×

21Vianet Group, Inc. Reports Unaudited Fourth Quarter and Full Year 2013 Financial Results

4Q13 Net Revenues Up 30.6% YOY to RMB545.9 Million

4Q13 Adjusted EBITDA Up 31.4% YOY to RMB102.9 Million

Live Conference Call to be Held at 8:00 PM U.S. Eastern Time, March 6, 2014

BEIJING, March 6, 2014 (GLOBE NEWSWIRE) -- 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 fourth quarter and full year of 2013. The Company will hold a conference call at 8:00 p.m. Eastern Time on March 6, 2014. Dial-in details are provided at the end of the release.

Fourth quarter 2013 Financial Highlights

  • Net revenues increased by 30.6% to RMB545.9 million (US$90.2 million) from RMB417.8 million in the comparative period in 2012.
  • Adjusted EBITDA1increased by 31.4% to RMB102.9 million (US$17.0 million) from RMB78.3 million in the comparative period in 2012.

Full Year 2013 Financial Highlights

  • Net revenues increased by 29.0% to RMB1.97 billion (US$324.9 million) from RMB1.52 billion in 2012.
  • Adjusted EBITDA increased by 24.3% to RMB365.6 million (US$60.4 million) from RMB294.2 million in 2012.

Mr. Josh Chen, Founder, Chairman and Chief Executive Officer of the Company, stated, "In 2013, we made tremendous strides in expanding our capacity and market footprint, as well as diversifying our services through forging strategic partnerships with world-class global corporations. For 2014, we aim to deploy an additional 10,000 cabinets and achieve approximately 25,000 total cabinets by the end of 2014 for our core IDC business. For our cloud partnerships with Microsoft and IBM, not only will these help expedite our efforts to develop a premium cloud ecosystem comprised of both public and private cloud services, but also will support our customer expansion and diversification. Based on this foundation, we expect our cloud businesses to contribute approximately 10% of our full year 2014 revenue. Building upon the robust foundation we established in 2013, we are well and uniquely-positioned as an integrated internet services provider in China supported by multiple secular business drivers that will help propel our growth going forward."

Mr. Shang-Wen Hsiao, Chief Financial Officer of the Company, commented, "We were very pleased that we maintained a stable utilization rate of 71.2% and achieved an EBITDA margin of 18.8% in the fourth quarter, while significantly increasing our capacity in the second half of 2013. This performance was fueled by the ongoing strong customer demand for our IDC business services and improved sales throughout China. Moreover, our cloud business revenues from our on-going commercialization of the Azure and Office 365 outperformed our initial expectations for the fourth quarter of 2013. Not only were we able to secure several thousand clients on our beta platforms as of year end 2013, but we were also successful in migrating a number of large customers into longer-term annual contracts. In addition, we expect to fully commercialize Microsoft's Windows Azure by March 2014 followed by Office 365 in April with the addition of IBM's private cloud by mid-year 2014. With China's expanding communications apparatus characterized by the ubiquity of mobile Internet and cloud computing, we believe we are well-positioned to capitalize on the trends associated with China's dynamic and evolving data and cloud services market."

Fourth quarter 2013 Financial Results

REVENUES: Net revenues for the fourth quarter of 2013 increased by 30.6% to RMB545.9 million (US$90.2 million) from RMB417.8 million in the comparative period in 2012.

Net revenues from hosting and related services increased by 43.6% to RMB364.0 million (US$60.1 million) in the fourth quarter of 2013 from RMB253.4 million in the comparative period in 2012, primarily due to an increase in the total number of cabinets under management as well as an increase in demand for the Company's CDN services. Net revenues from managed network services increased to RMB181.9 million (US$30.1 million) in the fourth quarter of 2013 from RMB164.4 million in the comparative period in 2012 driven by an increase in network capacity demand for data transmission services.

