UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of May 2013
Commission File Number: 001-35126
21Vianet Group, Inc.
M5, 1 Jiuxianqiao East Road,
Chaoyang District
Beijing 100016
The People’s Republic of China
(86 10) 8456 2121
(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ¨
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| 21Vianet Group, Inc. | ||
| By: | /s/ Shang-Wen Hsiao | |
| Name: | Shang-Wen Hsiao | |
| Title: | President and Chief Financial Officer | |
Date: May 20, 2013
Exhibit Index
Exhibit 99.1 — Press Release
Exhibit 99.1
21Vianet Group, Inc. Reports Unaudited First Quarter 2013
Financial Results
1Q13 Net Revenues Up 26.0% YOY to RMB435.7 Million
1Q13 Adjusted EBITDA Up 15.4% YOY to RMB80.1 Million
Live Conference Call to be Held at 8:00 PM U.S. Eastern Time, May 16, 2013
Beijing, May 16, 2013—21Vianet Group, Inc. (NASDAQ: VNET) (“21Vianet” or the “Company”), the largest carrier-neutral internet data center services provider in China, today announced its unaudited financial results for the first quarter. The Company will hold a conference call at 8:00 p.m. Eastern Time on May 16, 2013. Dial-in details are provided at the end of the release.
First quarter 2013 Financial Highlights
| • | Net revenues increased by 26.0% to RMB435.7 million (US$70.2 million) from RMB345.8 million in the comparative period in 2012. |
| • | Adjusted EBITDA1 increased by 15.4% to RMB80.1 million (US$12.9 million) from RMB69.5 million in the comparative period in 2012. |
Mr. Josh Chen, Founder, Chairman and Chief Executive Officer of the Company, stated, “Following a year that focused on expanding our capacity to meet customer demand, we have become focused on improving utilization as well as further building out our infrastructure to support strong customer demand as well as our upcoming launch of cloud services with Microsoft. With our growing business scale, the increasing mix of higher margin self-built facilities, as well as the ramp-up in cloud services later this year with Microsoft, we continue to see significant opportunities for revenue acceleration and continued growth in the coming quarters.”
Mr. Shang-Wen Hsiao, President and Chief Financial Officer of the Company, commented, “We are pleased to come in-line with our prior guidance despite an increase in bandwidth costs associated with the upgrade to our network capacity during the past quarter. In addition, we are very pleased with the successful completion of our bond offering of RMB1 billion in aggregate principal in March, which demonstrated the investors’ confidence in the growth momentum and potentials of our business in the coming years. With the additional funding from this offering, we are well positioned to continue executing our strategic build-out plan for data centers and fiber network as well as the rollout of our cloud platform with Microsoft.”
First Quarter 2012 Financial Results
REVENUES: Net revenues for the first quarter of 2013 increased by 26.0% to RMB435.7 million (US$70.2 million) from RMB345.8 million in the comparative period in 2012.
Net revenues from hosting and related services increased by 39.7% to RMB264.7 million (US$42.6 million) in the first quarter of 2013 from RMB189.5 million in the comparative period in 2012, primarily due to an increase in the total number of cabinets under management in both the Company’s self-built and partnered data centers. Net revenues from managed network services increased by 9.4% to RMB171.0 million (US$27.5 million) in the first quarter of 2013 from RMB156.3 million in the comparative period in 2012, primarily driven by an increase in network capacity demand for data transmission services.
| 1 | Adjusted EBITDA is a non-GAAP financial measure, which is defined as EBITDA excluding share-based compensation expenses and changes in the fair value of contingent purchase consideration payable. |
GROSS PROFIT: For the first quarter of 2013, gross profit increased by 18.2% to RMB116.1 million (US$18.7 million) from RMB98.2 million in the comparative period in 2012. Gross margin for the first quarter of 2013 was 26.6% compared with 28.4% in the comparative period in 2012. Gross margin decreased slightly primarily due to an increase in cost of revenues, resulting from increased depreciation and increased utilities expenses for the Company’s self-built data centers.
Adjusted gross profit, which excludes share-based compensation expenses and amortization of intangible assets derived from acquisitions, increased by 19.6% to RMB125.6 million (US$20.2 million) from RMB105.0 million in the comparative period in 2012. Adjusted gross margin was 28.8% in the first quarter of 2013, compared with 30.4% in the comparative period in 2012 and 29.5% in the fourth quarter of 2012.
