BEIJING, March 27,
2024 /PRNewswire/ -- VNET Group, Inc. (Nasdaq: VNET)
("VNET" or the "Company"), a leading carrier- and cloud-neutral
internet data center services provider in China, today announced its unaudited financial
results for the fourth quarter and full year ended December 31, 2023.
"Throughout 2023, we strongly executed our
effective dual-core strategy amid the steady economic recovery,
ending the year on a solid note," said Jeff
Dong, Chief Executive Officer of VNET. "We extended our
track record of timely, high-quality deliveries with 8,321
self-built cabinets delivered, meeting our 2023 target, with our
overall utilization rate increasing to 59.0% compared with 55.0%
one year ago. We also effectively leveraged advanced technology and
IDC resources to develop reliable solutions for the increasing
demand driven by AI applications in various industries. Heading
into 2024, we will continue to build on our core capabilities to
capture opportunities arising from AI development and facilitate
digital transformation across a broad spectrum of verticals."
Qiyu Wang, Chief
Financial Officer of VNET, commented, "We delivered robust 2023
results through our strategic focus on high-quality revenues. Our
fourth quarter net revenues reached RMB1.90
billion and adjusted EBITDA increased by 3.8% year-over-year
to RMB440.2 million. For the full
year, our net revenues increased by 4.9% year-over-year to
RMB7.41 billion and adjusted EBITDA
improved by 8.9% to RMB2.04 billion.
We have also made meaningful strides in refinancing projects
recently, completing the US$299
million strategic investment from SDHG in December, as well
as the repurchase payment of US$600
million relating to our Convertible Senior Notes due 2026 in
February 2024. Looking ahead, we will
remain committed to creating long-term, sustainable value for all
of our stakeholders."
Fourth Quarter 2023 Financial Highlights
- Net revenues increased to RMB1.90
billion (US$267.4 million)
from RMB1.88 billion in the same
period of 2022.
- Adjusted cash gross profit (non-GAAP) increased to RMB741.7 million (US$104.5
million) from RMB740.1 million
in the same period of 2022. Adjusted cash gross margin (non-GAAP)
was 39.1%, compared with 39.4% in the same period of 2022.
- Adjusted EBITDA (non-GAAP) increased by 3.8% to RMB440.2 million (US$62.0
million) from RMB424.3 million
in the same period of 2022. Adjusted EBITDA margin (non-GAAP) was
23.2%, compared with 22.6% in the same period of 2022.
Full Year 2023 Financial Highlights
- Net revenues increased by 4.9% to RMB7.41 billion (US$1.04
billion) from RMB7.07 billion
in the full year of 2022.
- Adjusted cash gross profit (non-GAAP) increased by 4.6% to
RMB2.98 billion (US$419.3 million) from RMB2.85 billion in the full year of 2022.
Adjusted cash gross margin (non-GAAP) was 40.2%, compared to 40.3%
in the full year of 2022.
- Adjusted EBITDA (non-GAAP) increased by 8.9% to RMB2.04 billion (US$287.2
million) from RMB1.87 billion
in the full year of 2022. Adjusted EBITDA margin (non-GAAP) was
27.5%, compared with 26.5% in the full year of 2022.
Fourth Quarter 2023 Operational Highlights
- Total cabinets under management were 93,597 as of December 31, 2023, compared with 88,922 as of
September 30, 2023 and 87,322 as of
December 31, 2022.
- Cabinets utilized by customers increased by 2,827 in the fourth
quarter of 2023 and reached 55,235 as of December 31, 2023, compared with 52,408 as of
September 30, 2023 and 48,016 as of
December 31, 2022.
- Overall utilization rate of cabinets[1] was 59.0% as
of December 31, 2023, compared with
58.9% as of September 30, 2023 and
55.0% as of December 31, 2022.
- Retail IDC MRR[2] per cabinet was RMB9,477 in the fourth quarter of 2023, compared
with RMB9,495 in the third quarter of
2023 and RMB9,371 in the fourth
quarter of 2022.
[1] The overall
utilization rate is calculated by dividing the number of
customer-utilized cabinets by the total cabinets under management
at the end of the period.
|
[2] Retail IDC MRR
refers to Monthly Recurring Revenues for the retail IDC
business.
|
Fourth Quarter 2023 Financial Results
NET REVENUES: Net revenues in the fourth
quarter of 2023 were RMB1.90 billion
(US$267.4 million), representing an
increase of 0.9% from RMB1.88 billion
in the same period of 2022. The year-over-year increase was mainly
driven by the continued growth of our core businesses.
GROSS PROFIT: Gross profit in the fourth
quarter of 2023 was RMB290.9 million
(US$41.0 million), compared with
RMB328.4 million in the same period
of 2022. Gross margin in the fourth quarter of 2023 was 15.3%,
compared with 17.5% in the same period of 2022. The year-over-year
decrease was primarily attributable to an increase in depreciation
and amortization expenses as additional data centers were put into
service during the past quarters.
