HANGZHOU, China, May 14, 2019 /PRNewswire/ -- BEST Inc. (NYSE: BEST) ("BEST" or the "Company"), a leading integrated smart supply chain solutions and logistics services provider in China, today announced its unaudited financial results for the quarter ended March 31, 2019.
"BEST is off to a strong start in 2019 as we continued the momentum from last year. Our strategy to gain market share, invest in networks and services, accelerate technology adoption, improve operating efficiency and enhance customer experience enabled us to deliver another strong quarter," said Johnny Chou, Chairman and Chief Executive Officer of BEST. "As e-commerce penetration accelerates in lower-tier cities in China and in countries in Southeast Asia, we believe these areas will drive much of the consumption growth in the coming decade. BEST, with its technology-enabled platform and strong execution capability, is well-positioned to capture these opportunities and succeed in an environment of increased demand for integrated supply chain solutions and logistics services, online-to-offline integration and on-going industry consolidation."
"BEST's strong operating performance is reflected in our revenue growth and margin improvement," said Alice Guo, BEST's Chief Accounting Officer and Senior Vice President of Finance. "We delivered revenue of RMB6.9 billion for the quarter, representing a year-over-year increase of 37.4%. Gross profit increased by 167.3% over the same period last year to RMB293 million, while gross profit margin increased by 2.1 percentage points to 4.3%. By balancing growth and investment, we reduced our first quarter net loss by 31.3% year-over-year to RMB233 million and reduced adjusted EBITDA loss by 62.6% to RMB79 million. We believe our strong first quarter puts us on track to achieve our revenue guidance and reach our goal of turning net income positive for the full year 2019."
FINANCIAL HIGHLIGHTS
For the Quarter Ended March 31, 2019:
BUSINESS HIGHLIGHTS[7]
BEST Express:
Table 1 – BEST Express Key Operating Metrics | ||||
Three Months Ended | % Change | |||
(in RMB, unless otherwise noted) | March 31, 2018 | March 31, 2019 | YoY | |
Parcel Volume (in '000) | 950,498 | 1,340,540 | 41.0% | |
BEST Express Market Share[8] (%) | 9.6% | 11.0% | 1.4ppts | |
Average Revenue Per Parcel | 3.39 | 3.18 | (6.3%) | |
Average Cost Per Parcel | 3.36 | 3.09 | (8.2%) | |
Average Transportation Cost Per Parcel | 0.93 | 0.82 | (11.1%) | |
Average Labor Cost Per Parcel | 0.45 | 0.29 | (36.1%) | |
Average Lease Cost Per Parcel | 0.14 | 0.13 | (8.3%) | |
Average Other Cost Per Parcel | 0.24 | 0.17 | (30.4%) | |
Average Last-mile Cost Per Parcel | 1.60 | 1.68 | 4.8% | |
Gross Profit per Parcel | 0.03 | 0.09 | 207.0% | |
Hubs & Sortation Centers (as of period end) | 144 | 102 | (29.2%) |
BEST Freight:
Table 2 – BEST Freight Key Operating Metrics | ||||
Three Months Ended | % Change | |||
(In RMB, unless otherwise noted) | March 31, 2018 | March 31, 2019 | YoY | |
Freight Volume (Tonne in '000) | 985 | 1,268 | 28.8% | |
Average Revenue per Tonne | 774.6 | 778.9 | 0.5% | |
Average Cost Per Tonne | 791.9 | 752.7 | (5.0%) | |
Average Transportation Cost Per Tonne | 405.2 | 365.2 | (9.9%) | |
Average Labor Cost Per Tonne | 115.1 | 107.9 | (6.3%) | |
Average Lease Cost Per Tonne | 75.5 | 69.7 | (7.6%) | |
Average Other Cost Per Tonne | 62.0 | 52.3 | (15.7%) | |
Average Last-mile Cost Per Tonne | 134.1 | 157.6 | 17.5% | |
Gross Profit Per Tonne | (17.3) | 26.2 | n/m | |
Hubs & Sortation Centers (as of period end) | 132 | 110 | (16.7%) | |
Last-mile Service Stations (as of period end) | 10,534 | 14,951 | 41.9% |
Strong volume growth: freight volume increased by 28.8% YoY in the first quarter of 2019.