OPERATING EXPENSES: Total operating expenses were RMB89.2 million (US$14.4 million), compared to RMB109.3 million in the comparative period in 2012.
Sales and marketing expenses increased to RMB30.4 million (US$4.9 million) from RMB25.1 million in the comparative period in 2012, primarily due to the expansion of the Company’s sales and service support team.
General and administrative expenses increased to RMB45.3 million (US$7.3 million) from RMB29.5 million in the comparative period in 2012, primarily due to an increase in headcount, office rentals and other expansion related expenses associated with the Company’s efforts to expand its cloud computing service offering.
Research and development expenses increased to RMB15.9 million (US$2.6 million) from RMB11.4 million in the comparative period in 2012, which reflected the Company’s efforts to further strengthen its research and development capabilities and expand its cloud computing service offerings.
Change in the fair value of contingent purchase consideration payable was a gain of RMB2.3 million (US$0.4 million) in the first quarter of 2013, compared with a loss in the change in fair value of contingent purchase consideration payable of RMB43.2 million in the prior year period. This non-cash gain was primarily due to a decrease in the market value of the Company’s shares, which resulted in a decrease in the fair value of share-based contingent purchase considerations payable as of March 31, 2013 associated with the Company’s past acquisitions.
Adjusted operating expenses, which exclude share-based compensation expenses and the changes in the fair value of contingent purchase consideration payable, increased to RMB80.0 million (US$12.9 million) from RMB55.8 million in the comparative period in 2012. As a percentage of net revenue, adjusted operating expenses were 18.4%, compared with 16.1% in the comparative period in 2012.
ADJUSTED EBITDA: Adjusted EBITDA for the first quarter of 2013 increased to RMB80.1 million (US$12.9 million) from RMB69.5 million in the comparative period in 2012. Adjusted EBITDA margin for the quarter was 18.4%, compared with 20.1% in the comparative period in 2012 and 18.7% in the fourth quarter of 2012. Adjusted EBITDA in the first quarter of 2013 excludes share-based compensation expenses of RMB13.0 million (US$2.1 million) and changes in the fair value of contingent purchase consideration payable of RMB2.3 million (US$0.4 million).
NET PROFIT/LOSS: Net profit for the first quarter of 2013 increased to RMB12.0 million (US$1.9 million), compared to a net loss of RMB15.9 million in the comparative period in 2012.
Adjusted net profit for the first quarter of 2013 was RMB31.1 million (US$5.0 million),compared with RMB37.9 million in the comparative period in 2012. Adjusted net profit in the first quarter of 2013 excludes share-based compensation expenses of RMB13.0 million (US$2.1 million), amortization of intangible assets derived from acquisitions of RMB8.2 million (US$1.3 million), and changes in the fair value of contingent purchase consideration payable and related deferred tax impact of RMB2.1 million (US$0.3 million) in the aggregate. Adjusted net margin was 7.1%, compared to 11.0% in the comparative period in 2012 and 9.5% in the fourth quarter of 2012. The decrease in adjusted net profit was primarily due to an increase in operating and interest expenses and an increase in operating expenses associated with the Microsoft cloud partnership.
EARNING/LOSS PER SHARE: Diluted earnings per ordinary share for the first quarter of 2013 was RMB0.03, which represents the equivalent of RMB0.18 (US$0.03) per American Depositary Share (“ADS”). Each ADS represents six ordinary shares. Adjusted diluted earnings per share for the first quarter of 2013 was RMB0.08, which represents the equivalent of RMB0.48 (US$0.08) per ADS. Adjusted earnings per share is calculated using adjusted net profit as discussed above to divide the weighted average shares number.
As of March 31, 2013, the Company had a total of 347.6 million ordinary shares outstanding, or the equivalent of 57.9 million ADSs.
BALANCE SHEET: As of March 31, 2013, the Company’s cash and cash equivalents and short-term investment were RMB1.5 billion (US$247.3 million).
