 

Adjusted Net Operating Income (“Adjusted NOI”) (non-GAAP) is defined as gross profit excluding depreciation and amortization, accretion expenses for asset retirement costs and share-based compensation expenses allocated to cost of revenue. Adjusted NOI was RMB179.4 million (US$26.1 million) in the first quarter of 2017, an 88.6% increase over the first quarter of 2016 of RMB95.1 million and a 27.2% increase over the fourth quarter of 2016 of RMB141.0 million. The sharp increase over the previous quarter was mainly due to the termination fee received for the churn event.

 

Adjusted NOI margin (non-GAAP) was 51.2% in the first quarter of 2017, compared with 45.1% in the first quarter of 2016 and 45.2% in the fourth quarter of 2016.

 

Selling and marketing expenses, excluding share-based compensation expenses of RMB4.4 million (US$0.6 million), were RMB16.9 million (US$2.5 million) in the first quarter of 2017, a 23.0% increase over the first quarter of 2016 of RMB13.7 million (with share-based compensation of RMB nil) and an 8.5% decrease from the fourth quarter of 2016 of RMB18.5 million (excluding share-based compensation of RMB1.4 million). The decrease over the previous quarter was primarily due to fewer marketing and promotion activities in the first quarter of 2017.

 



 

General and administrative expenses, excluding share-based compensation expenses of RMB7.3 million (US$1.1 million), were RMB41.5 million (US$6.0 million) in the first quarter of 2017, a 45.5% increase over the first quarter of 2016 of RMB28.5 million (with share-based compensation of RMB nil) and a 13.7% decrease from the fourth quarter of 2016 of RMB48.0 million (excluding share-based compensation of RMB4.6 million). The decrease over the previous quarter was primarily due to a decrease in professional fees as the Company completed its public listing in the fourth quarter of 2016.

 

Research and development costs were RMB1.5 million (US$0.2 million) in the first quarter of 2017, compared with RMB2.0 million in the first quarter 2016 and RMB2.2 million in the fourth quarter of 2016.

 

Net interest expenses for the first quarter of 2017 were RMB78.6 million (US$11.4 million), a 48.4% increase over the first quarter of 2016 of RMB53.0 million and a 5.8% decrease over the fourth quarter of 2016 of RMB83.5 million. The decrease over the previous quarter was mainly due to the repayment early in the quarter of a mezzanine loan of RMB199.6 million with higher interest rate.

 

Foreign currency exchange loss for the first quarter of 2017 was RMB2.6 million (US$0.4 million), compared with a loss of RMB1.4 million in the first quarter of 2016 and a gain of RMB11.6 million in the fourth quarter of 2016.

 

Adjusted EBITDA (non-GAAP) is defined as net loss excluding net interest expenses, income tax benefits, depreciation and amortization, accretion expenses for asset retirement costs and share-based compensation expenses. Adjusted EBITDA was RMB123.9 million (US$18.0 million) in the first quarter of 2017, a 132.3% increase over the first quarter of 2016 of RMB53.4 million and a 34.7% increase over the fourth quarter of 2016 of RMB92.0 million. The sharp increase over the previous quarter was mainly due to the termination fee received for the churn event.

 

Adjusted EBITDA margin (non-GAAP) was 35.4% in the first quarter of 2017, compared with 25.3% in the first quarter of 2016 and 29.5% in the fourth quarter of 2016.

 

Net loss in the first quarter of 2017 was RMB44.3 million (US$6.4 million), compared with a net loss of RMB38.8 million in the first quarter of 2016 and a net loss of RMB69.6 million in the fourth quarter of 2016.

 



 

Basic and diluted loss per ordinary share in the first quarter of 2017 was RMB0.06 (US$0.01), compared with RMB0.33 in the first quarter of 2016 and RMB0.19 in the fourth quarter of 2016.

 

Basic and diluted loss per American Depositary Share (“ADS”) in the first quarter of 2017 was RMB0.47 (US$0.07), compared with RMB2.60 in the first quarter of 2016 and RMB1.54 in the fourth quarter of 2016. Each ADS represents eight Class A ordinary shares.

 

Sales

 

Total area committed at the end of the first quarter of 2017 was 68,313 sqm, compared with 36,959 sqm at the end of the first quarter of 2016 and 61,043 sqm at the end of the fourth quarter of 2016, an increase of 84.8% Y-o-Y and 11.9% quarter-over-quarter (“Q-o-Q”). The sales increase was driven primarily by booming Cloud adoption in China leading to higher demand from Cloud service providers, as well as new commitments from Internet and financial service institution customers.