BEST Supply Chain Management:
BEST Store+:
Others:
FINANCIAL RESULTS
For the Quarter Ended March 31, 2019:
Revenue
The following table sets forth a breakdown of revenue by business segment for the periods indicated.
Table 3 – Breakdown of Revenue by Business Segment | ||||||||||||
Three Months Ended | ||||||||||||
March 31, 2018 | March 31, 2019 | |||||||||||
(In '000, except for %) | RMB | % of | RMB | US$ | % of | % Change | ||||||
Express | 3,224,788 | 64.5% | 4,263,438 | 635,272 | 62.0% | 32.2% | ||||||
Freight | 763,021 | 15.2% | 987,930 | 147,206 | 14.4% | 29.5% | ||||||
Supply Chain Mgmt. | 398,508 | 8.0% | 533,780 | 79,536 | 7.8% | 33.9% | ||||||
Store+ | 545,438 | 10.9% | 553,522 | 82,477 | 8.1% | 1.5% | ||||||
Others | 72,020 | 1.4% | 535,904 | 79,852 | 7.8% | 644.1% | ||||||
Revenue | 5,003,775 | 100.0% | 6,874,574 | 1,024,343 | 100.0% | 37.4% |
Cost of Revenue
The following table sets forth a breakdown of cost of revenue by business segment for the periods indicated.
Table 4 – Breakdown of Cost of Revenue by Business Segment | ||||||||
Three Months Ended | % of Revenue YoY | |||||||
March 31, 2018 | March 31, 2019 | |||||||
(In '000, except for %) | RMB | % of | RMB | US$ | % of | |||
Express | (3,195,497) | 99.1% | (4,136,624) | (616,376) | 97.0% | (2.1ppts) | ||
Freight | (780,028) | 102.2% | (954,715) | (142,257) | 96.6% | (5.6ppts) | ||
Supply Chain Mgmt. | (378,525) | 95.0% | (513,054) | (76,447) | 96.1% | 1.1ppts | ||
Store+ | (490,084) | 89.9% | (483,445) | (72,036) | 87.3% | (2.6ppts) | ||
Others | (50,127) | 69.6% | (494,030) | (73,613) | 92.2% | 22.6ppts | ||
Cost of Revenue | (4,894,261) | 97.8% | (6,581,868) | (980,729) | 95.7% | (2.1ppts) |
Cost of Revenue was RMB6,581.9 million (US$980.7 million) or 95.7% of revenue in the quarter ended March 31, 2019, compared to RMB4,894.3 million or 97.8% of revenue in the same quarter of 2018. The reduction of 2.1 percentage points in cost of revenue as a percentage of revenue was primarily attributable to increased operating leverage and continued efforts in cost reduction, network optimization and operational improvement.
Gross Profit was RMB292.7 million (US$43.6 million), a YoY increase of 167.3% compared to RMB109.5 million in the same quarter of 2018. Gross Profit Margin was 4.3%, an improvement of 2.1 percentage points YoY.
Operating Expenses
The following table sets forth a breakdown of operating expenses and adjusted operating expenses by category for the periods indicated.