First Quarter 2013 Operational Highlights
| • | Monthly Recurring Revenues (“MRR”) per cabinet remained stable at RMB10,422 in the first quarter of 2013, compared to RMB10,467 in fourth quarter of 2012. |
| • | Total cabinets under management increased to 11,963 as of March 31, 2013, from 11,917 as of December 31, 2012, with 7,404 cabinets in the Company’s self-built data centers and 4,559 cabinets in its partnered data centers. |
| • | Utilization rate was 68.1% in the first quarter of 2013, compared to 66.3% in the fourth quarter of 2012. |
| • | Churn rate was 1.75% in the first quarter of 2013, compared to 0.84% in the fourth quarter of 2012, reflecting some temporary disruptions in the Company’s business as a result of a major upgrade to the Company’s network capacity, which was completed in January 2013. Top 20 customers’ churn rate remained 0%. |
Recent Developments
In March 2013, the Company successfully completed its bonds offering of RMB1 billion (approximately equivalent to US$161.0 million) in aggregate principal amount due 2016 with a coupon rate of 7.875% per annum.
Financial Outlook
For the second quarter of 2013, the Company expects net revenues to be in the range of RMB465 million to RMB472 million. Adjusted EBITDA is expected to be in the range of RMB85 million to RMB91 million. These forecasts reflect the Company’s current and preliminary view, which is subject to change.
Conference Call
The Company will hold a conference call on Thursday, May 16, 2013 at 8:00 pm Eastern Time, or Friday, May 17, 2013 at 8:00 am Beijing Time to discuss the financial results. Listeners may access the call by dialing the following numbers:
| United States: | +1-646-254-3515 | |
| International Toll Free: | +1-855-500-8701 | |
| China Domestic: | 400-1200654 | |
| Hong Kong: | +852-3051-2745 | |
| Conference ID: | #58116143 |
The replay will be accessible through May 23, 2013 by dialing the following numbers:
| United States Toll Free: | +1-855-452-5696 | |
| International: | +61-2-8199-0299 | |
| Conference ID: | #58116143 |
A webcast of the conference call will be available through the Company’s investor relations website at http://ir.21vianet.com.
Non-GAAP Disclosure
In evaluating its business, 21Vianet considers and uses the following non-GAAP measures defined as non-GAAP financial measures by the SEC as supplemental measure to review and assess its operating performance: adjusted gross profit, adjusted gross margin, adjusted operating expenses, adjusted net profit, adjusted net margin, adjusted EBITDA, adjusted EBITDA margin, adjusted basic earnings per share, adjusted diluted earnings per share, adjusted basic earnings per ADS and adjusted diluted earnings per ADS. 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 press release contains translations of certain Renminbi amounts into U.S. dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from Renminbi to U.S. dollars, in this press release, were made at a rate of RMB6.2108 to US$1.00, the noon buying rate in effect on March 29, 2013 in the City of New York for cable transfers in Renminbi per U.S. dollar as certified for customs purposes by the Federal Reserve Bank of New York.
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 21Vianet
21Vianet Group, Inc. is the largest carrier-neutral internet data center services provider in China. 21Vianet provides hosting and related services, managed network services, cloud infrastructure services, and content delivery network services, improving the reliability, security and speed of its customers’ internet infrastructure. Customers may locate their servers and networking equipment in 21Vianet’s data centers and connect to China’s internet backbone through 21Vianet’s extensive fiber optic network. In addition, 21Vianet’s proprietary smart routing technology enables customers’ data to be delivered across the internet in a faster and more reliable manner. 21Vianet operates in 43 cities throughout China, servicing a diversified and loyal base of more than 2,000 customers that span many 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,” “believes,” “estimates” and similar statements. Among other things, the outlook for the first quarter of 2013 and quotations from management in this announcement, as well as 21Vianet’s strategic and operational plans, contain forward-looking statements. 21Vianet 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 21Vianet’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: 21Vianet’s goals and strategies; 21Vianet’s expansion plans; the expected growth of the data center services market; expectations regarding demand for, and market acceptance of, 21Vianet’s services; 21Vianet’s expectations regarding keeping and strengthening its relationships with customers; 21Vianet’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 21Vianet provides solutions and services. Further information regarding these and other risks is included in 21Vianet’s reports filed with, or furnished to the Securities and Exchange Commission. 21Vianet does not undertake any obligation to update any forward-looking statement, except as required under applicable law. All information provided in this press release and in the attachments is as of the date of this press release, and 21Vianet undertakes no duty to update such information, except as required under applicable law.
