HANGZHOU, China, March 12, 2020 /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 fourth quarter and fiscal year ended December 31, 2019.
"I am pleased to report an excellent quarter and a strong finish to 2019. We reached another milestone as the Company recorded its first quarterly net income despite intense competition. In 2019, we continued to execute our strategy of achieving fast growth and enhancing efficiency in our core businesses, while investing in our growth initiatives. We achieved non-GAAP net income of RMB61 million in the fourth quarter of 2019 compared to RMB20 million in the same quarter of 2018, while we reduced non-GAAP net loss for the year significantly to RMB124 million from RMB452 million in 2018," said Johnny Chou, Chairman and Chief Executive Officer of BEST. "Entering 2020, like other companies in China, we are confronted with the novel coronavirus (COVID-19) outbreak. We have taken every effort to protect the safety and well-being of our employees and franchisees. We are happy to report that so far we have zero infections among all our employees. We have procured sufficient medical supplies and more than four million masks for our employees and franchisees, and helped over 250,000 delivery persons to procure COVID-19 life insurance coverage. For staff serving general and administrative functions, we adopted flexible and remote work policies. For onsite workers, we have set up comprehensive safety and prevention procedures. We have worked diligently with local governments, franchisees, suppliers and customers to overcome the challenges and have rapidly recovered our network capabilities. With the exception of Hubei province, we have fully recovered services nationwide, including all hubs and warehouses for Express, Freight and Supply Chain, and all of our franchisees and partners are back in operation. Currently, the number of delivery personnel has already surpassed that of the same time last year, and daily parcel volume and freight volume has also exceeded that of the same time last year. We are optimistic and confident that the market will quickly pick up and demand for our services will remain strong."
Gloria Fan, BEST's Chief Financial Officer, commented, "For the fourth quarter of 2019, BEST again delivered excellent financial results with strong revenue growth and margin improvement. Our revenue for the fourth quarter of 2019 was RMB10.8 billion, representing a 19% growth compared to the fourth quarter of 2018. For the full year, our revenue was RMB35.2 billion, representing a 26% growth over 2018. For the fourth quarter of 2019, we achieved a GAAP net income of RMB43.4 million compared to GAAP net loss of RMB24 million for the same period of 2018. Gross profit margin increased by 0.1 percentage point year-over-year to 5.9%. EBITDA increased by 48% to RMB162 million while adjusted EBITDA increased by 18% to RMB177 million from the same period of 2018. For the full year 2019, gross profit margin increased by 0.4 percentage point year-over-year to 5.6%. EBITDA was RMB276 million compared to negative RMB63 million while adjusted EBITDA was RMB360 million compared to negative RMB18 million in 2018. We continued to generate positive operating cash flow. For the fourth quarter of 2019, we generated net operating cash flow of RMB487 million. As of December 31, 2019, our cash and cash equivalents, restricted cash and short-term investments were RMB5.0 billion, which positions us well for future investments."
FINANCIAL HIGHLIGHTS
For the Quarter Ended December 31, 2019:
- Express Service Revenue increased 16.0% YoY to RMB6,895.6 million (US$990.5 million).
- Freight Service Revenue increased 27.8% YoY to RMB1,555.2 million (US$223.4 million).
- Supply Chain Management Service Revenue decreased 11.5% YoY to RMB607.1 million (US$87.2 million).
- Store+ Service Revenue decreased 0.7% YoY to RMB611.2 million (US$87.8 million).
- Others(1)Service Revenue increased 91.3% YoY to RMB1,098.8 million (US$157.8 million).
For the Fiscal Year Ended December 31, 2019:
- Express Service Revenue increased 23.2% YoY to RMB21,807.6 million (US$3,132.5 million).
- Freight Service Revenue increased 27.3% YoY to RMB5,224.4 million (US$750.4 million).
- Supply Chain Management Service Revenue increased 5.6% YoY to RMB2,190.4 million (US$314.6 million).
- Store+ Service Revenue decreased 1.0% YoY to RMB2,817.2 million (US$404.7 million).
- Others Service Revenue increased 153.7% YoY to RMB3,136.3 million (US$450.5 million).
BUSINESS HIGHLIGHTS (9)
BEST Express:
Table 1 – BEST Express Key Operating Metrics
Three Months Ended | %Change | Fiscal Year Ended | % Change | ||||||||
(in RMB, unless otherwise | December 31, | December 31, | YoY | December 31, | December 31, | YoY | |||||
2018 | 2019 | 2018 | 2019 | ||||||||
Parcel Volume (in '000) | 1,868,489 | 2,437,959 | 30.5% | 5,470,092 | 7,576,204 | 38.5% | |||||
BEST Express Market | 11.7% | 12.4% | 0.7ppts | 10.8% | 11.9% | 1.1ppts | |||||
Average Revenue Per | 3.18 | 2.83 | (11.1%) | 3.24 | 2.88 | (11.1%) | |||||
Average Cost Per Parcel | 3.01 | 2.66 | (11.8%) | 3.09 | 2.74 | (11.3%) | |||||
Average Transportation | 0.84 | 0.75 | (10.4%) | 0.87 | 0.76 | (12.8%) | |||||
Average Labor | 0.28 | 0.22 | (20.6%) | 0.33 | 0.24 | (27.4%) | |||||
Average Lease | 0.09 | 0.09 | (6.8%) | 0.11 | 0.1 | (8.5%) | |||||
Average Other | 0.15 | 0.12 | (23.4%) | 0.18 | 0.13 | (27.7%) | |||||
Average Last-mile Cost | 1.65 | 1.48 | (10.2%) | 1.61 | 1.52 | (5.6%) | |||||
Gross Profit per Parcel | 0.17 | 0.17 | 1.5% | 0.14 | 0.14 | (5.7%) | |||||
Hubs & Sortation Centers | 106 | 88 | (17.0%) | 106 | 88 | (17.0%) |
BEST Freight:
Table 2 – BEST Freight Key Operating Metrics
Three Months Ended | % Change | Fiscal Year Ended | % Change | |||||
(In RMB, unless otherwise | December 31, | December 31, | YoY | December 31, | December 31, | YoY | ||
2018 | 2019 | 2018 | 2019 | |||||
Freight Volume (Tonne in | 1,605 | 2,097 | 30.6% | 5,430 | 6,980 | 28.5% | ||
Average Revenue per | 758 | 741.8 | (2.1%) | 755.5 | 748.5 | (0.9%) | ||
Average Cost Per Tonne | 714.9 | 700.6 | (2.0%) | 726.7 | 707.1 | (2.7%) | ||
Average Transportation | 377.0 | 345.7 | (8.3%) | 382 | 349.8 | (8.4%) | ||
Average Labor Cost Per | 97.5 | 91.1 | (6.6%) | 101.2 | 92.8 | (8.3%) | ||
Average Lease Cost Per | 49.4 | 50.2 | 1.8% | 56.8 | 54.9 | (3.5%) | ||
Average Other Cost Per | 40.4 | 40.9 | 1.4% | 45.0 | 44.3 | (1.5%) | ||
Average Last-mile Cost | 150.6 | 172.6 | 14.6% | 141.6 | 165.2 | 16.6% | ||
Gross Profit Per Tonne | 43.1 | 41.2 | (4.5%) | 28.8 | 41.5 | 43.8% | ||
Hubs & Sortation Centers | 111 | 98 | (11.7%) | 111 | 98 | (11.7%) | ||
Last-mile Service Stations | 13,804 | 17,702 | 28.2% | 13,804 | 17,702 | 28.2% |
BEST Supply Chain Management:
BEST Store+:
Others:
- Rapid scaling of network: The number of registered agents on the platform increased by 13% YoY to 5,101 as of December 31, 2019; the number of registered trucks increased by 25.2% YoY to 327,311 as of December 31, 2019.