Table 5 – Breakdown of Operating Expenses and Adjusted Operating Expenses by Category | ||||||||
Three Months Ended | % of Revenue | |||||||
March 31, 2018 | March 31, 2019 | |||||||
(In '000, except for %) | RMB | % of | RMB | US$ | % of | |||
Selling Expenses | (214,358) | 4.3% | (193,267) | (28,798) | 2.8% | (1.5ppts) | ||
Including SBC Expenses | (1,014) | 0.0% | (1,482) | (221) | 0.0% | (0.0ppts) | ||
Adjusted Selling Expenses | (213,344) | 4.3% | (191,785) | (28,577) | 2.8% | (1.5ppts) | ||
General and Administrative Expenses | (211,289) | 4.2% | (287,077) | (42,776) | 4.2% | 0.0ppts | ||
Including SBC Expenses | (17,775) | 0.3% | (18,100) | (2,697) | 0.3% | 0.0ppts | ||
Adjusted General and Administrative Expenses | (193,514) | 3.9% | (268,977) | (40,079) | 3.9% | 0.0ppts | ||
Research and Development Expenses | (32,015) | 0.6% | (54,019) | (8,049) | 0.8% | 0.2ppts | ||
Including SBC Expenses | (2,222) | 0.0% | (2,176) | (324) | 0.0% | 0.0ppts | ||
Adjusted Research and Development Expenses | (29,793) | 0.6% | (51,843) | (7,725) | 0.8% | 0.2ppts | ||
Total Operating Expenses | (457,662) | 9.1% | (534,363) | (79,623) | 7.8% | (1.3ppts) | ||
Including SBC Expenses | (21,011) | 0.4% | (21,758) | (3,242) | 0.3% | (0.1ppts) | ||
Adjusted Total Operating Expenses | (436,651) | 8.7% | (512,605) | (76,381) | 7.5% | (1.2ppts) |
Selling Expenses were RMB193.3 million (US$28.8 million) or 2.8% of revenue in the quarter ended March 31, 2019, compared to RMB214.4 million or 4.3% of revenue in the same quarter of 2018. The decrease in selling expenses as a percentage of revenue was primarily attributable to improved operating efficiencies.
General and Administrative Expenses were RMB287.1 million (US$42.8 million) or 4.2% of revenue in the quarter ended March 31, 2019, compared to RMB211.3 million or 4.2% of revenue in the same quarter of 2018.
Research and Development Expenses were RMB54.0 million (US$8.0 million) or 0.8% of revenue in the quarter ended March 31, 2019, compared to RMB32.0 million, or 0.6% of revenue in the same quarter of 2018. The increase in research and development expenses as a percentage of revenue was primarily attributable to the hiring of additional R&D professionals.
Share-based compensation ("SBC") Expenses included in the cost and expense items above in the quarter ended March 31, 2019 were RMB22.0 million (US$3.3 million), compared to RMB21.5 million in the same quarter of 2018. In the first quarter of 2019, approximately RMB0.3 million (US$0.04 million) was allocated to cost of revenue, RMB1.5 million (US$0.2 million) was allocated to selling expenses, RMB18.1 million (US$2.7 million) was allocated to general and administrative expenses, and RMB2.2 million (US$0.3 million) was allocated to research and development expenses.
Net Loss and Non-GAAP Net Loss
Net Loss in the quarter ended March 31, 2019 was RMB233.4 million (US$34.8 million), an improvement of 31.3% compared to RMB339.6 million in the same quarter of 2018. Excluding the impact of SBC expense and amortization of intangible assets resulting from business acquisitions, non-GAAP Net Loss in the quarter ended March 31, 2019 was RMB208.4 million (US$31.0 million), an improvement of 33.9% compared to RMB315.1 million in the same quarter of 2018.
Diluted EPS and non-GAAP diluted EPS
Diluted EPS in the quarter ended March 31, 2019 was negative RMB0.60 (US$0.09) based on a weighted average of 387.6 million diluted shares outstanding during the quarter, an improvement of 33.3% compared to negative RMB0.90 on a weighted average of 376.4 million diluted shares outstanding during the same period of 2018. Excluding SBC expense and amortization of intangible assets resulting from business acquisitions, non-GAAP diluted EPS in the quarter ended March 31, 2019 was negative RMB0.53 (US$0.08), an improvement of 36.9% compared to negative RMB0.84 in the same period of 2018. A reconciliation of diluted EPS to non-GAAP diluted EPS is included at the end of this results announcement.