ADJUSTED CASH GROSS PROFIT (non-GAAP),
which excludes depreciation, amortization, and share-based
compensation expenses, was RMB741.7
million (US$104.5 million) in
the fourth quarter of 2023, compared with RMB740.1 million in the same period of 2022.
Adjusted cash gross margin (non-GAAP) in the fourth quarter of 2023
was 39.1%, compared with 39.4% in the same period of 2022.
OPERATING EXPENSES: Total operating
expenses in the fourth quarter of 2023 were RMB2.50 billion (US$352.5
million), compared with RMB345.7
million in the same period of 2022. The increase in
operating expenses was primarily due to impairment of long-lived
assets of RMB506.7 million
(US$71.4 million), impairment of
goodwill of RMB1.36 billion
(US$192.1 million) and allowance of
loan receivables of RMB287.9 million
(US$40.6 million). Excluding the
impairment of long-lived assets, impairment of goodwill and
allowance of loan receivables, total operating expenses in the
fourth quarter of 2023 were RMB343.7
million (US$48.4 million).
Sales and marketing expenses in the
fourth quarter of 2023 were RMB73.3
million (US$10.3 million),
compared with RMB76.4 million in the
same period of 2022.
Research and development
expenses in the fourth quarter of 2023 were
RMB80.7 million (US$11.4 million), compared with RMB84.1 million in the same period of 2022.
General and administrative expenses
in the fourth quarter of 2023 were RMB148.5
million (US$20.9 million),
compared with RMB156.2 million in the
same period of 2022.
Impairment of long-lived assets in
the fourth quarter of 2023 was RMB506.7
million (US$71.4 million).
As a result of the weaker-than-expected operations of several
data centers and our preemptive plan to consolidate several data
centers, the impairment of long-lived assets was recorded based on
the Company's assessment, which was the excess of the carrying
amount of the asset groups over their fair value.
Impairment of goodwill in the
fourth quarter of 2023 was RMB1.36
billion (US$192.1 million),
which represented the amount by which the carrying value of the
reporting unit exceeded its fair value.
ADJUSTED OPERATING
EXPENSES (non-GAAP), which exclude share-based
compensation expenses, compensation for postcombination employment
in an acquisition, allowance of loan receivables, impairment of
long-lived assets and impairment of goodwill were RMB334.2 million (US$47.1
million) in the fourth quarter of 2023, compared with
RMB355.4 million in the same period
of 2022. As a percentage of net revenues, adjusted operating
expenses in the fourth quarter of 2023 were 17.6%, compared with
18.9% in the same period of 2022.
ADJUSTED EBITDA (non-GAAP): Adjusted
EBITDA in the fourth quarter of 2023 was RMB440.2 million (US$62.0
million), representing an increase of 3.8% from RMB424.3 million in the same period of 2022.
Adjusted EBITDA margin (non-GAAP) in the fourth quarter of
2023 was 23.2%, compared with 22.6% in the same period of 2022.
NET LOSS ATTRIBUTABLE TO VNET GROUP, INC.:
Net loss attributable to VNET Group, Inc. in the fourth quarter of
2023 was RMB2.44 billion
(US$344.1 million), compared with a
net loss attributable to VNET Group, Inc. of RMB64.2 million in the same period of
2022.
LOSS PER SHARE: Basic and diluted
loss per share in the fourth quarter of 2023 were both RMB2.65 (US$0.37), equivalent to both RMB15.88 (US$2.22)
per American depositary share ("ADS"). Each ADS represents six
Class A ordinary shares. Diluted loss per share is calculated using
adjusted net loss attributable to ordinary shareholders divided by
the weighted average number of diluted shares outstanding.
As of December 31,
2023, the aggregate amount of the Company's cash and cash
equivalents, restricted cash, and short-term
investments was RMB5.46
billion (US$768.4
million).
Net cash generated from operating
activities, in the fourth quarter of 2023, was RMB730.7 million (US$102.9
million), compared with RMB407.5
million in the same period of 2022.
Full Year 2023 Financial Results
NET REVENUES: Net revenues in the full
year of 2023 increased by 4.9% to RMB7.41
billion (US$1.04 billion) from
RMB7.07 billion in the full year of
2022.
GROSS PROFIT: Gross profit in the full
year of 2023 was RMB1.29 billion
(US$182.0 million), representing a
decrease of 4.8 % from RMB1.36
billion in the full year of 2022. Gross margin in the full
year of 2023 was 17.4%, compared to 19.2% in the full year of 2022.
The year-over-year decrease was primarily attributable to an
increase in depreciation and amortization expenses as additional
data centers were put into service during the past quarters.