GROSS PROFIT: For the fourth quarter of 2013, gross profit increased by 26.8% to RMB144.2 million (US$23.8 million) from RMB113.7 million in the comparative period in 2012. Gross margin for the fourth quarter of 2013 was 26.4%, compared with 27.2% in the comparative period in 2012 and 26.0% in the third quarter of 2013. The decrease in gross margin was primarily due to an increase in cost of revenues, resulting from increased depreciation 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 28.6% to RMB158.5 million (US$26.2 million) from RMB123.3 million in the comparative period in 2012. Adjusted gross margin was 29.0% in the fourth quarter of 2013, compared with 29.5% in the comparative period in 2012 and 28.9% in the third quarter of 2013.

OPERATING EXPENSES: Total operating expenses were RMB131.1 million (US$21.7 million), compared with RMB58.2 million in the comparative period in 2012.

Sales and marketing expenses increased to RMB48.3 million (US$8.0 million) from RMB31.6 million in the comparative period in 2012, primarily due to the expansion of the Company's sales and service support team and the Company's marketing efforts associated with the launch of Microsoft's premier cloud services.

General and administrative expenses increased to RMB54.6 million (US$9.0 million) from RMB49.4 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 RMB21.0 million (US$3.5 million) from RMB17.3 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 loss of RMB7.2 million (US$1.2 million) in the fourth quarter of 2013, compared with a gain of RMB40.1 million in the prior year period. This non-cash loss was primarily due to an increase in the market value of the Company's shares, which resulted in an increase in the fair value of share-based contingent purchase considerations payable as of December 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 RMB102.0 million (US$16.8 million) from RMB77.5 million in the comparative period in 2012. As a percentage of net revenue, adjusted operating expenses were 18.7%, compared with 18.5% in the comparative period in 2012 and 17.8% in the third quarter of 2013.

ADJUSTED EBITDA: Adjusted EBITDA for the fourth quarter of 2013 increased by 31.4% to RMB102.9 million (US$17.0 million) from RMB78.3 million in the comparative period in 2012. Adjusted EBITDA margin for the quarter was 18.8%, increased from 18.7% in the comparative period in 2012 and 18.6% in the third quarter of 2013. Adjusted EBITDA in the fourth quarter of 2013 excludes share-based compensation expenses of RMB24.6 million (US$4.1 million) and changes in the fair value of contingent purchase consideration payable of RMB7.2 million (US$1.2 million).

NET PROFIT/LOSS: Net loss for the fourth quarter of 2013 was RMB3.9 million (US$0.6 million), compared to net profit of RMB43.1 million in the comparative period in 2012. The decrease in net profit was mainly due to a non-cash loss in the fair value of contingent purchase consideration payable versus a non-cash gain in the comparative period in 2012 and an increase in interest expense.

Adjusted net profit for the fourth quarter of 2013 increased to RMB41.0 million (US$6.8 million) from RMB39.5 million in the comparative period in 2012. Adjusted net profit in the fourth quarter of 2013 excludes share-based compensation expenses of RMB24.6 million (US$4.1 million), amortization of intangible assets derived from acquisitions of RMB11.7 million (US$1.9 million), and changes in the fair value of contingent purchase consideration payable and related deferred tax impact of RMB8.6 million (US$1.4 million) in the aggregate. Adjusted net margin was 7.5%, compared to 9.5% in the comparative period in 2012 and 5.7% in the third quarter of 2013.

EARNING/LOSS PER SHARE: Diluted loss per ordinary share for the fourth quarter of 2013 was RMB0.01, which represents the equivalent of RMB0.06 (US$0.01) per American Depositary Share ("ADS"). Each ADS represents six ordinary shares. Adjusted diluted earnings per share for the fourth quarter of 2013 was RMB0.1, which represents the equivalent of RMB0.6 (US$0.1) per ADS. Adjusted earnings per share is calculated using adjusted net profit as discussed above to divide the weighted average shares number.

As of December 31, 2013, the Company had a total of 398.2 million ordinary shares outstanding, or the equivalent of 66.4 million ADSs.

BALANCE SHEET: As of December 31, 2013, the Company's cash and cash equivalents and short-term investment were RMB2.6 billion (US$423.0 million).