Adjusted EBITDA and Adjusted EBITDA Margin
Adjusted EBITDA was negative RMB79.1 million (US$11.8 million), improved from negative RMB211.2 million in the quarter ended March 31, 2018. Adjusted EBITDA Margin was negative 1.2%, improved from negative 4.2% in the quarter ended March 31, 2018. The improvement of RMB132.1 million (US$19.7 million), or 3.0 percentage points, was primarily attributable to strong revenue growth and improved operating efficiency.
The following table sets forth a breakdown of adjusted EBITDA and adjusted EBITDA margin for the three months ended March 31, 2019 by segment[10], and a reconciliation of the Company's net loss by segment[11] to EBITDA, adjusted EBITDA and adjusted EBITDA margin.
Table 6 – Breakdown and Reconciliation of Adjusted EBITDA and Adjusted EBITDA Margin by Segment[11] | |||||||
Three Months Ended March 31, 2019 | |||||||
(In RMB'000) | BEST (ex-Store+) | Store+ | Unallocated[11] | Total | |||
Net Loss | (27,095) | (79,355) | (126,961) | (233,411) | |||
Add | |||||||
Depreciation & Amortization | 113,173 | 3,953 | 9,449 | 126,575 | |||
Interest Expense | – | – | 26,048 | 26,048 | |||
Income Tax Expense | 4,224 | (532) | – | 3,692 | |||
Subtract | |||||||
Interest Income | – | – | (24,025) | (24,025) | |||
EBITDA | 90,302 | (75,934) | (115,489) | (101,121) | |||
Add | |||||||
Share-based | 8,618 | 1,430 | 11,995 | 22,043 | |||
Adjusted EBITDA | 98,920 | (74,504) | (103,494) | (79,078) | |||
Adjusted EBITDA Margin | 1.6% | (13.5%) | n/m | (1.2%) |
Cash and Cash Equivalents, Restricted Cash and Short-term Investments
As of March 31, 2019, cash and cash equivalents, restricted cash and short-term investments were RMB3,861.2 million (US$575.3 million), compared to RMB4,006.7 million as of December 31, 2018. The decrease in cash and cash equivalents, restricted cash and short-term investments was primarily due to CAPEX and net cash used in operating activities.
Net Cash Used in Operating Activities
Net cash used in operating activities was RMB205.6 million (US$30.6 million), compared to RMB610.5 million in the same period of 2018. Similar to previous years, the negative operating cash flow in the first quarter was primarily due to seasonal decrease in business volume in the first quarter, the traditional slow season, due to Chinese New Year holidays, which impacted our cash inflow; while at the same time we settled large amounts of account payables in the first quarter for the services incurred in the fourth quarter last year, the traditional peak season, which impacted our cash outflow.
Capital Expenditures ("CAPEX")
CAPEX was RMB206.2 million (US$30.7 million), or 3.0% of total revenue in the quarter ended March 31, 2019, compared to CAPEX of RMB150.9 million, or 3.0% of total revenue, in the same period of 2018. The increase in CAPEX was primarily due to the upgrade of automation systems in major hubs, sortation centers and Cloud OFCs, including investments in high-speed automated sorting, dimension and weight scanning systems.
SHARES OUTSTANDING
As of the date of this press release, the Company had approximately 388.2 million ordinary shares outstanding[12]. Each ADS represents one Class A ordinary share.
FINANCIAL GUIDANCE
Based on current market conditions and current operations, we maintain our full fiscal year 2019 revenue guidance to be in the range of RMB36.5 billion to RMB37.2 billion. This represents management's current and preliminary expectation, which is subject to change.
WEBCAST AND CONFERENCE CALL INFORMATION
The Company will hold a conference call at 7:30 am U.S. Eastern Time on May 14, 2019 (7:30 pm Beijing Time, the same day), to discuss its financial results and operating performance for the first quarter 2019.