 

Data Center Resources

 

Area in service at the end of the first quarter of 2017 was 61,092 sqm, compared with 37,869 sqm at the end of the first quarter of 2016 and 60,982 sqm at the end of the fourth quarter of 2016, an increase of 61.3% Y-o-Y and 0.2% Q-o-Q.

 

Area under construction at the end of the first quarter of 2017 was 35,055 sqm, compared with 35,525 sqm at the end of the first quarter of 2016 and 25,055 sqm at the end of the fourth quarter of 2016, a decrease of 1.3% Y-o-Y and an increase of 39.9% Q-o-Q. The increase over the fourth quarter of 2016 was due to the inclusion of the acquired SZ5 data center which is under construction.

 

Commitment rate of area in service was 90.0% at the end of the first quarter of 2017, compared with 88.8% at the end of the first quarter of 2016 and 89.0% at the end of fourth quarter 2016. Pre-commitment rate of area under construction was 37.9% at the end of the first quarter of 2017, compared with 9.4% at the end of the first quarter of 2016 and 27.1% at the end of the fourth quarter 2016.

 



 

Area utilized at the end of the first quarter of 2017 was 37,898 sqm, compared with 23,957 sqm at the end of the first quarter of 2016 and 37,082 sqm at the end of the fourth quarter of 2016, an increase of 58.2% Y-o-Y and 2.2% Q-o-Q.

 

Utilization rate of area in service was 62.0% at the end of the first quarter of 2017, compared with 63.3% at the end of the first quarter of 2016 and 60.8% at the end of the fourth quarter 2016.

 

Balance Sheet

 

As of March 31, 2017, cash was RMB1,527.3 million (US$221.9 million). Total short-term debt was RMB551.7 million (US$80.2 million), comprised of short-term borrowings and the current portion of long-term borrowings of RMB438.2 million (US$63.7 million) and the current portion of capital lease and other financing obligations of RMB113.5 million (US$16.5 million). Total long-term debt was RMB3,918.5 million (US$569.3 million), comprised of long-term borrowings (excluding current portion) of RMB1,856.1 million (US$269.7 million), convertible bonds of RMB1,034.9 million (US$150.3 million) and the non-current portion of capital lease and other financing obligations of RMB1,027.5 million (US$149.3 million). During the first quarter of 2017, the Company obtained new debt facilities of RMB532.8 million (US$77.4 million).

 

Recent Development — New Project in Beijing

 

Recently, the Company added a new data center project in Beijing (“BJ3”), located adjacent to the existing Beijing 1 (“BJ1”) data center. It is an existing industrial building which is suitable for conversion into a data center. Based on current design, BJ3 has capacity for a net floor area of 4,260 sqm. Construction will commence during the current quarter, and BJ3 is expected to come into service during the first half of 2018. This new resource addition in Beijing helps strengthen the Company’s competitive position in the Beijing market where demand is high and supply is limited.

 

Conference Call

 

Management will hold a conference call at 8:00 a.m. Eastern Time on Tuesday, May 9, 2017 (8:00 p.m. Beijing Time on May 9, 2017) 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

China:

400-620-8038

Conference ID:

13289941

 

A telephone replay will be available approximately two hours after the call until May 16, 2017 by dialing:

 

United States:

1-646-254-3697

International:

Hong Kong:

China:

+61-2-8199-0299

+852-3051-2780

400-632-2162

Replay Access Code:

13289941

 

A live and archived webcast of the conference call will be available on the Company’s investor relations website at

http://investors.gds-services.com.

 

Non-GAAP Disclosure

 

Our management and board of directors use adjusted NOI, adjust NOI margin, adjusted EBITDA and adjusted EBITDA margin, which are non-GAAP financial measures, to evaluate our operating performance, establish budgets and develop operational goals for managing our business. In particular, we believe that the exclusion of the expenses eliminated in calculating adjusted NOI and adjusted EBITDA can provide a useful measure of our 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 net income (loss), cash flows provided by operating activities or other consolidated statements of operation and cash flow data prepared in accordance with U.S. GAAP.

 



 

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 RMB6.8832 to US$1.00, the noon buying rate in effect on March 31, 2017 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or USD amounts referred could be converted into USD or RMB, as the case may be, at any particular rate or at all.

