Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / chindata group reports fourth quarter and full year


CD - Chindata Group Reports Fourth Quarter and Full Year 2020 Unaudited Financial Results

Fourth quarter and Full Year Financial and Operating Highlights

  • Customer diversification further expanded. The Company received over 45 IT MW of newly contracted and indication of interest (“IOI”) orders from top global cloud companies in the fourth quarter of 2020.
  • Regional expansion in progress. The Company received over 40 IT MW of IOI orders and 26.35 IT MW of newly contracted orders for its Southeast Asia facilities from anchor tenants in the fourth quarter of 2020, further validating its next-generation hyperscale model.
  • Financial performance excelled. The Company achieved strong growth momentum and industry-leading profitability in this quarter. Total revenues and adjusted EBITDA for 2020 exceeded the Company’s previous guidance range. Full-year revenues increased by 114.7% year-on-year to RMB1.8 billion (USD275.7 million). Full-year adjusted EBITDA increased by 186.4% year over year to RMB852.2 million (USD130.6 million). Adjusted net income in the fourth quarter was positive for the sixth consecutive quarter.

BEIJING, March 24, 2021 (GLOBE NEWSWIRE) -- Chindata Group Holdings Limited (“Chindata Group” or the “Company”) (Nasdaq: CD), a leading carrier-neutral hyperscale data center solution provider in Asia-Pacific emerging markets, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2020. To supplement the Company’s consolidated financial results presented in accordance with U.S. GAAP, Chindata Group uses adjusted EBITDA, adjusted EBITDA margin, adjusted net income and adjusted net income margin as non-GAAP financial measures, which are described further below.

Management Quote

Mr. Jing Ju, Chief Executive Officer of Chindata Group, commented, “With great pleasure, Chindata remains devoted to the development of hyperscale computing infrastructure, where energy and digits converge. We continued to uphold our values of sustainability and inclusiveness, propelling the prosperity of the digital ecosystem throughout the Asia-Pacific emerging markets region. These values and goals were the origin of where Chindata started its journey, as well as our ultimate mission that we are working towards achieving.

Along with our rapid business growth in 2020, we have also improved our percentage of renewable energy usage to approximately 51%, which is a 14% increase compared to 37% in 2019. This improvement has made Chindata the digital technology company with the best green performance in China. We are also honored to be the pioneer of the industry with our carbon neutral roadmap.

Extending our three core corporate capabilities, we established three subgroups, namely Chindustry, Chinpower, and Chinidea, in the fourth quarter of 2020. We expect this move to further strengthen Chindata’s cost and technical advantages, while allowing us to better serve digital leaders and provide the industry with next-generation computing infrastructure solutions with greater diversification and better cost-efficiency.

In 2021, we will remain focused on capability building to lead the industry toward the universal objective on carbon neutrality and to promote the high-quality development of green digital community.”

Mr. Dongning Wang, Chief Financial Officer of Chindata Group, commented, “Our outstanding financial performance in 2020 further demonstrates the effectiveness and competitiveness of our business model. During the year, while our business achieved rapid growth, our profitability was also among the top performances of the industry. Meanwhile, our full year total revenues and adjusted EBITDA exceeded our previous guidance range. Our full year total revenues increased by 114.7% year over year to RMB1.8 billion and our adjusted EBITDA increased by 186.4% year over year to RMB852.2 million. We also recorded our sixth consecutive quarter of positive adjusted net income in the fourth quarter. We plan to further diversify our financing channels throughout 2021. At the same time, we will leverage the industry’s growth and our capital resources to maintain our accelerated development and strong profitability.”

Business Highlights

Asset Overview
The Company delivered two new data centers in the fourth quarter of 2020, which grew the Company’s total in-service capacity by 43 IT MW quarter over quarter to 291 IT MW, with 92% of such capacity being contracted or having received IOI orders. By the end of the fourth quarter of 2020, the Company had a total of 198 IT MW capacity under construction, with 81% of such capacity being contracted or having received IOI orders.

Sales Momentum
The Company continued to achieve positive results in various regions. In China, the Company improved its customer diversification and secured an IOI order of 13 IT MW from a new customer. Meanwhile, the Company also secured IOI orders for an additional 6 IT MW from an existing anchor customer.

In Southeast Asia, the Company secured IOI orders for more than 40MW of capacity from an anchor tenant. Existing customers in the region also provided the Company with positive feedback, and expanded their cooperation with the Company to include contracts for an additional 16.35 IT MW at the Company’s Malaysian projects and an additional 10 IT MW at the Company’s Indian project.