ADJUSTED CASH GROSS PROFIT (non-GAAP),
which excludes depreciation, amortization, and share-based
compensation expenses, was RMB2.98
billion (US$419.3 million) in
the full year of 2023, compared to RMB2.85
billion in the full year of 2022. Adjusted cash gross margin
(non-GAAP) in the full year of 2023 was 40.2%, compared to
40.3% in the full year of 2022.
OPERATING EXPENSES: Total operating
expenses in the full year of 2023 were RMB3.26 billion (US$459.6
million), compared to RMB1.24
billion in the full year of 2022. The increase in operating
expenses was primarily due to impairment of long-lived assets of
RMB506.7 million (US$71.4 million), impairment of goodwill of
RMB1.36 billion (US$192.1 million) and allowance of loan
receivables of RMB287.9 million
(US$40.6 million). Excluding the
impairment of long-lived assets, impairment of goodwill and
allowance of loan receivables, total operating expenses in the full
year of 2023 were RMB1.10 billion
(US$155.6 million).
Sales and marketing expenses in the
full year of 2023 were RMB266.2
million (US$37.5 million),
compared to RMB311.9 million in the
full year of 2022.
Research and development expenses
in the full year of 2023 were RMB322.2
million (US$45.4 million),
compared to RMB306.8 million in the
full year of 2022.
General and administrative expenses
in the full year of 2023 were RMB541.9
million (US$76.3 million),
compared to RMB642.9 million in the
full year of 2022.
Impairment of long-lived assets in
the full year of 2023 was RMB506.7
million (US$71.4 million). As
a result of the weaker-than-expected operations of several data
centers and our preemptive plan to consolidate several data
centers, the impairment of long-lived assets was recorded based on
the Company's assessment, which was the excess of the carrying
amount of the asset groups over their fair value.
Impairment
of goodwill in the full
year of 2023 was RMB1.36 billion
(US$192.1 million), which represented
the amount by which the carrying value of the reporting unit
exceeded its fair value.
ADJUSTED OPERATING EXPENSES (non-GAAP),
which exclude share-based compensation expenses, compensation for
postcombination employment in an acquisition, allowance of loan
receivables, impairment of long-lived assets and impairment of
goodwill, were RMB1.07 billion
(US$150.6 million) in the full year
of 2023, compared to RMB1.08 billion
in the full year of 2022. As a percentage of net revenues, adjusted
operating expenses in the full year of 2023 were 14.4%, compared to
15.3% in the full year of 2022.
ADJUSTED EBITDA (non-GAAP): Adjusted
EBITDA in the full year of 2023 was RMB2.04
billion (US$287.2 million),
representing an increase of 8.9% from RMB1.87 billion in the full year of 2022.
Adjusted EBITDA margin (non-GAAP) in the full year of 2023
was 27.5%, compared to 26.5% in the full year of 2022.
NET LOSS ATTRIBUTABLE TO VNET GROUP, INC.:
Net loss attributable to VNET Group, Inc. in the full year of 2023
was RMB2.64 billion (US$372.4 million), compared to a net loss
attributable to VNET Group, Inc. of RMB776.0
million in the full year of 2022. Net loss attributable to
VNET Group, Inc. in the full year of 2023 included impairment of
long-lived assets of RMB506.7 million
(US$71.4 million) and impairment of
goodwill of RMB1.36 billion
(US$192.1 million).
LOSS PER SHARE: Basic and diluted
loss per share in the full year of 2023 were both RMB2.93 (US$0.41), equivalent to both RMB17.58 (US$2.46)
per American depositary share ("ADS"). Each ADS represents six
Class A ordinary shares. Diluted loss per share is calculated using
adjusted net loss attributable to ordinary shareholders divided by
the weighted average number of diluted shares outstanding.
Net cash generated from operating
activities, in the full year of 2023, was RMB2.06 billion (US$290.6
million), compared to RMB2.60
billion in the full year of 2022.
Business Outlook
For the full year of 2024, the Company currently
expects total net revenues to be between RMB7,800 million to RMB8,000 million, representing a year-over-year
growth of 5.2% to 7.9%, and adjusted EBITDA
(non-GAAP) to be in the range of RMB 2,220 million to RMB2,280 million, representing a year-over-year
growth of 8.9% to 11.8%.
The forecast reflects the Company's current and
preliminary views on the market and its operational conditions, and
is subject to change.
Conference Call
The Company's management will host an earnings
conference call at 9:00 PM U.S.
Eastern Time on Wednesday, March 27,
2024, or 9:00 AM Beijing Time
on Thursday, March 28, 2024.
For participants who wish to join the call,
please access the link provided below to complete the online
registration process and dial in 5 minutes prior to the scheduled
call start time.
