News Release

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.

 

Chindata Group Holdings Limited