Establishment of Three Business Subgroups
In the fourth quarter of 2020, the Company established three subgroups: Chindustry, Chinpower, and Chinidea.

Chindustry
Chindustry maintains an in-house team with comprehensive design, construction, and project management capabilities. The team is transforming its unique full-stack greenfield development capabilities for next-generation hyperscale datacenters into future-oriented digital infrastructure service capability so as to better serve digital leaders and other customers, and is striving to become a leading development and construction partner for digital infrastructure.

Chinpower
Chinpower is committed to bringing China's data center industry into the “era of zero carbon.” By utilizing its power solutions, Chinpower will accelerate the Internet energy revolution and help China to advance towards its 2060 carbon neutrality goal.

Chinpower has signed a total capacity of 1,300MW of wind and solar power development agreements in China’s Hebei and Shanxi provinces, where there is an abundance of renewable energy resource. Chinpower has also launched a 150MW photovoltaic power generation project, which is expected to be the first self-generation-self-consumption photovoltaic power project in China.

Chinpower is also dedicated to the construction and development of highly reliable and scalable power solution. As of December 31, 2020, the total installed capacity of self-built substations of the Company in operation was 252MW, the total installed capacity of substations for temporary use was 31.5MW, and the total installed capacity of substations under construction was 441MW.

Chinidea
The construction of the Chinidea high-end equipment manufacturing campus was launched in the fourth quarter of 2020. It is expected to be China’s first intelligent equipment manufacturing plant in the data center industry. Going forward, Chinidea is dedicated to pursuing improved independence for critical technologies in the computing infrastructure, to promote the white-labeling of key digital infrastructure equipment, and to constantly deliver products with greater efficiency, higher quality and better cost-efficiency.

ESG
As a pioneer in green and sustainable development, the Company achieved several positive milestones in clean energy usage during the fourth quarter and full year of 2020, including becoming:

  • China's first data center company with announced power usage exceeding 1 billion kWh;
  • China's first data center company with more than 50% clean energy in its procured power capacity;
  • China's first Internet technology company to formulate a detailed roadmap for carbon neutrality.

Fourth Quarter 2020 Financial Results Summary

TOTAL REVENUES

Total revenues in the fourth quarter of 2020 increased by 59.2% to RMB553.0 million (US$84.7 million) from RMB347.4 million in the same period of 2019, primarily driven by the robust growth of the Company’s colocation services.

COST OF REVENUE

In line with the Company’s revenue growth, total cost of revenues in the fourth quarter of 2020 increased by 40.5% to RMB326.9 million (US$50.1 million) from RMB232.7 million in the same period of 2019, mainly driven by increases in utility costs, depreciation and amortization expenses and share-based compensation costs.

GROSS PROFIT

Gross profit in the fourth quarter of 2020 increased by 97.2% to RMB226.1 million (US$34.7 million) from RMB114.7 million in the same period of 2019. Gross margin in the fourth quarter of 2020 expanded to 40.9% from 33.0% in the same period of 2019.

OPERATING EXPENSES

Total operating expenses in the fourth quarter of 2020 increased by 81.8% to RMB161.4 million (US$24.7 million) from RMB88.8 million in the same period of 2019.

  • Selling and marketing expenses in the fourth quarter of 2020 increased by 91.5% to RMB27.6 million (US$4.2 million) from RMB14.4 million in the same period of 2019, primarily due to more marketing activities and share-based compensation expenses as the Company continued to expand its business.

  • General and administrative expenses in the fourth quarter of 2020 increased by 93.3% to RMB121.0 million (US$18.5 million) from RMB62.6 million in the same period of 2019, primarily due to higher share-based compensation expenses.

  • Research and development expenses in the fourth quarter of 2020 increased by 9.1% to RMB12.9 million (US$2.0 million) from RMB11.8 million in the same period of 2019, primarily due to higher personnel costs as the Company continued to invest in its research and development initiatives to further enhance its service offerings.

OPERATING INCOME

As a result of the foregoing, operating income in the fourth quarter of 2020 increased by 150.0% to RMB64.7 million (US$9.9 million), from RMB25.9 million in the same period of 2019.

NET LOSS

Net loss in the fourth quarter of 2020 was RMB27.1 million (US$4.2 million), compared to RMB29.1 million in the same period of 2019.