Fourth quarter 2013 Operational Highlights

  • Monthly Recurring Revenues ("MRR") per cabinet was RMB10,694 in the fourth quarter of 2013, compared to RMB10,520 in the third quarter of 2013.
  • Total cabinets under management increased to 14,041 as of December 31, 2013, from 13,307 as of September 30, 2013, with 9,131 cabinets in the Company's self-built data centers and 4,910 cabinets in its partnered data centers.
  • Utilization rate was 71.2% in the fourth quarter of 2013, compared to 73.7% in the third quarter of 2013.
  • Hosting churn rate, which is based on the Company's core IDC business, was 0.99% in the fourth quarter of 2013, compared to 1.06% in the third quarter of 2013. Top 20 customers' churn rate remained 0%.

Full Year 2013 Financial Performance

For the full year of 2013, net revenue increased by 29.0% to RMB1.97 billion (US$324.9 million) from RMB1.52 billion in the prior year. Adjusted EBITDA for the full year increased by 24.3% to RMB365.6 million (US$60.4 million) from RMB294.2 million in the prior year. Adjusted EBITDA margin was 18.6%, compared to 19.3% in the prior year. Adjusted EBITDA for the full year excludes share-based compensation expense of RMB67.8 million (US$11.2 million) and changes in the fair value of contingent purchase consideration payable of RMB55.9 million (US$9.2 million). Adjusted net profit for the full year was RMB120.5 million (US$19.9 million), compared to RMB167.3 million in the prior year. Adjusted net profit in the full year excludes share-based compensation expense of RMB67.8 million (US$11.2 million), amortization of intangible assets derived from acquisitions of RMB43.7 million (US$7.2 million), and changes in the fair value of contingent purchase consideration payable and related deferred tax assets of RMB56.0 million (US$9.2 million). Adjusted diluted earnings per share for the full year of 2013 was RMB0.31, which represents the equivalent of RMB1.86 (US$0.31) per ADS.

Recent Developments

The company announced today that its director and chief operating officer ("COO"), Mr. Jun Zhang, will be retiring from the board of directors and role as the Company's COO to pursue philanthropic interests, effective immediately. Mr. Zhang's responsibilities have been delegated to and shared among 21Vianet's expanded senior management team.

In December 2013, 21Vianet announced that it has entered a definitive agreement to introduce IBM's premier private cloud infrastructure service and accelerate high value managed private cloud services to China. This partnership brings IBM SmartCloud Enterprise+, a powerful, secure and scalable private cloud built on open standards, to China to keep up with the rising demand for managing more complex, mission-critical workloads and applications in the cloud for large enterprises throughout China. Pursuant to the agreement, IBM will provide the physical point of distribution (POD) and service while 21Vianet will host the POD facility at its data centers in Beijing.

In December 2013, the Company entered into a strategic partnership with Huawei, a leading global ICT solutions provider, to work together in further developing China's data center market. This partnership will allow the Company to leverage Huawei's vast experience in China's enterprise data market and technical expertise, in order to expedite IDC construction and reduce lead time and bolster marketing efforts.

Financial Outlook

For the first quarter of 2014, the Company expects net revenues to be in the range of RMB575 million (US$95 million) to RMB590 million (US$98 million), representing approximately 33% growth year over year. Adjusted EBITDA is expected to be in the range of RMB111 million (US$18 million) to RMB115 million (US$19 million). Beginning this quarter, the Company will provide full year 2014 guidance. Net revenues for the full year 2014 are expected to be in the range of RMB2.71 billion (US$448 million) to RMB2.85 billion (US$471 million), representing approximately 40% growth over 2013. Adjusted EBITDA for the full year 2014 is expected to be in the range of RMB566 million (US$93 million) to RMB595 million (US$98 million), representing more than 55% growth over 2013. 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, March 6, 2014 at 8:00 pm Eastern Time, or Friday, March 7, 2014 at 9:00 am Beijing Time to discuss the financial results.