Event
Title:
VNET Fourth Quarter and Full Year 2023
Earnings Conference Call
Registration Link:
https://register.vevent.com/register/BI01afd4eb10454db2896df1e2811701fa
Upon registration, each participant will receive
a set of dial-in numbers by location, a personal PIN and an email
with further detailed instructions, which will be used to join the
conference call.
A simultaneous audio webcast and replay of the
conference call will be accessible on the Company's investor
relations website at http://ir.vnet.com.
Non-GAAP Disclosure
In evaluating its business, VNET considers and
uses the following non-GAAP measures defined as non-GAAP financial
measures by the U.S. Securities and Exchange Commission as a
supplemental measure to review and assess its operating
performance: adjusted cash gross profit, adjusted cash gross
margin, adjusted operating expenses, adjusted EBITDA and adjusted
EBITDA margin. The presentation of these non-GAAP financial
measures is not intended to be considered in isolation or as a
substitute for the financial information prepared and presented in
accordance with U.S. GAAP. 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.
The non-GAAP financial measures are provided as
additional information to help investors compare business trends
among different reporting periods on a consistent basis and to
enhance investors' overall understanding of the Company's current
financial performance and prospects for the future. These non-GAAP
financial measures should be considered in addition to results
prepared in accordance with U.S. GAAP, but should not be considered
a substitute for, or superior to, U.S. GAAP results. In addition,
the Company's calculation of the non-GAAP financial measures may be
different from the calculation used by other companies, and
therefore comparability may be limited.
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
RMB7.0999 to US$1.00, the noon buying rate in effect on
December 29, 2023, 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. For analytical presentation, all percentages are
calculated using the numbers presented in the financial statements
contained in this earnings release.
Statement Regarding Unaudited Condensed
Financial Information
The unaudited financial information set forth
above 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 condensed financial information.
About VNET
VNET Group, Inc. is a leading carrier- and
cloud-neutral internet data center services provider in
China. VNET provides hosting and
related services, including IDC services, cloud services, and
business VPN services to improve the reliability, security, and
speed of its customers'' internet infrastructure. Customers may
locate their servers and equipment in VNET's data centers and
connect to China's internet
backbone. VNET operates in more than 30 cities throughout
China, servicing a diversified and
loyal base of over 7,500 hosting and related enterprise customers
that span numerous industries ranging from internet companies to
government entities and blue-chip enterprises to small- to
mid-sized enterprises.
Safe Harbor Statement
This announcement contains forward-looking
statements. These forward-looking statements are made under the
"safe harbor" provisions of the U.S. Private Securities Litigation
Reform Act of 1995. These statements can be identified by
terminology such as "will," "expects," "anticipates," "future,"
"intends," "plans," "target," "believes," "estimates" and similar
statements. Among other things, quotations from management in this
announcement as well as VNET's strategic and operational plans
contain forward-looking statements. VNET may also make written or
oral forward-looking statements in its reports filed with, or
furnished to, the U.S. Securities and Exchange Commission, in its
annual reports 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 statements about VNET'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: VNET's goals and strategies; VNET's liquidity
conditions; VNET's expansion plans; the expected growth of the data
center services market; expectations regarding demand for, and
market acceptance of, VNET's services; VNET's expectations
regarding keeping and strengthening its relationships with
customers; VNET's plans to invest in research and development to
enhance its solution and service offerings; and general economic
and business conditions in the regions where VNET provides
solutions and services. Further information regarding these and
other risks is included in VNET's reports filed with, or furnished
to, the U.S. Securities and Exchange Commission. All information
provided in this press release is as of the date of this press
release, and VNET undertakes no duty to update such information,
except as required under applicable law.
Investor Relations Contact:
Xinyuan Liu
Tel: +86 10 8456 2121
Email: ir@vnet.com
VNET GROUP,
INC.