- Significant increase in transaction volume and revenue: In the fourth quarter of 2019, the total number of transactions increased by 9.6% YoY to 214,401, of which external transactions increased by 187.9% YoY to 201,285; revenue generated from external customers increased by 94.6% to RMB908.9 million. In fiscal year 2019, the total number of transactions increased by 32.8% YoY to 619,107, of which external transactions increased by 260.6% YoY to 532,040; revenue generated from external customers increased by 189.0% to RMB2.57 billion.
- Strong revenue growth: Achieved total revenue of RMB136 million in the fourth quarter of 2019 with a YoY increase of 189% compared to the same period of 2018. In fiscal year 2019, total revenue increased by 108% YoY to RMB337 million.
- International service coverage expansion: As of December 31, 2019, BEST Global served 20 countries and regions outside of mainland China, compared to 15 countries as of December 31, 2018.
- Strong momentum in Southeast Asia: Solid growth in express parcel volume in Thailand and Vietnam.
- Parcel volume in Thailand increased by 61.9% Quarter-over-quarter ("QoQ") to 2.61 million in the fourth quarter of 2019.
- Parcel volume in Vietnam increased by 155.5% QoQ to 2.55 million in the fourth quarter of 2019.
- Continued to support the BEST ecosystem by providing financial services to its participants. As of December 31, 2019, BEST Capital had provided financing solutions to 10,623 trucks in total, a YoY increase of 23.7% compared to December 31, 2018.
FINANCIAL RESULTS
For the Quarter Ended December 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 | ||||||||||||
December 31, 2018 | December 31, 2019 | |||||||||||
(In '000, except for %) | RMB | % of | RMB | US$ | % of | % Change | ||||||
Express | 5,943,381 | 65.8% | 6,895,551 | 990,484 | 64.0% | 16.0% | ||||||
Freight | 1,216,582 | 13.5% | 1,555,229 | 223,395 | 14.4% | 27.8% | ||||||
Supply Chain Mgmt. | 685,752 | 7.6% | 607,106 | 87,205 | 5.6% | (11.5%) | ||||||
Others | 574,301 | 6.4% | 1,098,845 | 157,839 | 10.2% | 91.3% | ||||||
Revenue ex-Store+ | 8,420,016 | 93.2% | 10,156,731 | 1,458,923 | 94.3% | 20.6% | ||||||
Store+ | 615,566 | 6.8% | 611,158 | 87,787 | 5.7% | (0.7%) | ||||||
Revenue | 9,035,582 | 100.0% | 10,767,889 | 1,546,710 | 100.0% | 19.2% | ||||||
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 | |||||||||||
December 31, 2018 | December 31, 2019 | |||||||||||
(In '000, except for %) | RMB | % of | RMB | US$ | % of | |||||||
Express | (5,632,518) | 94.8% | (6,483,900) | (931,354) | 94.0% | (0.8ppts) | ||||||
Freight | (1,147,338) | 94.3% | (1,468,828) | (210,984) | 94.4% | 0.1ppts | ||||||
Supply Chain Mgmt. | (659,084) | 96.1% | (577,977) | (83,021) | 95.2% | (0.9ppts) | ||||||
Others | (521,658) | 90.8% | (1,064,504) | (152,906) | 96.9% | 6.1ppts | ||||||
Cost of Revenue ex-Store+ | (7,960,598) | 94.5% | (9,595,209) | (1,378,265) | 94.5% | 0ppts | ||||||
Store+ | (550,928) | 89.5% | (533,483) | (76,630) | 87.3% | (2.2ppts) | ||||||
Cost of Revenue | (8,511,526) | 94.2% | (10,128,692) | (1,454,895) | 94.1% | (0.1ppts) | ||||||
Cost of Revenue was RMB10,128.7 million (US$1,454.9 million) or 94.1% of revenue in the quarter ended December 31, 2019, compared to RMB8,511.5 million or 94.2% of revenue in the same quarter of 2018.
Gross Profit was RMB639.2 million (US$91.8 million), an increase of 22.0% YoY compared to RMB524.1 million in the same quarter of 2018. Gross Profit Margin was 5.9%, compared to 5.8% in the same quarter of 2018. Gross Profit ex-Store+ was RMB561.5 million (US$80.7 million), an increase of 22.2% YoY; and Gross Profit Margin ex-Store+ was 5.5%.
Operating Expenses
The following table sets forth a breakdown of operating expenses and adjusted operating expenses by category for the periods indicated.