Investor Relations Contact:
21Vianet Group, Inc.
Joseph Cheng
+86 10 8456 2121
IR@21Vianet.com
ICR, Inc.
Jeremy Peruski
+1 (646) 405-4922
IR@21Vianet.com
Source: 21Vianet
21VIANET GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”))
| As of December 31, 2012 |
As of March 31, 2013 |
|||||||||||
| RMB | RMB | US$ | ||||||||||
| (Audited) | (Unaudited) | (Unaudited) | ||||||||||
| Assets |
||||||||||||
| Current assets: |
||||||||||||
| Cash and cash equivalents |
432,254 | 842,251 | 135,611 | |||||||||
| Restricted cash |
191,766 | 190,967 | 30,748 | |||||||||
| Accounts receivable, net |
293,369 | 387,700 | 62,424 | |||||||||
| Short-term investments |
222,701 | 693,558 | 111,670 | |||||||||
| Notes receivable |
— | 1,521 | 245 | |||||||||
| Prepaid expenses and other current assets |
95,756 | 138,642 | 22,323 | |||||||||
| Deferred tax assets |
8,585 | 8,250 | 1,328 | |||||||||
| Amount due from related parties |
18,726 | 26,703 | 4,299 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total current assets |
1,263,157 | 2,289,592 | 368,648 | |||||||||
| Non-current assets: |
||||||||||||
| Property and equipment, net |
822,707 | 1,136,878 | 183,049 | |||||||||
| Intangible assets, net |
303,909 | 345,550 | 55,637 | |||||||||
| Deferred tax assets |
11,231 | 12,251 | 1,973 | |||||||||
| Goodwill |
296,688 | 333,326 | 53,669 | |||||||||
| Long-term investments |
57,599 | 57,097 | 9,193 | |||||||||
| Restricted cash |
221,628 | 222,286 | 35,790 | |||||||||
| Other assets |
— | 11,357 | 1,829 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total non-current assets |
1,713,762 | 2,118,745 | 341,140 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total assets |
2,976,919 | 4,408,337 | 709,788 | |||||||||
|
|
|
|
|
|
|
|||||||
| Liabilities and Shareholders’ Equity |
||||||||||||
| Current liabilities: |
||||||||||||
| Short-term bank borrowings |
176,961 | 190,532 | 30,678 | |||||||||
| Accounts payable |
109,571 | 159,389 | 25,663 | |||||||||
| Accrued expenses and other payables |
167,498 | 179,552 | 28,913 | |||||||||
| Advances from customers |
22,976 | 19,886 | 3,202 | |||||||||
| Income taxes payable |
23,506 | 24,455 | 3,937 | |||||||||
| Amounts due to related parties |
105,037 | 121,128 | 19,503 | |||||||||
| Current portion of long-term bank borrowings |
167,879 | 184,000 | 29,626 | |||||||||
| Current portion of capital lease obligations |
36,719 | 36,280 | 5,841 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total current liabilities |
810,147 | 915,222 | 147,363 | |||||||||
| Non-current liabilities: |
||||||||||||
| Long-term bank borrowings |
63,000 | 63,000 | 10,144 | |||||||||
| Amounts due to related parties |
86,316 | 108,022 | 17,393 | |||||||||
| Non-current portion of capital lease obligations |
52,352 | 347,754 | 55,992 | |||||||||
| Unrecognized tax benefits |
12,340 | 12,800 | 2,061 | |||||||||
| Deferred tax liabilities |
44,666 | 55,051 | 8,864 | |||||||||
| Deferred government grants |
18,793 | 18,859 | 3,036 | |||||||||
| Bonds payable |
— | 964,534 | 155,299 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total non-current liabilities |
277,467 | 1,570,020 | 252,789 | |||||||||
| Commitments and contingencies |
||||||||||||
| Shareholders’ equity |
||||||||||||
| Treasury stock |
(20,702 | ) | (14,730 | ) | (2,372 | ) | ||||||
| Ordinary shares |
23 | 23 | 4 | |||||||||
| Additional paid-in capital |
3,294,855 | 3,313,290 | 533,472 | |||||||||
| Accumulated other comprehensive loss |