Participants may access the call by dialing the following numbers:
United States: | +1-888-317-6003 |
Hong Kong: | 800-963976 or +852-5808-1995 |
China: | 4001-206115 |
International: | +1-412-317-6061 |
Participant Elite Entry Number: | 6646870 |
A replay of the conference call will be accessible through May 21, 2019 by dialing the following numbers:
United States: | +1-877-344-7529 |
International: | +1-412-317-0088 |
Replay Access Code: | 10130806 |
Please visit the Company's investor relations website http://ir.best-inc.com/ on May 14, 2019 to view the earnings release prior to the conference call. A live and archived webcast of the conference call and an accompanying slide presentation will be available at the same site.
ABOUT BEST INC.
BEST Inc. (NYSE: BEST) is a leading integrated smart supply chain solutions and logistics services provider in China. Through its proprietary technology platform and extensive networks, BEST offers a comprehensive set of logistics and value-add services, including express and freight delivery, supply chain management and last-mile services, truckload capacity brokerage, international logistics and financial services to its ecosystem. BEST's mission is to empower business and enrich life by leveraging technology and business model innovation to create a smarter, more efficient supply chain. For more information, please visit: http://www.best-inc.com/en/.
SAFE HARBOR STATEMENT
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as BEST's strategic and operational plans, contain forward-looking statements. BEST may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the "SEC"), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about BEST'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: BEST's goals and strategies; BEST's future business development, results of operations and financial condition; BEST 's ability to maintain and enhance its ecosystem; BEST 's ability to continue to innovate, meet evolving market trends, adapt to changing customer demands and maintain its culture of innovation; and fluctuations in general economic and business conditions in China and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in BEST's filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and BEST does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
USE OF NON-GAAP FINANCIAL MEASURES
In evaluating its business, BEST considers and uses non-GAAP measures, such as non-GAAP net loss, non-GAAP net loss margin, adjusted EBITDA, adjusted EBITDA margin, EBITDA, adjusted selling expenses, adjusted general and administrative expenses, adjusted research and development expenses, and non-GAAP diluted EPS, as supplemental measures in the evaluation of the Company's operating results and in the Company's financial and operational decision-making. The Company believes these non-GAAP financial measures that help identify underlying trends in the Company's business that could otherwise be distorted by the effect of the expenses and gains that the Company includes in loss from operations and net loss. The Company believes that these non-GAAP financial measures provide useful information about its operating results, enhance the overall understanding of its past performance and future prospects and allow for greater visibility with respect to key metrics used by the Company's management in its financial and operational decision-making. 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 Non-GAAP Measures to the Nearest Comparable GAAP Measures" in the results announcement.
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.
BEST INC. | ||||||
Summary of Unaudited Condensed Consolidated Income Statements | ||||||