NET LOSS PER ADS

Basic and diluted net loss per American Depositary Share ("ADS") in the fourth quarter of 2020 were RMB0.08 (US$0.02). Basic and diluted net loss per share were RMB0.04 (US$0.01). Each ADS represents two of the Company's Class A ordinary shares.

ADJUSTED EBITDA

Adjusted EBITDA in the fourth quarter of 2020 increased by 72.0% to RMB239.4 million (US$36.7 million) from RMB139.2 million in the same period of 2019. Adjusted EBITDA is defined as net loss excluding depreciation and amortization, interest income and expenses, income tax (benefits) expenses, share-based compensation, expense related to the reorganization, management consulting services fee, change in fair value of financial instruments, foreign exchange (gain) loss and non-cash operating lease cost relating to prepaid land use rights.

Adjusted EBITDA margin in the fourth quarter of 2020 was 43.3%, compared with 40.1% in the same period of 2019 and 48.8% in the third quarter of 2020.

ADJUSTED NET INCOME

Adjusted net income was RMB58.0 million (US$8.9 million) in the fourth quarter of 2020, compared with RMB1.4 million in the same period 2019, representing a year-over-year increase of 4191.6%. Adjusted net income is defined as net income excluding share-based compensation, expense related to the Reorganization, management consulting services fee, and depreciation and amortization of fixed assets and intangible assets resulting from business combination, as adjusted for the tax effects on Non-GAAP adjustments.

BALANCE SHEET

As of December 31, 2020, the Company had cash and cash equivalents and restricted cash of RMB6.9 billion (US$1.1 billion), compared to cash and cash equivalents and restricted cash of RMB1.1 billion as of December 31, 2019 and RMB3.5 billion as of September 30, 2020.

Full Year 2020 Financial Results Summary

TOTAL REVENUES

Total revenues in fiscal year 2020 increased by 114.7% to RMB1,831.1 million (US$280.6 million) from RMB853.0 million in fiscal year 2019, primarily driven by the robust growth of the Company’s colocation services in the period.

COST OF REVENUE

In line with the Company’s revenue growth, total cost of revenues in fiscal year 2020 increased by 80.0% to RMB1,098.3 million (US$168.3 million) from RMB610.2 million in fiscal year 2019, mainly driven by the increases in utility costs, depreciation and amortization expenses and share-based compensation costs.

GROSS PROFIT

Gross profit in fiscal year 2020 increased by 201.8% to RMB732.8 million (US$112.3 million) from RMB242.8 million in fiscal year 2019. Gross margin in fiscal year 2020 expanded to 40.0% from 28.5% in fiscal year 2019.

OPERATING EXPENSES

Total operating expenses in fiscal year 2020 increased by 131.1% to RMB704.6 million (US$108.0 million) from RMB304.8 million in fiscal year 2019.

  • Selling and marketing expenses in fiscal year 2020 increased by 108.6% to RMB99.1 million (US$15.2 million) from RMB47.5 million in fiscal year 2019, primarily due to more marketing activities and share-based compensation expenses as the Company continued to expand its business.

  • General and administrative expenses in fiscal year 2020 increased by 142.4% to RMB564.3 million (US$86.5 million) from RMB232.8 million in fiscal year 2019. This increase was mainly driven by higher share-based compensation expenses during the year and one-off management consulting services fee incurred in the third quarter.

  • Research and development expenses in fiscal year 2020 increased by 68.0% to RMB41.2 million (US$6.3 million) from RMB24.5 million in fiscal year 2019, mostly due to higher personnel costs as the Company continued to invest in its research and development initiatives to further enhance its service offerings.

OPERATING INCOME

Operating income in fiscal year 2020 was RMB28.2 million (US$4.3 million), compared with operating loss of RMB62.1 million in fiscal year 2019.

NET LOSS

Net loss in fiscal year 2020 was RMB283.3 million (US$43.4 million), compared with RMB169.7 million in fiscal year 2019.

NET LOSS PER ADS

Basic and diluted net loss per ADS in fiscal year 2020 were RMB0.92 (US$0.14). Basic and diluted net loss per share were RMB0.46 (US$0.07). Each ADS represents two of the Company's Class A ordinary shares.