 

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) 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’s data centers have large net floor area, high power capacity, density and efficiency, and multiple redundancy across all critical systems. GDS is carrier and Cloud neutral, which enables customers to connect to all major PRC telecommunications carriers, and to access a number of the largest Cloud service providers, whom GDS hosts in its facilities. The Company offers colocation and managed services, including a unique and innovative managed Cloud value proposition. The Company has a 16-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 base of customers consists predominantly of top tier Cloud service providers and Internet companies, financial institutions, telecommunications and IT service providers, and large domestic private sector and multinational corporations.

 



 

Safe Harbor

 

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 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 registration statement on Form F-1, as amended. 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) 5119 6989

Email: ir@gds-services.com

 

The Piacente Group, Inc.

Ross Warner

Phone: +86 (10) 5730-6200

Email: GDS@tpg-ir.com

 

Alan Wang

Phone: +1 (212) 481-2050 ext. 401

Email: GDS@tpg-ir.com

 



 

GDS HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”))

 

 

 

As of
December 31, 2016

 

As of
March 31, 2017

 

 

 

RMB

 

RMB

 

US$

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash

 

1,811,319

 

1,527,318

 

221,891

 

Accounts receivable, net of allowance for doubtful accounts

 

198,851

 

261,015

 

37,921

 

Value-added-tax (“VAT”) recoverable

 

72,958

 

75,964

 

11,036

 

Prepaid expenses and other current assets

 

127,185

 

140,159

 

20,363

 

Total current assets

 

2,210,313

 

2,004,456

 

291,211

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

4,322,891

 

4,595,418

 

667,628

 

Goodwill and intangible assets, net

 

1,433,656

 

1,429,421

 

207,668

 

Other non-current assets

 

237,006

 

270,940

 

39,362

 

Total assets

 

8,203,866

 

8,300,235

 

1,205,869

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Short-term borrowings and current portion of long-term borrowings

 

628,478

 

438,210

 

63,664

 

Accounts payable

 

513,543

 

462,556

 

67,199

 

Accrued expenses and other payables

 

248,607

 

272,442

 

39,581

 

Capital lease and other financing obligations, current

 

88,593

 

113,522

 

16,493

 

Total current liabilities

 

1,479,221

 

1,286,730

 

186,937

 

 

 

 

 

 

 

 

 

Long-term borrowings, excluding current portion

 

1,509,676

 

1,856,128

 

269,661

 

Convertible bonds payable

 

1,040,550

 

1,034,895

 

150,351

 

Capital lease and other financing obligations, non-current

 

1,022,959

 

1,027,498

 

149,276

 

Other long-term liabilities

 

164,986

 

145,583

 

21,151

 

Total liabilities

 

5,217,392

 

5,350,834

 

777,376

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

Ordinary shares

 

260

 

260

 

38

 

Additional paid-in capital

 

4,036,959

 

4,050,465

 

588,457

 

Accumulated other comprehensive loss

 

(192,080

)

(198,354

)

(28,817

)

Accumulated deficit

 

(858,665

)

(902,970

)

(131,185

)

Total shareholders’ equity

 

2,986,474

 

2,949,401

 

428,493

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

8,203,866

 

8,300,235

 

1,205,869

 

 



 

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, 2016

 

December 31, 2016

 

March 31, 2017

 

 

 

RMB

 

RMB

 

RMB

 

US$

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

 

 

 

 

 

 

 

 

Service revenue

 

202,384

 

299,731

 

343,665

 

49,928

 

Equipment sales

 

8,715

 

11,938

 

6,378

 

927

 

Total net revenue

 

211,099

 

311,669

 

350,043

 

50,855

 

Cost of revenue

 

(156,896

)

(235,738

)

(243,845

)

(35,426

)

Gross profit

 

54,203

 

75,931

 

106,198

 

15,429

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

Selling and marketing expenses

 

(13,734

)

(19,906

)

(21,256

)

(3,088

)

General and administrative expenses

 

(28,489

)

(52,595

)

(48,768

)

(7,085

)

Research and development expenses

 

(1,987

)

(2,179

)

(1,458

)

(212

)

Income from operations

 

9,993

 

1,251

 

34,716

 

5,044

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

Net interest expenses

 

(52,963

)

(83,468

)

(78,608

)

(11,420

)

Foreign currency exchange gain (loss), net

 

(1,391

)

11,564

 

(2,606

)

(379

)

Others, net

 

662

 

789

 

826

 

120

 

Loss before income taxes

 

(43,699

)

(69,864

)

(45,672

)

(6,635

)

Income tax benefits

 

4,921

 

225

 

1,367

 

199

 

Net loss

 

(38,778

)