|
CONSOLIDATED
BALANCE SHEETS
|
(Amount in
thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
As
of
|
|
As
of
|
December 31,
2022
|
|
December 31,
2023
|
|
RMB
|
|
RMB
|
|
US$
|
Assets
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
2,661,321
|
|
2,243,537
|
|
315,996
|
Restricted
cash
|
327,673
|
|
2,854,568
|
|
402,057
|
Accounts and
notes receivable, net
|
1,763,693
|
|
1,715,975
|
|
241,690
|
Short-term
investments
|
-
|
|
356,820
|
|
50,257
|
Prepaid expenses
and other current assets
|
2,147,500
|
|
2,375,341
|
|
334,560
|
Amounts due from
related parties
|
152,089
|
|
277,237
|
|
39,048
|
Total current
assets
|
7,052,276
|
|
9,823,478
|
|
1,383,608
|
|
|
|
|
|
|
Non-current
assets:
|
|
|
|
|
|
Property and
equipment, net
|
11,964,498
|
|
13,024,393
|
|
1,834,447
|
Intangible
assets, net
|
1,497,131
|
|
1,383,406
|
|
194,849
|
Land use rights,
net
|
576,020
|
|
602,503
|
|
84,861
|
Operating lease
right-of-use assets, net
|
3,503,925
|
|
4,012,329
|
|
565,125
|
Goodwill
|
1,364,191
|
|
-
|
|
-
|
Restricted
cash
|
500
|
|
882
|
|
124
|
Deferred tax
assets, net
|
196,098
|
|
247,644
|
|
34,880
|
Long-term
investments, net
|
242,194
|
|
757,949
|
|
106,755
|
Other non-current
assets
|
551,572
|
|
533,319
|
|
75,116
|
Total
non-current assets
|
19,896,129
|
|
20,562,425
|
|
2,896,157
|
Total
assets
|
26,948,405
|
|
30,385,903
|
|
4,279,765
|
|
|
|
|
|
|
Liabilities
and Shareholders' Equity
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
Short-term bank
borrowings
|
-
|
|
30,000
|
|
4,225
|
Accounts and
notes payable
|
713,628
|
|
696,177
|
|
98,054
|
Accrued expenses
and other payables
|
2,410,479
|
|
2,783,102
|
|
391,992
|
Advances from
customers
|
1,157,963
|
|
1,605,247
|
|
226,094
|
Deferred
revenue
|
95,078
|
|
95,477
|
|
13,448
|
Income taxes
payable
|
42,017
|
|
35,197
|
|
4,957
|
Amounts due to
related parties
|
6,928
|
|
356,080
|
|
50,153
|
Current portion
of long-term borrowings
|
484,020
|
|
723,325
|
|
101,878
|
Current portion
of finance lease liabilities
|
206,260
|
|
115,806
|
|
16,311
|
Current portion
of deferred government grants
|
3,646
|
|
8,062
|
|
1,136
|
Current portion
of operating lease liabilities
|
674,288
|
|
780,164
|
|
109,884
|
Convertible
promissory notes
|
537,778
|
|
4,208,495
|
|
592,754
|
Total current
liabilities
|
6,332,085
|
|
11,437,132
|
|
1,610,886
|
|
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
|
|
Long-term
borrowings
|
3,049,856
|
|
5,113,521
|
|
720,224
|
Convertible
promissory notes
|
5,859,259
|
|
1,769,946
|
|
249,292
|
Derivative
liability
|
-
|
|
188,706
|
|
26,579
|
Non-current
portion of finance lease liabilities
|
1,047,640
|
|
1,159,525
|
|
163,316
|
Unrecognized tax
benefits
|
87,174
|
|
98,457
|
|
13,867
|
Deferred tax
liabilities
|
682,580
|
|
688,362
|
|
96,954
|
Deferred
government grants
|
2,672
|
|
145,112
|
|
20,439
|
Non-current
portion of operating lease liabilities
|
2,905,283
|
|
3,270,759
|
|
460,677
|
Total
non-current liabilities
|
13,634,464
|
|
12,434,388
|
|
1,751,348
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
Ordinary
shares
|
60
|
|
107
|
|
15
|
Additional
paid-in capital
|
15,239,926
|
|
17,291,312
|
|
2,435,430
|
Accumulated other
comprehensive income (loss)
|
11,022
|
|
(14,343)
|
|
(2,020)
|
Statutory
reserves
|
77,996
|
|
80,615
|
|
11,354
|
Accumulated
deficit
|
(8,369,868)
|
|
(11,016,323)
|
|
(1,551,617)
|
Treasury
stock
|
(349,523)
|
|
(326,953)
|
|
(46,050)
|
Total VNET
Group, Inc. shareholders' equity
|
6,609,613
|
|
6,014,415
|
|
847,112
|
Noncontrolling
interest
|
372,243
|
|
499,968
|
|
70,419
|
Total
shareholders' equity
|
6,981,856
|
|
6,514,383
|
|
917,531
|
Total
liabilities and shareholders' equity
|
26,948,405
|
|
30,385,903
|
|
4,279,765
|
VNET GROUP,
INC.