(In Thousands) | ||||||
Three Months Ended March 31, | ||||||
2018 | 2019 | |||||
RMB | RMB | US$ | ||||
Revenue | ||||||
Express | 3,224,788 | 4,263,438 | 635,272 | |||
Freight | 763,021 | 987,930 | 147,206 | |||
Supply Chain Management | 398,508 | 533,780 | 79,536 | |||
Store+ | 545,438 | 553,522 | 82,477 | |||
Others | 72,020 | 535,904 | 79,852 | |||
Total Revenue | 5,003,775 | 6,874,574 | 1,024,343 | |||
Cost of Revenue | ||||||
Express | (3,195,497) | (4,136,624) | (616,376) | |||
Freight | (780,028) | (954,715) | (142,257) | |||
Supply Chain Management | (378,525) | (513,054) | (76,447) | |||
Store+ | (490,084) | (483,445) | (72,036) | |||
Others | (50,127) | (494,030) | (73,613) | |||
Total Cost of Revenue | (4,894,261) | (6,581,868) | (980,729) | |||
Gross Profit | 109,514 | 292,706 | 43,614 | |||
Selling Expenses | (214,358) | (193,267) | (28,798) | |||
General and Administrative Expenses | (211,289) | (287,077) | (42,776) | |||
Research and Development Expenses | (32,015) | (54,019) | (8,049) | |||
Total Operating Expenses | (457,662) | (534,363) | (79,623) | |||
Loss from Operations | (348,148) | (241,657) | (36,009) | |||
Interest Income | 17,015 | 24,025 | 3,580 | |||
Interest Expense | (12,963) | (26,048) | (3,881) | |||
Foreign Exchange Loss | (2,914) | (1,868) | (278) | |||
Other Income | 13,772 | 20,559 | 3,063 | |||
Other Expense | (5,615) | (4,695) | (700) | |||
Loss before Income Tax and Share of Loss of | (338,853) | (229,684) | (34,225) | |||
Income Tax Expense | (560) | (3,692) | (550) | |||
Loss before Share of Loss of Equity | (339,413) | (233,376) | (34,775) | |||
Share of Net Loss of Equity Investees | (189) | (35) | (5) | |||
Net Loss | (339,602) | (233,411) | (34,780) | |||
Net Loss Attributable to Non-controlling Interests | - | (2,353) | (351) | |||
Net Loss Attributable to BEST Inc. | (339,602) | (231,058) | (34,429) | |||
BEST INC. | ||||
Summary of Unaudited Condensed Consolidated Balance Sheets | ||||
(in thousands) | ||||
As of December 31, 2018 | As of March 31, 2019 | |||
RMB | RMB | US$ | ||
Assets | ||||
Current Assets | ||||
Cash and Cash Equivalents | 1,630,444 | 1,469,631 | 218,982 | |
Restricted Cash | 1,278,326 | 1,351,466 | 201,375 | |
Accounts and Notes Receivables | 1,046,844 | 945,990 | 140,957 | |
Inventories | 151,031 | 168,830 | 25,156 | |
Prepayments and Other Current Assets | 1,904,846 | 1,880,370 | 280,184 | |
Short‑term Investments | 1,007,329 | 926,706 | 138,084 | |
Lease Rental Receivables | 613,439 | 677,952 | 101,018 | |
Amounts Due from Related Parties | 197,488 | 114,158 | 17,010 | |
Total Current Assets | 7,829,747 | 7,535,103 | 1,122,766 | |
Non‑current Assets | ||||
Property and Equipment, Net | 2,064,657 | 2,088,339 | 311,172 | |
Intangible Assets, Net | 143,810 | 136,257 | 20,303 | |
Long‑term Investments | 214,339 | 214,304 | 31,932 | |
Goodwill | 469,076 | 469,076 | 69,895 | |
Non‑current Deposits | 77,043 | 100,372 | 14,956 | |
Other Non‑current Assets | 45,531 | 44,526 | 6,635 | |
Lease Rental Receivables | 1,431,441 | 1,396,821 | 208,133 | |
Restricted Cash | 90,638 | 113,397 | 16,897 | |
Operating Lease Right-of-use Assets | - | 4,442,251 | 661,916 | |
Total non‑current Assets | 4,536,535 | 9,005,343 | 1,341,839 | |
Total Assets | 12,366,282 | 16,540,446 | 2,464,605 | |
Liabilities and Shareholders' Equity | ||||
Current Liabilities | ||||
Short‑term Bank Loans | 1,782,900 | 2,135,000 | 318,125 | |
Accounts and Notes Payable | 2,851,557 | 2,767,388 | 412,354 | |
Income Tax Payable | 5,767 | 8,401 | 1,252 | |
Customer Advances and Deposits and | 1,219,230 | 1,127,295 | 167,972 | |
Accrued Expenses and Other Liabilities | 2,238,785 | 1,857,933 | 276,844 | |