Participants may access the call by dialing the following numbers:

United States: +1-845-675-0438
International Toll Free: +1-855-500-8701
China Domestic: 400-1200654
Hong Kong: +852-3051-2745
Conference ID: # 90908290

The replay will be accessible through March 14, 2014 by dialing the following numbers:

United States Toll Free: +1- 855-452-5696
International: +61-2-8199-0299
Conference ID: # 90908290

A live and archived webcast of the conference call will be available through the Company's investor relation 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 announcement contains translations of certain RMB amounts into U.S. dollars ("USD") at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from RMB to USD were made at the rate of RMB6.0537 to US$1.00, the noon buying rate in effect on December 31, 2013 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 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 44 cities throughout China, servicing a diversified and loyal base of several thousand customers that range from Fortune 500 conglomerates, government entities, blue-chip enterprises to small- and mid-sized business 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 2014 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 fourth 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. 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.

1 We define adjusted EBITDA as EBITDA excluding share-based compensation expenses and changes in the fair value of contingent purchase consideration payable and EBITDA as net profit (loss) from operations before income tax expense (benefit), foreign exchange gain, other expenses, other income, interest expense, interest income and depreciation and amortization.

21VIANET GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(Amount in thousands of Renminbi ("RMB") and US dollars ("US$"))
As of
December 31, 2012
As of
December 31, 2013
RMB RMB US$
(Audited) (Unaudited) (Unaudited)
Assets
Current assets:
Cash and cash equivalents 432,254 1,458,856 240,986
Restricted cash 191,766 193,020 31,885
Accounts receivable, net 293,369 610,413 100,833
Short-term investments 222,701 1,101,826 182,009
Prepaid expenses and other current assets 95,756 154,875 25,584
Deferred tax assets 8,585 17,816 2,943
Amount due from related parties 18,726 67,498 11,150
Total current assets 1,263,157 3,604,304 595,390
Non-current assets:
Property and equipment, net 822,707 1,402,177 231,623
Intangible assets, net 303,909 336,889 55,650
Deferred tax assets 11,231 14,149 2,337
Goodwill 296,688 410,500 67,810
Investments 57,599 106,726 17,630
Restricted cash 221,628 219,056 36,185
Other non current assets -- 37,761 6,238
Total non-current assets 1,713,762 2,527,258 417,473
Total assets 2,976,919 6,131,562 1,012,863
Liabilities and Shareholders' Equity
Current liabilities:
Short-term bank borrowings 176,961 173,726 28,697
Accounts payable 109,571 188,217 31,091
Accrued expenses and other payables 167,498 292,421 48,304
Advances from customers 22,976 33,104 5,468
Income taxes payable 23,506 11,476 1,896
Amounts due to related parties 105,037 147,699 24,398
Current portion of long-term bank borrowings 167,879 197,000 32,542
Current portion of capital lease obligations 36,719 14,600 2,412
Deferred tax liabilities -- 3,115 515
810,147 1,061,358 175,323
Non-current liabilities:
Long-term bank borrowings 63,000 965,740 159,529
Amounts due to related parties 86,316 78,321 12,938
Non-current portion of capital lease obligations 52,352 337,139 55,691
Unrecognized tax benefits 12,340 18,559 3,066
Deferred tax liabilities 44,666 78,593 12,983