ADJUSTED EBITDA

Adjusted EBITDA in fiscal year 2020 increased by 186.4% to RMB852.2 million (US$130.6 million), from RMB297.5 million in fiscal year 2019. Adjusted EBITDA margin in fiscal year 2020 was 46.5%, compared with 34.9% in fiscal year 2019.

ADJUSTED NET INCOME

Adjusted net income was RMB174.9 million (US$26.8 million) in fiscal year 2020, compared with adjusted net loss of RMB25.5 million in the fiscal year 2019.

2021 Business Outlook

TOTAL REVENUES

  • RMB 2,700 million – RMB 2,780 million, representing a 47.5-51.8% increase from the same period of 2020.

ADJUSTED EBITDA

  • RMB 1,280 million – RMB 1,330 million, representing a 50.2-56.1% increase from the same period of 2020.

These forecasts reflect the Company’s current and preliminary views on the market and operational conditions, which are subject to change.

Conference Call Information

The Company will hold a conference call on Thursday, March 25, 2021, at 8:30 A.M. Eastern Time (or 8:30 P.M. Beijing Time on the same day) to discuss the financial results.

In advance of the conference call, all participants must use the following link to complete the online registration process to receive a unique registrant ID and a set of participant dial-in numbers to join the conference call.

Conference ID:
8773029
Registration Link:
http://apac.directeventreg.com/registration/event/8773029

The replay will be accessible through April 2, 2021, by dialing the following numbers:

United States Toll Free:
+1-855-452-5696
International:
+61-2-8199-0299
Mainland China:
4006-322162
Hong Kong:
800-963117
Conference ID:
8773029

A live and archived webcast of the conference call will also be available at the Company's investor relations website at https://investor.chindatagroup.com/ .

Investor Presentation and Supplemental Financial Information

The Company has made available on its website a presentation designed to accompany the discussion of Chindata Group's results and future outlook, along with certain supplemental financial information and other data. Interested parties may access this information through the Chindata Group Investor Relations website at https://investor.chindatagroup.com/ .

About Chindata Group

Chindata Group is a leading carrier-neutral hyperscale data center solution provider in Asia-Pacific emerging markets and a first mover in building next-generation hyperscale data centers in China, India and Southeast Asia markets, focusing on the whole life cycle of facility planning, investment, design, construction and operation of ecosystem infrastructure in the IT industry. Chindata Group provides its clients with business solutions in major countries and regions in Asia-Pacific emerging markets, including asset-heavy ecosystem chain services such as industrial bases, data centers, network and IT value-added services.

Chindata Group operates two sub-brands: "Chindata" and "Bridge Data Centres". Chindata operates hyper-density IT cluster infrastructure in the Greater Beijing Area, the Yangtze River Delta Area and the Greater Bay Area, the three key economic areas in China, and has become the engine of the regional digital economies. Bridge Data Centres, with its top international development and operation talents in the industry, owns fast deployable data center clusters in Malaysia and India, and seeks business opportunities in other Asia-Pacific emerging markets.

Use of Non-GAAP Financial Measures

To supplement Chindata Group’s consolidated financial results presented in accordance with U.S. GAAP, Chindata Group uses adjusted EBITDA, adjusted EBITDA margin, adjusted net income and adjusted net income margin as non-GAAP financial measure. The presentation of the non-GAAP financial measure is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP.

The Company believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating its operating results as they do not include all items that impact its net loss or income for the period, and are presented to enhance investors’ overall understanding of the Company’s financial performance. A limitation of using the non-GAAP financial measure is that the non-GAAP measure exclude certain items that have been and will continue to be for the foreseeable future a significant component in the Company’s results of operations. The non-GAAP financial measure presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to the Company’s data.

Exchange Rate Information

Unless otherwise stated, all translations from Renminbi into U.S. dollars were made at RMB6.5250 to US$1.00, the noon buying rate on December 31, 2020 as set forth in the H.10 statistical release of the Federal Reserve Board. The percentages stated in this press release are calculated based on the RMB amounts.

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 “will,” “expects,” “anticipates,” “aims,” “future,” “intends,” “plans,” “believes,” “estimates,” “confident,” “potential,” “continue” or other similar expressions. Among other things, the business outlook and quotations from management in this announcement, as well as Chindata Group’s strategic and operational plans, contain forward-looking statements. Chindata Group may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the “SEC”), 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. Statements that are not historical facts, including but not limited to statements about Chindata Group’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: Chindata Group’s goals and strategies; its future business development, financial condition and results of operations; the expected growth and competition of the data center and IT market; its ability to generate sufficient capital or obtain additional capital to meet its future capital needs; its ability to maintain competitive advantages; its ability to keep and strengthen its relationships with major clients and attract new clients; its ability to locate and secure suitable sites for additional data centers on commercially acceptable terms; government policies and regulations relating to Chindata Group’s business or industry; general economic and business conditions in the regions where Chindata Group operates and globally and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in Chindata Group’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and Chindata Group undertakes no obligation to update any forward-looking statement, except as required under applicable law.