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(Amount in
thousands of Renminbi ("RMB") and US dollars ("US$") except for
number of shares and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Twelve months
ended
|
|
December 31,
2022
|
|
September 30,
2023
|
|
December 31,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$
|
|
RMB
|
|
RMB
|
|
US$
|
Net
revenues
|
1,880,673
|
|
1,886,924
|
|
1,898,480
|
|
267,395
|
|
7,065,232
|
|
7,412,930
|
|
1,044,089
|
Cost of
revenues
|
(1,552,298)
|
|
(1,580,446)
|
|
(1,607,602)
|
|
(226,426)
|
|
(5,706,976)
|
|
(6,120,445)
|
|
(862,047)
|
Gross
profit
|
328,375
|
|
306,478
|
|
290,878
|
|
40,969
|
|
1,358,256
|
|
1,292,485
|
|
182,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating
income
|
12,965
|
|
26,706
|
|
32,293
|
|
4,548
|
|
60,013
|
|
106,273
|
|
14,968
|
Sales and
marketing expenses
|
(76,363)
|
|
(64,077)
|
|
(73,286)
|
|
(10,322)
|
|
(311,917)
|
|
(266,207)
|
|
(37,494)
|
Research and
development expenses
|
(84,137)
|
|
(80,673)
|
|
(80,671)
|
|
(11,362)
|
|
(306,842)
|
|
(322,220)
|
|
(45,384)
|
General and
administrative expenses
|
(156,228)
|
|
(137,931)
|
|
(148,455)
|
|
(20,909)
|
|
(642,945)
|
|
(541,850)
|
|
(76,318)
|
Allowance for
doubtful debt
|
(41,983)
|
|
(18,316)
|
|
(361,471)
|
|
(50,912)
|
|
(35,409)
|
|
(368,505)
|
|
(51,903)
|
Impairment of
long-lived assets
|
-
|
|
-
|
|
(506,686)
|
|
(71,365)
|
|
-
|
|
(506,686)
|
|
(71,365)
|
Impairment of
goodwill
|
-
|
|
-
|
|
(1,364,191)
|
|
(192,142)
|
|
-
|
|
(1,364,191)
|
|
(192,142)
|
Total
operating expenses
|
(345,746)
|
|
(274,291)
|
|
(2,502,467)
|
|
(352,464)
|
|
(1,237,100)
|
|
(3,263,386)
|
|
(459,638)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
(loss) profit
|
(17,371)
|
|
32,187
|
|
(2,211,589)
|
|
(311,495)
|
|
121,156
|
|
(1,970,901)
|
|
(277,596)
|
Interest
income
|
8,756
|
|
12,887
|
|
13,196
|
|
1,859
|
|
31,574
|
|
41,802
|
|
5,888
|
Interest
expense
|
(72,923)
|
|
(91,800)
|
|
(78,877)
|
|
(11,110)
|
|
(273,305)
|
|
(312,172)
|
|
(43,969)
|
Impairment of
long-term investment
|
-
|
|
(11,115)
|
|
(51)
|
|
(7)
|
|
-
|
|
(11,166)
|
|
(1,573)
|
Other
income
|
6,872
|
|
7,536
|
|
4,452
|
|
627
|
|
17,328
|
|
27,344
|
|
3,851
|
Other
expenses
|
(22,380)
|
|
(10,975)
|
|
(1,199)
|
|
(169)
|
|
(26,599)
|
|
(16,086)
|
|
(2,266)
|
Changes in the
fair value of financial liabilities
|
(48,510)
|
|
266
|
|
(187,648)
|
|
(26,430)
|
|
22,626
|
|
(165,930)
|
|
(23,371)
|
Foreign exchange
gain (loss)
|
89,048
|
|
24,606
|
|
89,426
|
|
12,595
|
|
(523,235)
|
|
(78,965)
|
|
(11,122)
|
Loss before
income taxes and (loss) gain from
equity method investments
|
(56,508)
|
|
(36,408)
|
|
(2,372,290)
|
|
(334,130)
|
|
(630,455)
|
|
(2,486,074)
|
|
(350,158)
|
Income tax
expenses
|
(101)
|
|
(6,317)
|
|
(50,626)
|
|
(7,131)
|
|
(133,464)
|
|
(114,374)
|
|
(16,109)
|
(Loss) gain from
equity method investments
|
(828)
|
|
2,842
|
|
(372)
|
|
(52)
|
|
1,925
|
|
3,279
|
|
462
|
Net
loss
|
(57,437)
|
|
(39,883)
|
|
(2,423,288)
|
|
(341,313)
|
|
(761,994)
|
|
(2,597,169)
|
|
(365,805)
|
Net profit
attributable to noncontrolling interest
|
(6,807)
|
|
(10,579)
|
|
(19,500)
|
|
(2,747)
|
|
(13,958)
|
|
(46,667)
|
|
(6,573)
|
Net loss
attributable to VNET Group, Inc.