Capital Lease Obligation | 2,851 | 1,953 | 291 | |
Operating Lease Liabilities | - | 1,026,425 | 152,942 | |
Amounts Due to Related Parties | 12,429 | 25,324 | 3,773 | |
Total Current Liabilities | 8,113,519 | 8,949,719 | 1,333,553 | |
Non-current Liabilities | ||||
Capital Lease Obligation | 745 | 2,207 | 329 | |
Deferred Tax Liabilities | 25,356 | 24,583 | 3,663 | |
Other Non‑current Liabilities | 86,504 | 90,282 | 13,452 | |
Operating Lease Liabilities | - | 3,588,439 | 534,694 | |
Total Non‑current Liabilities | 112,605 | 3,705,511 | 552,138 | |
Total Liabilities | 8,226,124 | 12,655,230 | 1,885,691 | |
Shareholders' Equity | ||||
Ordinary Shares | 25,988 | 25,988 | 3,872 | |
Additional Paid‑In Capital | 19,407,460 | 19,431,091 | 2,895,323 | |
Accumulated Deficit | (15,419,256) | (15,650,314)[13] | (2,331,970) | |
Accumulated Other | 123,923 | 75,517 | 11,252 | |
BEST Inc. Shareholders' Equity | 4,138,115 | 3,882,282 | 578,477 | |
Non-controlling Interests | 2,043 | 2,934 | 437 | |
Total Shareholders' Equity | 4,140,158 | 3,885,216 | 578,914 | |
Total Liabilities and | 12,366,282 | 16,540,446 | 2,464,605 |
BEST INC. | |||
Summary of Unaudited Condensed Consolidated Statements of Cash Flows | |||
(In Thousands) | |||
Three Months Ended March 31, | |||
2018 | 2019 | ||
RMB | RMB | US$ | |
Net Cash Used in Operating Activities | (610,506) | (205,550) | (30,628) |
Net Cash Generated from/(Used in) | 635,990 | (188,755) | (28,125) |
Net Cash Generated from Financing Activities | 411,135 | 356,792 | 53,164 |
Exchange Rate Effect on Cash, Cash Equivalents, | (73,969) | (27,401) | (4,083) |
Net Increase/(Decrease) in Cash, Cash | 362,650 | (64,914) | (9,672) |
Cash, Cash Equivalents, and Restricted Cash at | 2,982,829 | 2,999,408 | 446,926 |
Cash, Cash Equivalents, and Restricted Cash at | 3,345,479 | 2,934,494 | 437,254 |
RECONCILIATIONS OF NON-GAAP MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES | ||||
The table below sets forth a reconciliation of the Company's net loss to EBITDA, adjusted | ||||
Table 7 – Reconciliation of EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin | ||||
Three Months Ended March 31, | ||||
2018 | 2019 | |||
(In '000) | RMB | RMB | US$ | |
Net Loss | (339,602) | (233,411) | (34,780) | |
Add | ||||
Depreciation & Amortization | 110,392 | 126,575 | 18,860 | |
Interest Expense | 12,963 | 26,048 | 3,881 | |
Income Tax Expense | 560 | 3,692 | 550 | |
Subtract | ||||
Interest Income | (17,015) | (24,025) | (3,580) | |
EBITDA | (232,702) | (101,121) | (15,069) | |
Add | ||||
Share-based | 21,491 | 22,043 | 3,285 | |
Adjusted EBITDA | (211,211) | (79,078) | (11,784) | |
Adjusted EBITDA Margin | (4.2%) | (1.2%) | (1.2%) | |
The table below sets forth a reconciliation of the Company's net loss to non-GAAP net loss, | ||||
Table 8 – Reconciliation of non-GAAP Net Loss and Non-GAAP Net Loss Margin | ||||
Three Months Ended March 31, | ||||
2018 | 2019 | |||
(In '000) | RMB | RMB | US$ | |
Net Loss | (339,602) | (233,411) | (34,780) | |
Add | ||||
Share-based Compensation Expenses | 21,491 | 22,043 | 3,285 | |
Amortization of Intangible Assets Resulting | 2,970 | 3,018 | 450 | |
Non-GAAP Net Loss | (315,141) | (208,350) | (31,045) | |
Non-GAAP Net Loss Margin | (6.3%) | (3.0%) | (3.0%) | |
The table below sets forth a reconciliation of the Company's diluted EPS to non-GAAP diluted | ||||
Table 9 – Reconciliation of Diluted EPS and Non-GAAP Diluted EPS | ||||
Three Months Ended March 31, | ||||
2018 | 2019 | |||
(In '000) | RMB | RMB | US$ | |
Net Loss Attributable to Ordinary Shareholders | (339,602) | (231,058) | (34,429) | |
Add | ||||
Share-based Compensation Expenses | 21,491 | 22,043 | 3,285 | |