Deferred government grant 18,793 18,046 2,981
Bonds payable -- 998,505 164,941
Other non-current liability -- 100,000 16,519
Total non-current liabilities 277,467 2,594,903 428,648
Shareholders' equity
Treasury stock (20,702) (8,917) (1,473)
Ordinary shares 23 26 4
Additional paid-in capital 3,294,855 3,944,764 651,629
Accumulated other comprehensive loss (57,367) (82,589) (13,643)
Statutory reserves 25,871 35,178 5,811
Accumulated deficit (1,371,877) (1,429,410) (236,120)
Total 21Vianet Group, Inc. shareholders' equity 1,870,803 2,459,052 406,208
Non-controlling interest 18,502 16,249 2,684
Total shareholders' equity 1,889,305 2,475,301 408,892
Total liabilities and shareholders' equity 2,976,919 6,131,562 1,012,863
21VIANET GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amount in thousands of Renminbi ("RMB") and US dollars ("US$") except for number of shares and per share data)
Three months ended Year ended
December 31,
2012
September 30,
2013
December 31,
2013
December 31,
2012
December 31,
2013
RMB RMB RMB US$ RMB RMB US$
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Net revenues
Hosting and related services 253,442 337,618 363,957 60,121 866,882 1,259,260 208,015
Managed network services 164,376 176,402 181,920 30,051 657,276 707,457 116,864
Total net revenues 417,818 514,020 545,877 90,172 1,524,158 1,966,717 324,879
Cost of revenues (304,080) (380,597) (401,644) (66,347) (1,098,477) (1,449,845) (239,497)
Gross profit 113,738 133,423 144,233 23,825 425,681 516,872 85,382
Operating expenses
Sales and marketing (31,576) (38,878) (48,338) (7,985) (109,871) (154,479) (25,518)
General and administrative (49,387) (46,965) (54,565) (9,013) (153,512) (186,907) (30,875)
Research and development (17,324) (21,421) (21,049) (3,477) (63,929) (77,831) (12,857)
Changes in the fair value of contingent purchase consideration payable 40,062 (10,719) (7,188) (1,187) (17,430) (55,882) (9,231)
Total operating expenses (58,225) (117,983) (131,140) (21,662) (344,742) (475,099) (78,481)
Operating profit 55,513 15,440 13,093 2,163 80,939 41,773 6,901
Interest income 5,859 10,497 21,992 3,633 16,301 48,503 8,012
Interest expense (5,985) (40,123) (47,055) (7,773) (11,376) (136,775) (22,594)
Loss from equity method investment (1,130) (505) (116) (19) (1,101) (1,372) (227)
Other income -- 216 4,551 752 11,616 6,232 1,029
Other expense (1,667) (43) (81) (13) (2,167) (2,112) (347)
Foreign exchange gain (loss) 5,332 3,119 (4,747) (784) (397) 7,072 1,168
Profit (loss) before income taxes 57,922 (11,399) (12,363) (2,041) 93,815 (36,679) (6,058)
Income tax expense (14,788) (1,463) 8,444 1,395 (36,159) (10,324) (1,705)
Consolidated net income (loss) 43,134 (12,862) (3,919) (646) 57,656 (47,003) (7,763)
Net income attributable to non-controlling interest (397) (347) (388) (64) (1,332) (1,223) (202)
Net income (loss) attributable to ordinary shareholders 42,737 (13,209) (4,307) (710) 56,324 (48,226) (7,965)
Earnings(loss) per share
Basic 0.12 (0.04) (0.01) -- 0.16 (0.13) (0.02)
Diluted 0.12 (0.04) (0.01) -- 0.16 (0.13) (0.02)
Shares used in earnings per share computation
Basic* 342,124,551 356,606,277 391,398,775 391,398,775 342,326,855 364,353,974 364,353,974
Diluted* 364,047,902 373,910,204 391,398,775 391,398,775 356,510,914 364,353,974 364,353,974
Earnings(loss) per ADS (6 ordinary shares equal to 1 ADS)
EPS - Basic 0.72 (0.24) (0.06) (0.01) 0.96 (0.78) (0.13)
EPS - Diluted 0.72 (0.24) (0.06) (0.01) 0.96 (0.78) (0.13)
* Shares used earnings per share/ADS 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$") except for number of shares and per share data)