Table 5 – Breakdown of Operating Expenses and Adjusted Operating Expenses by Category
Three Months Ended | % of Revenue | |||||||
December 31, 2018 | December 31, 2019 | |||||||
(In '000, except for %) | RMB | % of | RMB | US$ | % of | |||
Selling Expenses | (238,084) | 2.6% | (312,711) | (44,918) | 2.9% | 0.3ppts | ||
Adjusted for SBC | (2,028) | 0.0% | (2,944) | (423) | 0.0% | 0ppts | ||
Adjusted Selling Expenses | (236,056) | 2.6% | (309,767) | (44,495) | 2.9% | 0.3ppts | ||
General and | (273,490) | 3.0% | (245,632) | (35,283) | 2.3% | (0.7ppts) | ||
Adjusted for SBC | (22,189) | 0.2% | (25,263) | (3,629) | 0.3% | 0.1ppts | ||
Adjusted General and | (251,301) | 2.8% | (220,369) | (31,654) | 2.0% | (0.8ppts) | ||
Research and | (58,145) | 0.6% | (62,334) | (8,954) | 0.6% | (0ppts) | ||
Adjusted for | (2,449) | 0.0% | (354) | (51) | 0.0% | (0ppts) | ||
Adjusted Research and | (55,696) | 0.6% | (61,980) | (8,903) | 0.6% | (0ppts) | ||
Total Operating Expenses | (569,719) | 6.3% | (620,677) | (89,155) | 5.8% | (0.5ppts) | ||
Adjusted for | (26,666) | 0.3% | (28,561) | (4,103) | 0.3% | (0ppts) | ||
Adjusted Total | (543,053) | 6.0% | (592,116) | (85,052) | 5.5% | (0.5ppts) |
Selling Expenses were RMB312.7 million (US$44.9 million) or 2.9% of revenue in the quarter ended December 31, 2019, compared to RMB238.1 million or 2.6% of revenue in the same quarter of 2018. The increase in selling expenses as a percentage of revenue was primarily due to the reclassification of call center employees' salaries that was previously included in General and Administrative Expenses. Selling Expenses ex-Store+ were RMB200.6 million, representing 2.0% of ex-Store+ revenue.
General and Administrative Expenses were RMB245.6 million (US$35.2 million) or 2.3% of revenue in the quarter ended December 31, 2019, compared to RMB273.5 million or 3.0% of revenue in the same quarter of 2018. The decrease in general and administrative expenses as a percentage of revenue was primarily attributable to economies of scale, improved operating efficiencies and reclassification of call center employees' salaries to Selling Expenses. General and Administrative Expenses ex-Store+ was RMB202.8 million, representing 2.0% of ex-Store+ revenue.
Research and Development Expenses were RMB62.3 million (US$9.0 million) or 0.6% of revenue in the quarter ended December 31, 2019, compared to RMB58.1 million, or 0.6% of revenue in the same quarter of 2018. The increase in research and development expenses was primarily attributable to the hiring of additional IT professionals. Research and Development Expenses ex-Store+ were RMB52.3 million, representing 0.5% of ex-Store+ revenue.
Share-based Compensation ("SBC") Expenses included in the cost and expense items above in the quarter ended December 31, 2019 were RMB29.3 million (US$4.2 million), compared to RMB27.2 million in the same quarter of 2018. In the fourth quarter of 2019, approximately RMB0.7 million (US$0.1 million) was allocated to cost of revenue, RMB2.9 million (US$0.4 million) was allocated to selling expenses, RMB25.3 million (US$3.6 million) was allocated to general and administrative expenses, and RMB0.4 million (US$0.05 million) was allocated to research and development expenses.
Net Income and Non-GAAP Net Income
Net lncome in the quarter ended December 31, 2019 was RMB43.4 million (US$6.2 million), compared to a Net Loss of RMB24.0 million in the same period of 2018. Excluding the impact of SBC expense and amortization of intangible assets resulting from business acquisitions and fair value change of equity investment, non-GAAP Net Income in the quarter ended December 31, 2019 was RMB61.0 million (US$8.8 million), compared to non-GAAP Net Income of RMB20.1 million in the same quarter of 2018. Ex-Store+ non-GAAP Net Income in the quarter ended December 31, 2019 was RMB143.9 million (US$20.7 million).
Diluted EPS and non-GAAP diluted EPS
Diluted EPS in the quarter ended December 31, 2019 was RMB0.13 (US$0.02) based on a weighted average of 392.8 million diluted shares outstanding during the quarter, compared to negative RMB0.06 on a weighted average of 387.3 million diluted shares outstanding during the same period of 2018. Excluding SBC expense and amortization of intangible assets resulting from business acquisitions and fair value of equity investment, non-GAAP diluted EPS in the quarter ended December 31, 2019 was RMB0.18 (US$0.03), compared to RMB0.05 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 RMB177.0 million (US$25.4 million), improved from RMB150.1 million in the quarter ended December 31, 2018. Adjusted EBITDA Margin was 1.6%, compared with 1.7% in the quarter ended December 31, 2018. The improvement of RMB27.1 million (US$3.9 million) was primarily attributable to strong revenue growth resulting from business expansion. Adjusted EBITDA (3)(6) ex-Store+ was RMB256.2 million (US$36.8 million). Adjusted EBITDA Margin ex-Store+ was 2.5%.
The following table sets forth a breakdown of adjusted EBITDA and adjusted EBITDA margin for the three months ended December 31, 2019 by segment (12), and a reconciliation of the Company's net income/(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 December 31, 2019 | |||||||
(In RMB'000) | BEST (ex-Store+) | Store+ | Unallocated(13) | Total | |||
Net Income/(Loss) | 189,633 | (86,204) | (60,019) | 43,410 | |||
Add | |||||||
Depreciation & Amortization | 93,166 | 5,488 | 10,698 | 109,352 | |||
Interest Expense | - | - | 26,719 | 26,719 | |||
Income Tax Expense | 6,896 | (386) | (13) | 6,497 | |||
Subtract | |||||||
Interest Income | - | - | (24,149) | (24,149) | |||
EBITDA | 289,695 | (81,102) | (46,764) | 161,829 | |||
Add | |||||||
Share-based | 12,855 | 1,842 | 14,593 | 29,290 | |||
Subtract | |||||||
Gain from appreciation of investments | - | - | (14,155) | (14,155) | |||
Adjusted EBITDA | 302,550 | (79,260) | (46,326) | 176,964 | |||
Adjusted EBITDA Margin | 3.0% | (13.0%) | n/m | 1.6% |
The following table sets forth a breakdown of non-GAAP net income/(loss) for the three months ended December 31, 2019 by segment, and a reconciliation of the Company's net income/(loss) by segment to non-GAAP net income/(loss).