(57,367 | ) | (60,028 | ) | (9,665 | ) | ||||||
| Statutory reserves |
25,871 | 25,871 | 4,165 | |||||||||
| Accumulated deficit |
(1,371,877 | ) | (1,359,987 | ) | (218,972 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Total 21Vianet Group, Inc. shareholders’ equity |
1,870,803 | 1,904,439 | 306,632 | |||||||||
| Non-controlling interest |
18,502 | 18,656 | 3,004 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total shareholders’ equity |
1,889,305 | 1,923,095 | 309,636 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total liabilities and shareholders’ equity |
2,976,919 | 4,408,337 | 709,788 | |||||||||
|
|
|
|
|
|
|
|||||||
21VIANET GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”) except for number of shares and per share data)
| Three months ended March 31, | ||||||||||||
| 2012 | 2013 | |||||||||||
| RMB | RMB | US$ | ||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||
| Net revenues |
||||||||||||
| Hosting and related services |
189,501 | 264,702 | 42,620 | |||||||||
| Managed network services |
156,318 | 171,017 | 27,535 | |||||||||
|
|
|
|
|
|
|
|||||||
| Total net revenues |
345,819 | 435,719 | 70,155 | |||||||||
| Cost of revenues |
(247,647 | ) | (319,642 | ) | (51,466 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Gross profit |
98,172 | 116,077 | 18,689 | |||||||||
| Operating expenses |
||||||||||||
| Sales and marketing expenses |
(25,148 | ) | (30,378 | ) | (4,891 | ) | ||||||
| General and administrative expenses |
(29,499 | ) | (45,286 | ) | (7,291 | ) | ||||||
| Research and development expenses |
(11,370 | ) | (15,902 | ) | (2,560 | ) | ||||||
| Changes in the fair value of contingent purchase consideration payable |
(43,239 | ) | 2,334 | 376 | ||||||||
|
|
|
|
|
|
|
|||||||
| Total operating expenses |
(109,256 | ) | (89,232 | ) | (14,366 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Operating (loss) profit |
(11,084 | ) | 26,845 | 4,323 | ||||||||
| Interest income |
1,760 | 4,924 | 793 | |||||||||
| Interest expense |
(2,316 | ) | (11,972 | ) | (1,928 | ) | ||||||
| Loss from equity method investment |
— | (501 | ) | (81 | ) | |||||||
| Other income |
1 | 848 | 137 | |||||||||
| Other expense |
(371 | ) | (1,316 | ) | (212 | ) | ||||||
| Foreign exchange (loss) gain |
(1,382 | ) | 1,630 | 262 | ||||||||
|
|
|
|
|
|
|
|||||||
| (Loss) profit before income taxes |
(13,392 | ) | 20,458 | 3,294 | ||||||||
| Income tax expense |
(2,511 | ) | (8,414 | ) | (1,355 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net (loss) profit |
(15,903 | ) | 12,044 | 1,939 | ||||||||
| Net income attributable to non-controlling interest |
(358 | ) | (154 | ) | (25 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net (loss) profit attributable to the Company’s ordinary shareholders |
(16,261 | ) | 11,890 | 1,914 | ||||||||
|
|
|
|
|
|
|
|||||||
| (Loss) earnings per share |
||||||||||||
| Basic |
(0.05 | ) | 0.03 | 0.01 | ||||||||
| Diluted |
(0.05 | ) | 0.03 | 0.01 | ||||||||
| Shares used in (loss) earnings per share computation |
||||||||||||
| Basic* |
342,115,718 | 353,087,506 | 353,087,506 | |||||||||
| Diluted* |
353,241,225 | 366,135,693 | 366,135,693 | |||||||||
| (Loss) earning per ADS (6 ordinary shares equal to 1 ADS) |
||||||||||||
| EPS – Basic |
(0.30 | ) | 0.18 | 0.03 | ||||||||
| EPS – Diluted |
(0.30 | ) | 0.18 | 0.03 | ||||||||
| * | Shares used in (loss) earnings/ADS per share computation were computed under weighted average method. |
21VIANET GROUP, INC.
RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS
(Amount in thousands of Renminbi (“RMB”) and US dollars (“US$”) except for number of shares and per share data)
| Three months ended | ||||||||||||
| Mar 31, 2012 | Mar 31, 2013 | |||||||||||
| RMB | RMB | US$ | ||||||||||
| Gross profit |
98,172 | 116,077 | 18,689 | |||||||||
| Plus: share-based compensation expense |
674 | 1,404 | 226 | |||||||||
| Plus: amortization of intangible assets derived from acquisitions |
6,195 | 8,160 | 1,314 | |||||||||
|
|
|
|
|
|
|
|||||||
| Adjusted gross profit |
105,041 | 125,641 | 20,229 | |||||||||
|
|
|
|
|
|
|
|||||||
| Adjusted gross margin |
30.4% | 28.8% | 28.8% | |||||||||
| Operating expenses |
(109,256 | ) | (89,232 | ) | (14,366 | ) | ||||||
| Plus: share-based compensation expense |
10,220 | 11,594 | 1,867 | |||||||||
| Plus: changes in the fair value of contingent purchase consideration payable |
43,239 | (2,334 | ) | (376 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Adjusted operating expenses |
(55,797 | ) | (79,972 | ) | (12,875 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net (loss) profit |
(15,903 | ) | 12,044 | 1,939 | ||||||||
| Plus: share-based compensation expense |
10,894 | 12,998 | 2,093 | |||||||||
| Plus: amortization of intangible assets derived from acquisitions |
6,195 | 8,160 | 1,314 | |||||||||
| Plus: changes in the fair value of contingent purchase consideration payable and related deferred tax impact |
36,753 | (2,117 | ) | (341 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Adjusted net profit |
37,939 | 31,085 | 5,005 | |||||||||
|
|
|
|
|
|
|
|||||||
| Adjusted net margin |
11.0% | 7.1% | 7.1% | |||||||||
| Net (loss) profit |
(15,903 | ) | 12,044 | 1,939 | ||||||||
| Minus: Provision for income taxes |
(2,511 | ) | (8,414 | ) | (1,355 | ) | ||||||
| Minus: Interest income |
1,760 | 4,924 | 793 | |||||||||
| Minus: Interest expenses |
(2,316 | ) | (11,972 | ) | (1,928 | ) | ||||||
| Minus: Exchange gain/loss |
(1,382 | ) | 1,630 | 262 | ||||||||
| Minus: Loss from equity method investment |
— | (501 | ) | (81 | ) | |||||||
| Minus: Other income |
1 | 848 | 137 | |||||||||
| Minus: Other expenses |
(371 | ) | (1,316 | ) | (212 | ) | ||||||
| Plus: depreciation |
19,790 | 31,256 | 5,034 | |||||||||
| Plus: amortization |
6,634 | 11,377 | 1,832 | |||||||||
| Plus: share-based compensation expense |
10,894 | 12,998 | 2,093 | |||||||||
| Plus: changes in the fair value of contingent purchase consideration payable |
43,239 | (2,334 | ) | (376 | ) | |||||||
|
|
|
|
|
|
|
|||||||
| Adjusted EBITDA |
69,473 | 80,142 | 12,906 | |||||||||
|
|
|
|
|
|
|
|||||||
| Adjusted EBITDA margin |
20.1% | 18.4% | 18.4% | |||||||||
| Adjusted net profit |
37,939 | 31,085 | 5,005 | |||||||||
| Less: Net income attributable to non-controlling interest |
(358 | ) | (154 | ) | (25 | ) | ||||||
| Adjusted net profit attributable to the Company’s ordinary shareholders |
37,581 | 30,931 | 4,980 | |||||||||
| Adjusted earnings per share |
||||||||||||
| Basic |
0.11 | 0.09 | 0.01 | |||||||||
| Diluted |
0.11 | 0.08 | 0.01 | |||||||||
| Shares used in adjusted earnings per share computation: |
||||||||||||
| Basic* |
342,115,718 | 353,087,506 | 353,087,506 | |||||||||
| Diluted* |
342,115,718 | 366,135,693 | 366,135,693 | |||||||||
| Earnings per ADS (6 ordinary shares equal to 1 ADS) |
||||||||||||
| EPS – Basic |
0.66 | 0.54 | 0.09 | |||||||||
| EPS – Diluted |
0.66 | 0.48 | 0.08 | |||||||||
| * | Shares used in adjusted earnings/ADS per share computation were computed under weighted average method. |