(69,639

)

(44,305

)

(6,436

)

Change in redemption value of redeemable preferred shares

 

(30,275

)

292,980

 

0

 

0

 

(Cumulative) Dividend on preferred shares

 

(1,862

)

(327,072

)

0

 

0

 

Net loss attributable to ordinary shareholders

 

(70,915

)

(103,731

)

(44,305

)

(6,436

)

 

 

 

 

 

 

 

 

 

 

Loss per ordinary share

 

 

 

 

 

 

 

 

 

Basic and diluted

 

(0.33

)

(0.19

)

(0.06

)

(0.01

)

 

 

 

 

 

 

 

 

 

 

Weighted average number of ordinary share outstanding

 

 

 

 

 

 

 

 

 

Basic and diluted

 

217,987,922

 

540,305,476

 

760,009,043

 

760,009,043

 

Net loss

 

(38,778

)

(69,639

)

(44,305

)

(6,436

)

Foreign currency translation adjustments, net of nil tax

 

16,393

 

(65,397

)

(6,274

)

(912

)

Comprehensive loss

 

(22,385

)

(135,036

)

(50,579

)

(7,348

)

 


 


 

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, 2016

 

December 31, 2016

 

March 31, 2017

 

 

 

RMB

 

RMB

 

RMB

 

US$

 

Net loss

 

(38,778

)

(69,639

)

(44,305

)

(6,436

)

Depreciation and amortization

 

43,951

 

71,269

 

77,324

 

11,234

 

Amortization of debt issuance cost and debt discount

 

422

 

5,495

 

4,530

 

658

 

Share-based compensation expense

 

0

 

6,978

 

13,506

 

1,962

 

Others

 

(8,772

)

(1,411

)

(4,131

)

(600

)

Changes in operating assets and liabilities

 

(24,765

)

(40,350

)

(85,378

)

(12,404

)

Net cash used in operating activities

 

(27,942

)

(27,658

)

(38,454

)

(5,586

)

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

(173,308

)

(283,272

)

(379,970

)

(55,203

)

Payment related to acquisitions

 

(40,000

)

0

 

0

 

0

 

Net cash used in investing activities

 

(213,308

)

(283,272

)

(379,970

)

(55,203

)

 

 

 

 

 

 

 

 

 

 

Net proceeds from financing activities

 

258,265

 

1,281,292

 

146,352

 

21,262

 

Net cash provided by financing activities

 

258,265

 

1,281,292

 

146,352

 

21,262

 

Effect of exchange rate changes on cash

 

(2,030

)

42,225

 

(11,929

)

(1,733

)

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) of cash

 

14,985

 

1,012,587

 

(284,001

)

(41,260

)

Cash at the beginning of period

 

924,498

 

798,732

 

1,811,319

 

263,151

 

Cash at end of period

 

939,483

 

1,811,319

 

1,527,318

 

221,891

 

 



 

GDS HOLDINGS LIMITED

UNAUDITED 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, 2016

 

December 31, 2016

 

March 31, 2017

 

 

 

RMB

 

RMB

 

RMB

 

US$

 

Gross profit

 

54,203

 

75,931

 

106,198

 

15,429

 

Depreciation and amortization

 

40,776

 

64,002

 

71,288

 

10,357

 

Accretion expenses for asset retirement costs

 

135

 

153

 

153

 

22

 

Share-based compensation expenses

 

0

 

945

 

1,730

 

251

 

Adjusted NOI

 

95,114

 

141,031

 

179,369

 

26,059

 

Adjusted NOI margin

 

45.1

%

45.2

%

51.2

%

51.2

%

 

 

 

Three months ended

 

 

 

March 31, 2016

 

December 31, 2016

 

March 31, 2017

 

 

 

RMB

 

RMB

 

RMB

 

US$

 

Net loss

 

(38,778

)

(69,639

)

(44,305

)

(6,436

)

Net interest expenses

 

52,963

 

83,468

 

78,608

 

11,420

 

Income tax benefits

 

(4,921

)

(225

)

(1,367

)

(199

)

Depreciation and amortization

 

43,951

 

71,269

 

77,324

 

11,234

 

Accretion expenses for asset retirement costs

 

135

 

153

 

153

 

22

 

Share-based compensation expenses

 

0

 

6,978

 

13,506

 

1,962

 

Adjusted EBITDA

 

53,350

 

92,004

 

123,919

 

18,003

 

Adjusted EBITDA margin

 

25.3

%

29.5

%

35.4

%

35.4

%