Table 7 – Breakdown and Reconciliation of Non-GAAP Net Income by Segment
Three Months Ended December 31, 2019 | |||||||
(In RMB'000) | BEST (ex-Store+) | Store+ | Unallocated | Total | |||
Net Income/(Loss) | 189,633 | (86,204) | (60,019) | 43,410 | |||
Add | |||||||
Share-based Compensation Expenses | 12,855 | 1,842 | 14,593 | 29,290 | |||
Amortization of Intangible Assets | 934 | 1,540 | - | 2,474 | |||
Subtract | |||||||
Gain from appreciation of | - | - | (14,155) | (14,155) | |||
Non-GAAP Net Income/(Loss) | 203,422 | (82,822) | (59,581) | 61,019 |
Cash and Cash Equivalents, Restricted Cash and Short-term Investments
As of December 31, 2019, cash and cash equivalents, restricted cash and short-term investments were RMB5,014.8 million (US$720.3 million), compared to RMB4,006.7 million as of December 31, 2018.
Net Cash Generated from Operating Activities
Net cash generated from operating activities was RMB486.8 million (US$69.9 million) for the fourth quarter of 2019, compared to RMB729.0 million in the same period of 2018.
Capital Expenditures ("CAPEX")
CAPEX was RMB387.6 million (US$55.7 million), or 3.6% of total revenue in the quarter ended December 31, 2019, compared to CAPEX of RMB284.3 million, or 3.1% of total revenue, in the same period of 2018. The increase in CAPEX was primarily due to the upgrade of automation systems in major hubs, sortation centers and Cloud OFCs, including investments in high-speed automated sorting, dimension and weight scanning systems.
For the Fiscal Year Ended December 31, 2019:
Revenue
The following table sets forth a breakdown of revenue by business segment for the periods indicated.
Table 8 – Breakdown of Revenue by Business Segment
Fiscal Year Ended | |||||||||||||
December 31, 2018 | December 31, 2019 | ||||||||||||
(In '000, except for %) | RMB | % of | RMB | US$ | % of | % Change | |||||||
Express | 17,702,869 | 63.3% | 21,807,598 | 3,132,465 | 62.0% | 23.2% | |||||||
Freight | 4,102,610 | 14.7% | 5,224,355 | 750,432 | 14.9% | 27.3% | |||||||
Supply Chain Mgmt. | 2,074,414 | 7.4% | 2,190,414 | 314,633 | 6.2% | 5.6% | |||||||
Others | 1,236,084 | 4.4% | 3,136,320 | 450,504 | 8.9% | 153.7% | |||||||
Revenue ex-Store+ | 25,115,977 | 89.8% | 32,358,687 | 4,648,034 | 92.0% | 28.8% | |||||||
Store+ | 2,845,002 | 10.2% | 2,817,202 | 404,666 | 8.0% | (1.0%) | |||||||
Revenue | 27,960,979 | 100.0% | 35,175,889 | 5,052,700 | 100.0% | 25.8% | |||||||
Costs and Expenses
The following table sets forth a breakdown of cost of revenue by business segment for the periods indicated.
Table 9 – Breakdown of Cost of Revenue by Business Segment
Fiscal Year Ended | % of Revenue YoY | |||||||||||
December 31, 2018 | December 31, 2019 | |||||||||||
(In '000, except for %) | RMB | % of | RMB | US$ | % of | |||||||
Express | (16,915,801) | 95.6% | (20,779,992) | (2,984,859) | 95.3% | (0.3ppts) | ||||||
Freight | (3,946,032) | 96.2% | (4,934,937) | (708,859) | 94.5% | (1.7ppts) | ||||||
Supply Chain Mgmt. | (1,970,105) | 95.0% | (2,052,006) | (294,752) | 93.7% | (1.3ppts) | ||||||
Others | (1,098,021) | 88.8% | (2,954,425) | (424,377) | 94.2% | 5.4ppts | ||||||
Cost of Revenue ex- | (23,929,959) | 95.3% | (30,721,360) | (4,412,847) | 94.9% | (0.4ppts) | ||||||
Store+ | (2,589,883) | 91.0% | (2,495,503) | (358,457) | 88.6% | (2.4ppts) | ||||||
Cost of Revenue | (26,519,842) | 94.8% | (33,216,863) | (4,771,304) | 94.4% | (0.4ppts) | ||||||
Cost of Revenue was RMB33,216.9 million (US$4,771.3 million) or 94.4% of revenue in fiscal year 2019, compared to RMB26,519.8 million or 94.8% of revenue in fiscal year 2018. The decrease of 0.4 percentage points in cost of revenue as a percentage of revenue was primarily attributable to increased operating leverage and continued efforts in cost reduction, network optimization and operational improvement.
The following table sets forth a breakdown of operating expenses and adjusted operating expenses by category for the periods indicated.