|
(64,244)
|
|
(50,462)
|
|
(2,442,788)
|
|
(344,060)
|
|
(775,952)
|
|
(2,643,836)
|
|
(372,378)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per
share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
(0.07)
|
|
(0.06)
|
|
(2.65)
|
|
(0.37)
|
|
(0.87)
|
|
(2.93)
|
|
(0.41)
|
Diluted
|
(0.07)
|
|
(0.06)
|
|
(2.65)
|
|
(0.37)
|
|
(0.87)
|
|
(2.93)
|
|
(0.41)
|
Shares used in
loss per share computation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic*
|
888,327,554
|
|
889,058,872
|
|
923,034,050
|
|
923,034,050
|
|
886,817,620
|
|
901,143,138
|
|
901,143,138
|
Diluted*
|
888,327,554
|
|
889,058,872
|
|
923,034,050
|
|
923,034,050
|
|
886,817,620
|
|
901,143,138
|
|
901,143,138
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per ADS (6
ordinary shares equal to 1 ADS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
(0.42)
|
|
(0.36)
|
|
(15.88)
|
|
(2.22)
|
|
(5.22)
|
|
(17.58)
|
|
(2.46)
|
Diluted
|
(0.42)
|
|
(0.36)
|
|
(15.88)
|
|
(2.22)
|
|
(5.22)
|
|
(17.58)
|
|
(2.46)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Shares used in
loss per share/ADS computation were computed under weighted average
method.
|
|
|
|
|
|
|
|
|
|
|
VNET GROUP,
INC.
|
RECONCILIATIONS OF GAAP AND NON-GAAP
RESULTS
|
(Amount in
thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
Twelve months
ended
|
|
December 31,
2022
|
|
September 30,
2023
|
|
December 31,
2023
|
|
December 31,
2022
|
|
December 31,
2023
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$
|
|
RMB
|
|
RMB
|
|
US$
|
Gross
profit
|
328,375
|
|
306,478
|
|
290,878
|
|
40,969
|
|
1,358,256
|
|
1,292,485
|
|
182,042
|
Plus:
depreciation and amortization*
|
409,825
|
|
431,933
|
|
450,859
|
|
63,502
|
|
1,487,438
|
|
1,684,842
|
|
237,305
|
Plus: share-based
compensation expenses
|
1,893
|
|
-
|
|
-
|
|
-
|
|
563
|
|
-
|
|
-
|
Adjusted cash
gross profit
|
740,093
|
|
738,411
|
|
741,737
|
|
104,471
|
|
2,846,257
|
|
2,977,327
|
|
419,347
|
Adjusted
cash gross margin
|
39.4 %
|
|
39.1 %
|
|
39.1 %
|
|
39.1 %
|
|
40.3 %
|
|
40.2 %
|
|
40.2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
(345,746)
|
|
(274,291)
|
|
(2,502,467)
|
|
(352,465)
|
|
(1,237,100)
|
|
(3,263,386)
|
|
(459,638)
|
Plus: share-based
compensation expenses
|
(9,684)
|
|
9,475
|
|
9,479
|
|
1,335
|
|
117,607
|
|
35,296
|
|
4,971
|
Plus:
compensation for postcombination
employment in an acquisition
|
-
|
|
-
|
|
-
|
|
-
|
|
37,398
|
|
-
|
|
-
|
Plus: allowance
of loan receivables
|
-
|
|
-
|
|
287,900
|
|
40,550
|
|
-
|
|
287,900
|
|
40,550
|
Plus: impairment
of long-lived assets
|
-
|
|
-
|
|
506,686
|
|
71,365
|
|
-
|
|
506,686
|
|
71,365
|
Plus: impairment
of goodwill
|
-
|
|
-
|
|
1,364,191
|
|
192,142
|
|
-
|
|
1,364,191
|
|
192,142
|
Adjusted
operating expenses
|
(355,430)
|
|
(264,816)
|
|
(334,211)
|
|
(47,073)
|
|
(1,082,095)
|
|
(1,069,313)
|
|
(150,610)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss)
profit
|
(17,371)
|
|
32,187
|
|
(2,211,589)
|
|
(311,495)
|
|
121,156
|
|
(1,970,901)
|
|
(277,596)
|
Plus:
depreciation and amortization*
|
449,469
|
|
466,285
|
|
483,579
|
|
68,111
|
|
1,595,942
|
|
1,816,228
|
|
255,810
|
Plus: share-based
compensation expenses
|
(7,791)
|
|
9,475
|
|
9,479
|
|
1,335
|
|
118,170
|
|
35,296
|
|
4,971
|
Plus:
compensation for postcombination
employment in an acquisition
|
-
|
|
-
|
|
-
|
|
-
|
|
37,398
|
|
-
|
|
-
|
Plus: allowance
of loan receivables
|
-
|
|
-
|
|
287,900
|
|
40,550
|
|
-
|
|
287,900
|
|
40,550
|
Plus: impairment
of long-lived assets
|
-
|
|
-
|
|
506,686
|
|
71,365
|
|
-
|
|
506,686
|
|
71,365
|
Plus: impairment
of goodwill
|
-
|
|
-
|
|
1,364,191
|
|
192,142
|
|
-
|
|
1,364,191
|
|
192,142
|
Adjusted
EBITDA
|
424,307
|
|
507,947
|
|
440,246
|
|
62,008
|
|
1,872,666
|
|
2,039,400
|
|
287,242
|
Adjusted
EBITDA margin
|
22.6 %
|
|
26.9 %
|
|
23.2 %
|
|
23.2 %
|
|
26.5 %
|
|
27.5 %
|
|
27.5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Before the deduction
of government grants for three months ended September 30, 2023,
three months ended December 31, 2023 and twelve months ended
December 31, 2023.