For Enquiries, Please Contact:

Ms. Joy Zhang
Zhuo.zhang@chindatagroup.com

Ms. Xiaolin Zhao
xiaolin.zhao@chindatagroup.com

Chindata IR Team
ir@chindatagroup.com


CHINDATA GROUP HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

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

As of December 31,
2019
As of December 31, 2020
RMB
RMB
US$
ASSETS
Current assets
Cash and cash equivalents
1,038,897
6,705,612
1,027,680
Restricted cash
14,365
102,598
15,724
Accounts receivable, net
304,695
422,224
64,709
Value added taxes recoverable
80,715
182,982
28,043
Prepayments and other current assets
134,459
176,560
27,057
Total current assets
1,573,131
7,589,976
1,163,213
Non-current assets
Property and equipment, net
4,404,587
6,423,830
984,495
Operating lease right-of-use assets
430,288
635,683
97,423
Finance lease right-of-use assets
155,347
144,615
22,163
Goodwill and intangible assets, net
827,069
793,182
121,560
Restricted cash
66,578
103,253
15,824
Value added taxes recoverable
247,851
357,125
54,732
Other non-current assets
66,332
211,934
32,480
Total non-current assets
6,198,052
8,669,622
1,328,677
Total assets
7,771,183
16,259,598
2,491,890
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities
Short-term bank loans and current portion of long-term bank loans
63,347
296,913
45,504
Accounts payable
959,372
1,186,030
181,767
Current portion of operating lease liabilities
37,767
40,131
6,150
Current portion of finance lease liabilities
5,485
4,906
752
Accrued expenses and other current liabilities
200,808
304,960
46,737
Total current liabilities
1,266,779
1,832,940
280,910
Non-current liabilities
Long-term bank loans
2,692,154
3,892,120
596,493
Operating lease liabilities
217,523
204,305
31,311
Finance lease liabilities
61,161
59,986
9,193
Other non-current liabilities
296,393
530,779
81,345
Total non-current liabilities
3,267,231
4,687,190
718,342
Total liabilities
4,534,010
6,520,130
999,252
Shareholders’ equity:
Ordinary shares
34
46
7
Additional paid-in capital
3,512,291
10,510,516
1,610,807
Statutory reserves
13,908
82,792
12,688
Accumulated other comprehensive income (loss)
40,011
(172,586
)
(26,450
)
Accumulated deficit
(329,071
)
(681,300
)
(104,414
)
Total shareholders’ equity
3,237,173
9,739,468
1,492,638
Total liabilities and shareholders’ equity
7,771,183
16,259,598
2,491,890