Table 10 – Breakdown of Operating Expenses and Adjusted Operating Expenses by Category
Fiscal Year Ended | % of Revenue | |||||||
December 31, 2018 | December 31, 2019 | |||||||
(In '000, except for %) | RMB | % of | RMB | US$ | % of | |||
Selling Expenses | (893,859) | 3.2% | (931,914) | (133,861) | 2.6% | (0.6ppts) | ||
Adjusted for SBC | (6,007) | 0.0% | (8,788) | (1,262) | 0.0% | 0ppts | ||
Adjusted Selling | (887,852) | 3.2% | (923,126) | (132,599) | 2.6% | (0.6ppts) | ||
General and | (1,020,671) | 3.7% | (1,109,545) | (159,376) | 3.2% | (0.5ppts) | ||
Adjusted for SBC | (91,982) | 0.4% | (80,736) | (11,597) | 0.2% | (0.1ppts) | ||
Adjusted General and | (928,689) | 3.3% | (1,028,809) | (147,779) | 2.9% | (0.4ppts) | ||
Research and | (184,581) | 0.7% | (243,392) | (34,961) | 0.7% | 0ppts | ||
Adjusted for | (9,115) | 0.0% | (7,209) | (1,036) | 0.0% | (0ppts) | ||
Adjusted Research and | (175,466) | 0.6% | (236,183) | (33,925) | 0.7% | 0ppts | ||
Total Operating | (2,099,111) | 7.5% | (2,284,851) | (328,198) | 6.5% | (1ppts) | ||
Adjusted for | (107,104) | 0.4% | (96,733) | (13,895) | 0.3% | (0.1ppts) | ||
Adjusted Total | (1,992,007) | 7.1% | (2,188,118) | (314,303) | 6.2% | (0.9ppts) |
Selling Expenses were RMB931.9 million (US$133.9 million) or 2.6% of revenue in fiscal year 2019, compared to RMB893.9 million or 3.2% of revenue in fiscal year 2018. The decrease in selling expenses as a percentage of revenue was primarily attributable to economies of scale and improved operating efficiencies. Selling Expenses ex-Store+ were RMB432.9 million, representing 1.3% of ex-Store+ revenue.
General and Administrative Expenses were RMB1,109.5 million (US$159.4 million) or 3.2% of revenue in fiscal year 2019, compared to RMB1,020.7 million or 3.7% of revenue in fiscal year 2018. The decrease in general and administrative expenses as a percentage of revenue was primarily attributable to improved operating efficiencies. General and Administrative Expenses ex-Store+ was RMB945.3 million, representing 2.9% of ex-Store+ revenue.
Research and Development Expenses were RMB243.4 million (US$35.0 million) or 0.7% of revenue in fiscal year 2019, compared to RMB184.6 million, or 0.7% of revenue in fiscal year 2018. The increase in research and development expenses was primarily attributable to the hiring of additional IT professionals. Research and Development Expenses ex-Store+ were RMB213.8 million, representing 0.7% of ex-Store+ revenue.
Share-based Compensation ("SBC") Expenses included in the cost and expense items above in fiscal year 2019 were RMB98.5 million (US$14.1 million), compared to RMB109.1 million in fiscal year 2018. In fiscal year 2019, RMB1.8 million (US$0.3 million) was allocated to cost of revenue, RMB8.8 million (US$1.3 million) was allocated to selling expenses, RMB80.7 million (US$11.6 million) was allocated to general and administrative expenses, and RMB7.2 million (US$1.0 million) was allocated to research and development expenses.
Net Loss and Non-GAAP Net Loss
Net Loss in fiscal year 2019 was RMB219.1 million (US$31.5 million), compared to Net Loss of RMB508.4 million in fiscal year 2018. Excluding the impact of SBC expense and amortization of intangible assets resulting from business acquisitions and fair value change of equity investment, non-GAAP Net Loss in fiscal year 2019 was RMB124.1 million (US$17.8 million), compared to non-GAAP Net Loss of RMB451.9 million in fiscal year 2018. Ex-Store+ non-GAAP Net Income in fiscal year 2019 was RMB231.8 million (US$33.3 million).
Diluted EPS and non-GAAP diluted EPS
Diluted EPS in fiscal year 2019 was negative RMB0.52 (US$0.08) based on a weighted average of 388.5 million diluted shares outstanding during the year, compared to negative RMB1.32 on a weighted average of 384.4 million diluted shares outstanding in fiscal year 2018. Excluding SBC expense and amortization of intangible assets resulting from business acquisitions and fair value change of equity investment, non-GAAP diluted EPS in fiscal year 2019 was negative RMB0.28 (US$0.04), compared to negative RMB1.17 in fiscal year 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 RMB360.4 million (US$51.8 million) in fiscal year 2019, improved from negative RMB18.2 million in fiscal year 2018. Adjusted EBITDA Margin was 1.0%, improved from negative 0.1% in fiscal year 2018. The improvement of RMB378.6 million (US$54.4 million) was primarily attributable to strong revenue growth and improved operating efficiency. Adjusted EBITDA ex-Store+ was RMB708.3 million (US$101.7 million). Adjusted EBITDA Margin ex-Store+ was 2.2%.
The following table sets forth a breakdown of adjusted EBITDA and adjusted EBITDA margin for the fiscal year ended December 31, 2019 by segment (14), and a reconciliation of the Company's net loss by segment (11) to EBITDA, adjusted EBITDA and adjusted EBITDA margin.
Table 11 – Breakdown and Reconciliation of Adjusted EBITDA and Adjusted EBITDA Margin by Segment (11)
Fiscal Year Ended December 31, 2019 | |||||||
(In RMB'000) | BEST (ex-Store+) | Store+ | Unallocated(15) | Total | |||
Net Income/(Loss) | 436,170 | (369,644) | (285,594) | (219,068) | |||
Add | |||||||
Depreciation & Amortization | 439,008 | 16,677 | 37,093 | 492,778 | |||
Interest Expense | - | - | 79,486 | 79,486 | |||
Income Tax Expense | 20,040 | (1,737) | (13) | 18,290 | |||
Subtract | |||||||
Interest Income | - | - | (95,440) | (95,440) | |||
EBITDA | 895,218 | (354,704) | (264,468) | 276,046 | |||
Add | |||||||
Share-based | 47,564 | 6,811 | 44,129 | 98,504 | |||
Subtract | |||||||
Gain from appreciation of | - | - | (14,155) | (14,155) | |||
Adjusted EBITDA | 942,782 | (347,893) | (234,494) | 360,395 | |||
Adjusted EBITDA Margin | 2.9% | (12.3%) | n/m | 1.0% |
The following table sets forth a breakdown of non-GAAP net income/loss for the fiscal year ended December 31, 2019 by segment, and a reconciliation of the Company's net loss by segment to non-GAAP net income.