Amortization of Intangible Assets Resulting from | 2,970 | 3,018 | 450 | |
Non-GAAP Net Loss Attributable to Ordinary | (315,141) | (205,997) | (30,694) | |
Weighted Average Diluted Shares Outstanding During | 376,372,071 | 387,629,232 | 387,629,232 | |
Diluted EPS | (0.90) | (0.60) | (0.09) | |
Add | ||||
Share-based Compensation Expenses | 0.05 | 0.06 | 0.01 | |
Amortization of Intangible Assets Resulting from | 0.01 | 0.01 | 0.00 | |
Non-GAAP Diluted EPS | (0.84) | (0.53) | (0.08) |
[1] Others include BEST Global, BEST Capital, BEST UCargo and other new initiatives. |
[2] Non-GAAP net loss represents net loss excluding share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, and fair value change of equity investments (if any). |
[3] See the sections entitled "Use of Non-GAAP Financial Measures" and "Reconciliations of Non-GAAP Measures to the Nearest Comparable GAAP Measures" for more information about the non-GAAP measures referred to within this results announcement. |
[4] Diluted earnings per share, or Diluted EPS, is calculated by dividing net profit attributable to ordinary shareholders as adjusted for the effect of dilutive ordinary equivalent shares, if any, by the weighted average number of ordinary and dilutive ordinary equivalent shares outstanding during the period. |
[5] Non-GAAP diluted earnings per share, or non-GAAP diluted EPS, represents diluted earnings per share excluding share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, and fair value change of equity investments (if any). |
[6] EBITDA represents net loss excluding depreciation, amortization, interest expense and income tax expense and minus interest income. Adjusted EBITDA represents EBITDA excluding share-based compensation expenses and fair value change of equity investments (if any). |
[7] All numbers presented have been rounded to the nearest integer, tenth, or hundredth, and year-over-year comparisons are based on figures before rounding. |
[8] Express market share calculated as the Company's parcel volume as a percentage of aggregate national express delivery parcel volume for the relevant period, based on data published by State Post Bureau of the PRC. |
[9] Based on data published by State Post Bureau of the PRC. |
- For January 2019 data, see State Post Bureau of the PRC Published Post Industry Operation Statistics for January 2019, State Post Bureau of the PRC, February 18, 2019, available in Chinese at http://www.spb.gov.cn/xw/dtxx_15079/201902/t20190218_1770041.html |
- For February 2019 data, see State Post Bureau of the PRC Published Post Industry Operation Statistics for February 2019, State Post Bureau of the PRC, March 12, 2019, available in Chinese at http://www.spb.gov.cn/xw/dtxx_15079/201903/t20190312_1791276.html |
- For March 2019 data, see State Post Bureau of the PRC Published Post Industry Operation Statistics for March 2019, State Post Bureau of the PRC, April 12, 2019, available in Chinese at http://www.spb.gov.cn/xw/dtxx_15079/201904/t20190412_1811616.html |
[10] Segments consist of all business units other than BEST Store+, BEST Store+, and unallocated expenses. |
[11] Unallocated expenses are primarily related to corporate administrative expenses and other miscellaneous items that are not allocated to individual segments. |
[12] The total number of shares outstanding excludes shares reserved for future issuances upon exercise or vesting of awards granted under the Company's share incentive plans. |
[13] Including accumulated accretion to redemption value and deemed dividend in relation to redeemable convertible preferred shares of RMB9,493,807, and accumulated loss from operations of RMB6,156,507. |
SOURCE BEST Inc.
© Copyright 2018