|
|
|
VNET GROUP,
INC.
|
CONDENSED
CONSOLIDATED STATEMENT OF CASH FLOWS
|
(Amount in
thousands of Renminbi ("RMB") and US dollars
("US$"))
|
|
|
|
|
|
|
|
|
|
Three months
ended
|
|
December 31,
2022
|
|
September 30,
2023
|
|
December 31,
2023
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$
|
CASH FLOWS
FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
Net
loss
|
(57,437)
|
|
(39,883)
|
|
(2,423,288)
|
|
(341,313)
|
Adjustments to
reconcile net loss to net cash generated from operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
449,469
|
|
461,603
|
|
481,067
|
|
67,757
|
Share-based compensation
expenses
|
(7,791)
|
|
9,475
|
|
9,479
|
|
1,335
|
Others
|
131,774
|
|
130,633
|
|
2,333,785
|
|
328,707
|
Changes in
operating assets and liabilities
|
|
|
|
|
|
|
|
Accounts and notes
receivable
|
(109,803)
|
|
(70,896)
|
|
311,035
|
|
43,808
|
Prepaid expenses and other
current assets
|
175,880
|
|
(48,380)
|
|
(9,076)
|
|
(1,278)
|
Accounts and notes
payable
|
65,879
|
|
21,763
|
|
(76,250)
|
|
(10,740)
|
Accrued expenses and other
payables
|
(53,481)
|
|
(54,577)
|
|
68,523
|
|
9,651
|
Deferred
revenue
|
(774)
|
|
36,008
|
|
(24,005)
|
|
(3,381)
|
Advances from
customers
|
(46,355)
|
|
124,816
|
|
31,500
|
|
4,437
|
Others
|
(139,873)
|
|
(116,249)
|
|
27,910
|
|
3,930
|
Net cash
generated from operating activities
|
407,488
|
|
454,313
|
|
730,680
|
|
102,913
|
|
|
|
|
|
|
|
|
CASH FLOWS
FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
Purchases of
property and equipment
|
(898,459)
|
|
(946,444)
|
|
(1,017,474)
|
|
(143,308)
|
Purchases of
intangible assets
|
(17,132)
|
|
(18,228)
|
|
(20,188)
|
|
(2,843)
|
(Payments for)
proceeds from investments
|
(209,998)
|
|
144,516
|
|
(346,056)
|
|
(48,741)
|
(Payments for)
proceeds from other investing activities
|
(207,794)
|
|
70,010
|
|
(18,217)
|
|
(2,566)
|
Net cash used
in investing activities
|
(1,333,383)
|
|
(750,146)
|
|
(1,401,935)
|
|
(197,458)
|
|
|
|
|
|
|
|
|
CASH FLOWS
FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
Proceeds from
bank borrowings
|
156,912
|
|
756,101
|
|
638,706
|
|
89,960
|
Repayments of
bank borrowings
|
(56,390)
|
|
(78,050)
|
|
(85,640)
|
|
(12,062)
|
Proceeds from
issuance of ordinary shares
|
-
|
|
-
|
|
2,120,243
|
|
298,630
|
Repayments of
2025 Convertible Notes
|
-
|
|
(148,842)
|
|
-
|
|
-
|
Payments for
finance lease
|
63,068
|
|
(30,366)
|
|
(28,482)
|
|
(4,012)
|
Proceeds from
other financing activities
|
9,500
|
|
216,711
|
|
112,846
|
|
15,894
|
Net cash
generated from financing activities
|
173,090
|
|
715,554
|
|
2,757,673
|
|
388,410
|
|
|
|
|
|
|
|
|
Effect of
foreign exchange rate changes on cash, cash
equivalents and restricted cash
|
(13,774)
|
|
(12,476)
|
|
(11,645)
|
|
(1,640)
|
Net (decrease)
increase in cash, cash equivalents and
restricted cash
|
(766,579)
|
|
407,245
|
|
2,074,773
|
|
292,225
|
Cash, cash
equivalents and restricted cash at beginning of
period
|
3,756,073
|
|
2,616,969
|
|
3,024,214
|
|
425,952
|
Cash, cash
equivalents and restricted cash at end of
period
|
2,989,494
|
|
3,024,214
|
|
5,098,987
|
|
718,177
|
|
|
|
|
|
|
|
|
View original
content:https://www.prnewswire.com/news-releases/vnet-reports-unaudited-fourth-quarter-and-full-year-2023-financial-results-302101231.html
SOURCE VNET Group, Inc.