Table 12 – Breakdown and Reconciliation of non-GAAP net income/(loss) by Segment
Fiscal Year Ended December 31, 2019 | |||||||
(In RMB'000) | BEST (ex-Store+) | Store+ | Unallocated | Total | |||
Net Income/(Loss) | 436,170 | (369,644) | (285,594) | (219,068) | |||
Add | |||||||
Share-based Compensation Expenses | 47,564 | 6,811 | 44,129 | 98,504 | |||
Amortization of Intangible Assets | 3,661 | 6,946 | - | 10,607 | |||
Subtract | |||||||
Gain from appreciation of | - | - | (14,155) | (14,155) | |||
Non-GAAP Net Income/(Loss) | 487,395 | (355,887) | (255,620) | (124,112) |
Net Cash Generated from Operating Activities
Net cash generated from operating activities was RMB852.8 million (US$122.5 million) in fiscal year 2019, compared to RMB637.2 million in fiscal year 2018.
Capital Expenditures ("CAPEX")
CAPEX was RMB1,497.7 million (US$215.1 million), or 4.3% of total revenue in fiscal year 2019, compared to RMB1,077.8 million, or 3.9% of total revenue, in fiscal year 2018. The increase 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 390.6 million ordinary shares outstanding (16). Each ADS represents one Class A ordinary share.
FINANCIAL GUIDANCE
Like other companies, BEST continues to evaluate the impact of the global COVID-19 public health crisis. In China, where we conduct most of our operations, travel restrictions have been mostly eased except for Hubei province, and our operations are quickly recovering. As we have yet to determine the magnitude of COVID-19's impact on our operations in the first quarter, we are unable to provide a full-year financial guidance for 2020 at this time. We are closely monitoring the situation and plan to provide more information during our first quarter earnings call based on the information we have at the time.
MANAGEMENT CHANGE
Mr. Jian Zhou, senior vice president and general manager of global service line of the Company, has tendered resignation for personal reasons and will leave the Company in March 2020.
WEBCAST AND CONFERENCE CALL INFORMATION
The Company will hold a conference call at 7:30 am U.S. Eastern Time on March 12, 2020 (7:30 pm Beijing Time, the same day), to discuss its financial results and operating performance for the fourth quarter and fiscal year 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 |
Mainland China | : 4001-206115 |
International | : +1-412-317-6061 |
Participant Elite Entry Number | : 6706292 |
A replay of the conference call will be accessible through March 19, 2020 by dialing the following numbers:
United States | : +1-877-344-7529 |
International | : +1-412-317-0088 |
Replay Access Code | : 10139492 |
Please visit the Company's investor relations website http://ir.best-inc.com/ on March 12, 2020 to view the earnings release prior to the conference call. A live and archived webcast of the conference call and a corporate 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 service brokerage, international logistics and financial services. 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/income, non-GAAP net loss/profit 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 December 31, | Fiscal Year Ended December 31, | ||||||||||
2018 | 2019 | 2018 | 2019 | ||||||||
RMB | RMB | US$ | RMB | RMB | US$ | ||||||
Revenue | |||||||||||
Express | 5,943,381 | 6,895,551 | 990,484 | 17,702,869 | 21,807,598 | 3,132,465 | |||||
Freight | 1,216,582 | 1,555,229 | 223,395 | 4,102,610 | 5,224,355 | 750,432 | |||||
Supply Chain Management | 685,752 | 607,106 | 87,205 | 2,074,414 | 2,190,414 | 314,633 | |||||
Store+ | 615,566 | 611,158 | 87,787 | 2,845,002 | 2,817,202 | 404,666 | |||||
Others | 574,301 | 1,098,845 | 157,839 | 1,236,084 | 3,136,320 | 450,504 | |||||
Total Revenue | 9,035,582 | 10,767,889 | 1,546,710 | 27,960,979 | 35,175,889 | 5,052,700 | |||||
Cost of Revenue | |||||||||||
Express | 5,632,518 | 6,483,900 | 931,354 | 16,915,801 | 20,779,992 | 2,984,859 | |||||
Freight | 1,147,338 | 1,468,828 | 210,984 | 3,946,032 | 4,934,937 | 708,859 | |||||
Supply Chain Management | 659,084 | 577,977 | 83,021 | 1,970,105 | 2,052,006 | 294,752 | |||||
Store+ | 550,928 | 533,483 | 76,630 | 2,589,883 | 2,495,503 | 358,457 | |||||
Others | 521,658 | 1,064,504 | 152,906 | 1,098,021 | 2,954,425 | 424,377 | |||||
Total Cost of Revenue | 8,511,526 | 10,128,692 | 1,454,895 | 26,519,842 | 33,216,863 | 4,771,304 | |||||
Gross Profit | 524,056 | 639,197 | 91,815 | 1,441,137 | 1,959,026 | 281,396 | |||||
Selling Expenses | (238,084) | (312,711) | (44,918) | (893,859) | (931,914) | (133,861) | |||||
General and Administrative | (273,490) | (245,632) | (35,283) | (1,020,671) | (1,109,545) | (159,376) | |||||
Research and | (58,145) | (62,334) | (8,954) | (184,581) | (243,392) | (34,961) | |||||
Total Operating Expenses | (569,719) | (620,677) | (89,155) | (2,099,111) | (2,284,851) | (328,198) | |||||
(Loss)/Income from Operations | (45,663) | 18,520 | 2,660 | (657,974) | (325,825) | (46,802) | |||||
Interest Income | 25,695 | 24,149 | 3,469 | 102,821 | 95,440 | 13,709 | |||||