CHINDATA GROUP HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

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

For the three months ended
For the year ended
December 31,
2019
September 30,
2020
December 31,
2020
December 31,
2019
December 31,
2019 (Pro
forma (1) )
December 31,
2020
RMB
RMB
RMB
US$
RMB
RMB
RMB
US$
Revenue
347,385
467,484
552,989
84,749
853,010
1,098,383
1,831,077
280,625
Cost of revenue
(232,716
)
(277,157
)
(326,874
)
(50,096
)
(610,221
)
(749,034
)
(1,098,296
)
(168,321
)
Gross profit
114,669
190,327
226,115
34,653
242,789
349,349
732,781
112,304
Operating expenses
Selling and marketing expenses
(14,414
)
(34,475
)
(27,601
)
(4,230
)
(47,496
)
(62,816
)
(99,092
)
(15,187
)
General and administrative expenses
(62,588
)
(259,679
)
(120,954
)
(18,537
)
(232,837
)
(238,828
)
(564,286
)
(86,481
)
Research and development expenses
(11,789
)
(12,513
)
(12,864
)
(1,971
)
(24,510
)
(32,817
)
(41,175
)
(6,310
)
Total operating expenses
(88,791
)
(306,667
)
(161,419
)
(24,738
)
(304,843
)
(334,461
)
(704,553
)
(107,978
)
Operating income (loss)
25,878
(116,340
)
64,696
9,915
(62,054
)
14,888
28,228
4,326
Interest income
3,271
6,280
17,317
2,654
7,161
8,491
27,616
4,232
Interest expense
(52,354
)
(60,915
)
(59,841
)
(9,171
)
(102,290
)
(124,111
)
(238,384
)
(36,534
)
Foreign exchange loss
(349
)
(1,293
)
(3,036
)
(465
)
(2,438
)
(2,438
)
(3,548
)
(544
)
Changes in fair value of financial instruments
(7,926
)
(9,965
)
(4,218
)
(646
)
(11,189
)
(11,189
)
(12,717
)
(1,949
)
Others, net
1,996
1,894
(19,968
)
(3,060
)
(633
)
(283
)
(17,201
)
(2,636
)
Loss before income taxes
(29,484
)
(180,339
)
(5,050
)
(773
)
(171,443
)
(114,642
)
(216,006
)
(33,105
)
Income tax benefit (expense)
356
(16,454
)
(22,071
)
(3,383
)
1,742
(18,287
)
(67,339
)
(10,320
)
Net loss
(29,128
)
(196,793
)
(27,121
)
(4,156
)
(169,701
)
(132,929
)
(283,345
)
(43,425
)
Less: Net income attributable to non-controlling interests
4,742
8,816
Net loss attributable to Chindata Group Holdings Limited
(29,128
)
(196,793
)
(27,121
)
(4,156
)
(174,443
)
(141,745
)
(283,345
)
(43,425
)
Net loss per share:
Basic and diluted
(0.05
)
(0.33
)
(0.04
)
(0.01
)
(0.44
)
(0.46
)
(0.07
)
Other comprehensive income (loss), net of tax of nil:
Foreign currency translation
adjustments
33,123
2,363
(173,959
)
(26,660
)
21,967
(212,597
)
(32,582
)
Comprehensive income (loss)
3,995
(194,430
)
(201,080
)
(30,816
)
(147,734
)
(495,942
)
(76,007
)
Less: Comprehensive income attributable to non-controlling interests
4,742
Comprehensive income (loss) attributable to Chindata Group Holdings Limited
3,995
(194,430
)
(201,080
)
(30,816
)
(152,476
)
(495,942
)
(76,007
)


Note:
(1)
Pro forma is defined as the presentation basis to reflect the combined results of operations of the Group and China business as if the combination had occurred as of January 1, 2019.


CHINDATA
GROUP HOLDINGS LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

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

For the three months ended
For the year ended
December 31,
2019
September 30,
2020
December 31,
2020
December 31,
2019
December 31,
2020
RMB
RMB
RMB
US$
RMB
RMB
US$
Net loss
(29,128
)
(196,793
)
(27,121
)
(4,156
)
(169,701
)
(283,345
)
(43,425
)
Depreciation and amortization
88,797
102,319
116,951
17,924
241,175
410,694
62,942
Share-based compensation
17,884
173,512
75,010
11,496
63,746
349,846
53,616
Amortization of debt issuance cost
5,066
12,003
8,706
1,334
10,887
33,455
5,127
Others
14,452
(8,447
)
32,926
5,046
22,382
24,220
3,712
Changes in operating assets and liabilities
(141,466
)
55,887
11,620
1,781
(128,322
)
130,040
19,930
Net cash (used in) generated from operating activities
(44,395
)
138,481
218,092
33,425
40,167
664,910
101,902
Purchases of property and equipment and intangible assets
(742,040
)
(804,889
)
(818,637
)
(125,462
)
(1,611,253
)
(2,424,647
)
(371,593
)
Purchase of land use rights
(6,635
)
(160,879
)
(93,272
)
(14,295
)
(30,346
)
(287,630
)
(44,081
)
Cash paid for equity investment and business combination, net of cash acquired
(56,992
)
(8,734
)
(1,879,040
)
(56,992
)
(8,734
)
Net cash used in investing activities
(748,675
)
(965,768
)
(968,901
)
(148,491
)
(3,520,639
)
(2,769,269
)
(424,408
)
Net proceeds from financing activities
983,384
2,498,256
4,399,707
674,285
4,456,328
8,188,802
1,254,989
Net cash generated from financing activities
983,384
2,498,256
4,399,707
674,285
4,456,328
8,188,802
1,254,989
Exchange rate effect on cash, cash equivalents and restricted cash
24,612
(60,708
)
(235,101
)
(36,032
)
(719
)
(292,820
)
(44,878
)
Net increase in cash, cash equivalents and restricted cash
214,926
1,610,261
3,413,797
523,187
975,137
5,791,623
887,605
Cash, cash equivalents and restricted cash at beginning of period/year
904,914
1,887,405
3,497,666
536,041
144,703
1,119,840
171,623
Cash, cash equivalents and restricted cash at end of period/year
1,119,840
3,497,666
6,911,463
1,059,228
1,119,840
6,911,463
1,059,228