Three months ended Year ended
December 31, 2012 September 30, 2013 December 31,
2013
December 31, 2012 December 31,
2013
RMB RMB RMB US$ RMB RMB US$
Gross profit 113,738 133,423 144,233 23,825 425,681 516,872 85,382
Plus: share-based compensation expense 1,530 2,917 2,617 432 4,517 8,054 1,330
Plus: amortization of intangible assets derived from acquisitions 8,050 12,314 11,681 1,930 27,183 43,744 7,226
Adjusted gross profit 123,318 148,654 158,531 26,187 457,381 568,670 93,938
Adjusted gross margin 29.5% 28.9% 29.0% 29.0% 30.0% 28.9% 28.9%
Operating expenses (58,225) (117,983) (131,140) (21,662) (344,742) (475,099) (78,481)
Plus: share-based compensation expense 20,836 15,612 21,986 3,632 63,115 59,715 9,864
Plus: changes in the fair value of contingent purchase consideration payable (40,062) 10,719 7,188 1,187 17,430 55,882 9,231
Adjusted operating expenses (77,451) (91,652) (101,966) (16,843) (264,197) (359,502) (59,386)
Net profit (loss) 43,134 (12,862) (3,919) (646) 57,656 (47,003) (7,763)
Plus: share-based compensation expense 22,366 18,529 24,603 4,064 67,632 67,769 11,195
Plus: amortization of intangible assets derived from acquisitions 8,050 12,314 11,681 1,930 27,183 43,744 7,226
Plus: changes in the fair value of contingent purchase consideration payable and related deferred tax impact (34,053) 11,541 8,646 1,428 14,816 55,956 9,243
Adjusted net profit 39,497 29,522 41,011 6,776 167,287 120,466 19,901
Adjusted net margin 9.5% 5.7% 7.5% 7.5% 11.0% 6.1% 6.1%
Net profit (loss) 43,134 (12,862) (3,919) (646) 57,656 (47,003) (7,763)
Minus: Provision (benefit) for income taxes (14,788) (1,463) 8,444 1,395 (36,159) (10,324) (1,705)
Minus: Interest income 5,859 10,497 21,992 3,633 16,301 48,503 8,012
Minus: Interest expenses (5,985) (40,123) (47,055) (7,773) (11,376) (136,775) (22,594)
Minus: Exchange gain/loss 5,332 3,119 (4,747) (784) (397) 7,072 1,168
Minus: (Loss) from equity method investment (1,130) (505) (116) (19) (1,101) (1,372) (227)
Minus: Other income -- 216 4,551 752 11,616 6,232 1,029
Minus: Other expenses (1,667) (43) (81) (13) (2,167) (2,112) (347)
Plus: depreciation 29,569 35,101 40,958 6,766 92,787 141,286 23,339
Plus: amortization 10,885 15,636 17,009 2,810 35,377 58,903 9,730
Plus: share-based compensation expense 22,366 18,529 24,603 4,064 67,632 67,769 11,195
Plus: changes in the fair value of contingent purchase consideration payable (40,062) 10,719 7,188 1,187 17,430 55,882 9,231
Adjusted EBITDA 78,271 95,425 102,851 16,990 294,165 365,613 60,396
Adjusted EBITDA margin 18.7% 18.6% 18.8% 18.8% 19.3% 18.6% 18.6%
Adjusted net profit 39,497 29,522 41,011 6,776 167,287 120,466 19,901
Less: Net income attributable to non-controlling interest (397) (347) (388) (64) (1,332) (1,223) (202)
Adjusted net profit attributable to the Company's ordinary shareholders 39,100 29,175 40,623 6,712 165,955 119,243 19,699
Adjusted earnings per share
Basic 0.11 0.08 0.10 0.02 0.48 0.33 0.05
Diluted 0.11 0.08 0.10 0.02 0.47 0.31 0.05
Shares used in adjusted earnings per share computation:
Basic* 342,124,551 356,606,277 391,398,775 391,398,775 342,326,855 364,353,974 364,353,974
Diluted* 364,047,902 373,910,204 409,435,985 409,435,985 356,510,914 378,572,051 378,572,051
Earnings per ADS (6 ordinary shares equal to 1 ADS)
EPS - Basic 0.66 0.48 0.60 0.10 2.88 1.98 0.32
EPS - Diluted 0.66 0.48 0.60 0.10 2.82 1.86 0.31
* Shares used in adjusted earnings/ADS per share computation were computed under weighted average method.

CONTACT: 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.comSource:21Vianet Group, Inc.