Interest Expense | (21,301) | (26,719) | (3,838) | (75,060) | (79,486) | (11,417) | |||||
Foreign Exchange Gain/(loss) | 1,074 | (3,015) | (433) | (6,533) | (6,420) | (922) | |||||
Other Income | 35,328 | 60,445 | 8,682 | 171,370 | 152,305 | 21,877 | |||||
Other Expense | (14,014) | (23,301) | (3,347) | (30,672) | (36,437) | (5,234) | |||||
(Loss)/Income before Income | (18,881) | 50,079 | 7,193 | (496,048) | (200,423) | (28,789) | |||||
Income Tax Expense | (4,916) | (6,497) | (933) | (11,887) | (18,290) | (2,627) | |||||
(Loss)/Income before Share of | (23,797) | 43,582 | 6,260 | (507,935) | (218,713) | (31,416) | |||||
Share of Net Loss of Equity | (190) | (172) | (25) | (456) | (355) | (51) | |||||
Net (Loss)/Income | (23,987) | 43,410 | 6,235 | (508,391) | (219,068) | (31,467) | |||||
Net loss attributable to non- | (544) | (8,008) | (1,150) | (403) | (16,652) | (2,392) | |||||
Net (loss)/income attributable to | (23,443) | 51,418 | 7,385 | (507,988) | (202,416) | (29,075) | |||||
Net (loss)/income attributable to | (23,443) | 51,418 | 7,385 | (507,988) | (202,416) | (29,075) |
Summary of Unaudited Condensed Consolidated Balance Sheets | ||||
(in thousands) | ||||
As of December 31, 2018 | As of December 31, 2019 | |||
RMB | RMB | US$ | ||
Assets | ||||
Current Assets | ||||
Cash and Cash Equivalents | 1,630,444 | 1,994,683 | 286,518 | |
Restricted Cash | 1,278,326 | 1,786,832 | 256,662 | |
Accounts and Notes Receivables | 1,046,844 | 1,229,083 | 176,547 | |
Inventories | 151,031 | 140,006 | 20,111 | |
Prepayments and Other Current Assets | 1,904,846 | 2,582,577 | 370,964 | |
Short‑term Investments | 1,007,329 | 1,057,598 | 151,914 | |
Amounts Due from Related Parties | 197,488 | 246,758 | 35,445 | |
Lease Rental Receivables | 613,439 | 650,912 | 93,498 | |
Total Current Assets | 7,829,747 | 9,688,449 | 1,391,659 | |
Non‑current Assets | ||||
Property and Equipment, Net | 2,064,657 | 2,939,379 | 422,215 | |
Intangible Assets, Net | 143,810 | 121,587 | 17,465 | |
Long‑term Investments | 214,339 | 230,855 | 33,160 | |
Goodwill | 469,076 | 490,986 | 70,526 | |
Non‑current Deposits | 77,043 | 127,191 | 18,270 | |
Other Non‑current Assets | 45,531 | 262,129 | 37,652 | |
Restricted Cash | 90,638 | 175,700 | 25,238 | |
Lease Rental Receivables | 1,431,441 | 1,077,776 | 154,813 | |
Operating Lease Right-of-use Assets | - | 4,378,804 | 628,976 | |
Total non‑current Assets | 4,536,535 | 9,804,407 | 1,408,315 | |
Total Assets | 12,366,282 | 19,492,856 | 2,799,974 | |
Liabilities and Shareholders' Equity | ||||
Current Liabilities | ||||
Securitization Debt | - | 104,899 | 15,068 | |
Short‑term Bank Loans | 1,782,900 | 2,510,500 | 360,611 | |
Accounts and Notes Payable | 2,851,557 | 3,391,383 | 487,141 | |
Income Tax Payable | 5,767 | 7,358 | 1,057 | |
Customer Advances and Deposits and | 1,219,230 | 1,489,510 | 213,955 | |
Accrued Expenses and Other Liabilities | 2,238,785 | 2,023,263 | 290,622 | |
Financing Lease Liabilities | 2,851 | 1,363 | 196 | |
Operating Lease Liabilities | - | 1,035,252 | 148,705 | |
Amounts Due to Related Parties | 12,429 | 6,140 | 882 | |
Total Current Liabilities | 8,113,519 | 10,569,668 | 1,518,237 | |
Non-current Liabilities | ||||
Convertible Bond | - | 1,360,208 | 195,382 | |
Financing Lease Liabilities | 745 | 2,072 | 298 | |
Deferred Tax Liabilities | 25,356 | 25,806 | 3,707 | |
Other Non‑current Liabilities | 86,504 | 137,184 | 19,705 | |
Operating Lease Liabilities | - | 3,482,634 | 500,249 | |
Total Non‑current Liabilities | 112,605 | 5,007,904 | 719,341 |
Summary of Unaudited Condensed Consolidated Balance Sheets (Cont'd) | ||||
(In Thousands) | ||||
As of December 31, 2018 | As of December 31, 2019 | |||
RMB | RMB | US$ | ||
Total Liabilities | 8,226,124 | 15,577,572 | 2,237,578 | |
Shareholders' Equity | ||||
Ordinary Shares | 25,988 | 25,988 | 3,733 | |
Additional Paid‑In Capital | 19,407,460 | 19,353,400 | 2,779,942 | |
Accumulated Deficit | (15,419,256) | (15,621,672)(17) | (2,243,913) | |
Accumulated Other | 123,923 | 163,196 | 23,442 | |
BEST Inc. Shareholders' Equity | 4,138,115 | 3,920,912 | 563,204 | |
Non-controlling Interests | 2,043 | (5,628) | (808) | |
Total Shareholders' Equity | 4,140,158 | 3,915,284 | 562,396 | |
Total Liabilities and | 12,366,282 | 19,492,856 | 2,799,974 |
Summary of Unaudited Condensed Consolidated Statements of Cash Flows | |||||||||
(In Thousands) | |||||||||
Three Months Ended December 31, | Fiscal Year Ended December 31, | ||||||||
2018 | 2019 | 2018 | 2019 | ||||||
RMB | RMB | US$ | RMB | RMB | US$ | ||||
Net Cash Generated from | 728,988 | 486,804 | 69,925 | 637,204 | 852,833 | 122,502 | |||
Net Cash Generated from | 112,547 | (528,925) | (75,975) | (1,230,953) | (1,912,482) | (274,711) | |||
Net Cash Generated from | 326,930 | 453,080 | 65,081 | 557,149 | 2,011,812 | 288,978 | |||
Exchange Rate Effect on | 1,767 | (36,216) | (5,202) | 53,179 | 5,644 | 811 | |||
Net Increase in Cash and | 1,170,232 | 374,743 | 53,829 | 16,579 | 957,807 | 137,580 | |||