CHINDATA GROUP HOLDINGS LIMITED

UNAUDITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

(Amount in thousands of Renminbi (“RMB”) and US dollars (“US) except for percentage data)

For the three months ended
For the year ended
December 31,
2019
September 30,
2020
December 31,
2020
December 31,
2019
December 31,
2019 (Pro
forma)
December 31,
2020
RMB
RMB
RMB
US$
RMB
RMB
RMB
US$
Net loss
(29,128
)
(196,793
)
(27,121
)
(4,156
)
(169,701
)
(132,929
)
(283,345
)
(43,425
)
Add: Depreciation and amortization (1)
89,820
103,342
118,880
18,219
243,653
284,656
415,692
63,708
Add: Net interest expense
49,083
54,635
42,524
6,517
95,129
115,620
210,768
32,302
Add: Income tax (benefit) expenses
(356
)
16,454
22,071
3,383
(1,742
)
18,287
67,339
10,320
Add: Share-based compensation
17,884
173,512
75,010
11,496
63,746
63,746
349,846
53,616
Add: Expenses related to the Reorganization (2)
36,312
24,019
Add: Management consulting services fee
3,020
64,862
15,228
15,228
72,757
11,150
Add: Changes in fair value of financial instruments
7,926
9,965
4,218
646
11,189
11,189
12,717
1,949
Add: Foreign exchange loss
349
1,293
3,036
465
2,438
2,438
3,548
544
Add: Non-cash operating lease cost relating to prepaid land use rights
615
721
779
119
1,249
1,740
2,860
438
Adjusted EBITDA
139,213
227,991
239,397
36,689
297,501
403,994
852,182
130,602
Adjusted EBITDA margin
40.1
%
48.8
%
43.3
%
43.3
%
34.9
%
36.8
%
46.5
%
46.5
%


Note:
(1)
Before the deduction of government grants.
(2)
Expenses related to the Reorganization are non-recurring expenses related to the transactions in the Reorganization.


For the three months ended
For the year ended
December 31,
2019
September 30,
2020
December 31,
2020
December 31,
2019
December 31,
2019 (Pro
forma)
December 31,
2020
RMB
RMB
RMB
US$
RMB
RMB
RMB
US$
Net loss
(29,128
)
(196,793
)
(27,121
)
(4,156
)
(169,701
)
(132,929
)
(283,345
)
(43,425
)
Add: Depreciation and amortization of fixed assets and intangible assets resulting from business combination
12,450
12,336
12,322
1,888
38,311
49,647
49,424
7,575
Add: Share-based compensation
17,884
173,512
75,010
11,496
63,746
63,746
349,846
53,616
Add: Expenses related to the Reorganization
36,312
24,019
Add: Management consulting services fee
3,020
64,862
15,228
15,228
72,757
11,150
Add: Tax effects on non-GAAP adjustments (1)
(2,875
)
(5,681
)
(2,231
)
(342
)
(9,384
)
(7,684
)
(13,832
)
(2,120
)
Adjusted Net Income (loss)
1,351
48,236
57,980
8,886
(25,488
)
12,027
174,850
26,796
Adjusted Net Income (loss) margin
0.4
%
10.3
%
10.5
%
10.5
%
(3.0
%)
1.1
%
9.5
%
9.5
%


Note:
(1)
Tax effects on non-GAAP adjustments primarily comprised of tax effects relating to depreciation and amortization of fixed assets and intangible assets resulting from business combination, expenses related to the reorganization, and management consulting services fee.

Stock Information

Company Name: Chindata Group Holdings Limited
Stock Symbol: CD
Market: NASDAQ
Website: chindatagroup.com

Menu

CD CD Quote CD Short CD News CD Articles CD Message Board
Get CD Alerts

News, Short Squeeze, Breakout and More Instantly...