Cash and Cash | 1,829,176 | 3,582,472 | 514,589 | 2,982,829 | 2,999,408 | 430,838 | |||
Cash and Cash | 2,999,408 | 3,957,215 | 568,418 | 2,999,408 | 3,957,215 | 568,418 |
RECONCILIATIONS OF NON-GAAP MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES
The table below sets forth a reconciliation of the Company's net (loss)/Income to EBITDA, adjusted EBITDA and adjusted EBITDA margin for the periods indicated:
Table 13 – Reconciliation of EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin
Three Months Ended December 31, | Fiscal Year Ended December 31, | |||||||
2018 | 2019 | 2018 | 2019 | |||||
(In '000) | RMB | RMB | US$ | RMB | RMB | US$ | ||
Net (Loss)/Income | (23,987) | 43,410 | 6,235 | (508,391) | (219,068) | (31,467) | ||
Add | ||||||||
Depreciation & Amortization | 132,464 | 109,352 | 15,708 | 461,612 | 492,778 | 70,783 | ||
Interest Expense | 21,301 | 26,719 | 3,838 | 75,060 | 79,486 | 11,417 | ||
Income Tax Expense | 4,916 | 6,497 | 933 | 11,887 | 18,290 | 2,627 | ||
Subtract | ||||||||
Interest Income | (25,695) | (24,149) | (3,469) | (102,821) | (95,440) | (13,709) | ||
EBITDA | 108,999 | 161,829 | 23,245 | (62,653) | 276,046 | 39,651 | ||
Add | ||||||||
Share-based | 27,180 | 29,290 | 4,207 | 109,107 | 98,504 | 14,149 | ||
Fair value change of | 13,900 | (14,155) | (2,033) | (64,628) | (14,155) | (2,033) | ||
Adjusted EBITDA | 150,079 | 176,964 | 25,419 | (18,174) | 360,395 | 51,767 | ||
Adjusted EBITDA Margin | 1.7% | 1.6% | 1.6% | (0.1%) | 1.0% | 1.0% |
The table below sets forth a reconciliation of the Company's net (loss)/income to non-GAAP net income/(loss), non-GAAP net profit/(loss) margin for the periods indicated:
Table 14 – Reconciliation of Non-GAAP Net Loss and Non-GAAP Net Loss Margin
Three Months Ended December 31, | Fiscal Year Ended December 31, | ||||||||
2018 | 2019 | 2018 | 2019 | ||||||
(In '000) | RMB | RMB | US$ | RMB | RMB | US$ | |||
Net (Loss)/Income | (23,987) | 43,410 | 6,235 | (508,391) | (219,068) | (31,467) | |||
Add | |||||||||
Share-based Compensation Expenses | 27,180 | 29,290 | 4,207 | 109,107 | 98,504 | 14,149 | |||
Amortization of Intangible | 3,012 | 2,474 | 355 | 12,003 | 10,607 | 1,524 | |||
Fair value change of | 13,900 | (14,155) | (2,033) | (64,628) | (14,155) | (2,033) | |||
Non-GAAP Net Income/(Loss) | 20,105 | 61,019 | 8,764 | (451,909) | (124,112) | (17,827) | |||
Non-GAAP Net Profit/(Loss) Margin | 0.2% | 0.6% | 0.6% | (1.6%) | (0.4%) | (0.4%) |
The table below sets forth a reconciliation of the Company's diluted EPS to non-GAAP diluted EPS for the periods indicated:
Table 15 – Reconciliation of Diluted EPS and Non-GAAP Diluted EPS
Three Months Ended December 31, | Fiscal Year Ended December 31, | ||||
2019 | 2019 | ||||
(In '000) | RMB | US$ | RMB | US$ | |
Net Profit/(Loss) Attributable to Ordinary | 51,418 | 7,385 | (202,416) | (29,075) | |
Add | |||||
Share-based Compensation Expenses | 29,290 | 4,207 | 98,504 | 14,149 | |
Amortization of Intangible Assets Resulting | 2,474 | 355 | 10,607 | 1,524 | |
Gain from appreciation of investment | (14,155) | (2,033) | (14,155) | (2,033) | |
Non-GAAP Net Profit/(Loss) Attributable to | 69,027 | 9,914 | (107,460) | (15,435) | |
Weighted Average Diluted Shares | |||||
Diluted | 392,807,477 | 392,807,477 | 388,480,562 | 388,480,562 | |
Diluted (Non-GAAP) | 392,807,477 | 392,807,477 | 388,480,562 | 388,480,562 | |
Diluted EPS | 0.13 | 0.02 | (0.52) | (0.07) | |
Add | |||||
Non-GAAP adjustment to net loss per | 0.05 | 0.01 | 0.24 | 0.03 | |
Non-GAAP Diluted EPS | 0.18 | 0.03 | (0.28) | (0.04) |
(1) Others include BEST Global, BEST Capital, BEST UCargo and other new initiatives. |
(2) Non-GAAP net income/loss represents net income/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 in 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) EBITDA ex-Store+ for the fiscal year 2019 includes pre-allocation of unallocated expense in the first quarter of 2019 and post-allocation of unallocated expense in the remaining quarters. |
(8) Adjusted EBITDA ex-Store+ for the fiscal year 2019 includes pre-allocation of unallocated expense in the first quarter of 2019 and post-allocation of unallocated expense in the remaining quarters. |
(9) All numbers presented have been rounded to the nearest integer, tenth, or hundredth, and year-over-year comparisons are based on figures before rounding. |
(10) 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. |
(11) Based on data published by State Post Bureau of the PRC. |
- For October 2019 data, see State Post Bureau of the PRC Published Post Industry Operation Statistics for October 2019, State Post Bureau of the PRC, November 14, 2019, available in Chinese at http://www.spb.gov.cn/xw/dtxx_15079/201911/t20191114_1968885.html |
- For November 2019 data, see State Post Bureau of the PRC Published Post Industry Operation Statistics for November 2019, State Post Bureau of the PRC, December 12, 2019, available in Chinese at http://www.spb.gov.cn/xw/dtxx_15079/201912/t20191213_1989097.html |
- For December 2019 data, see State Post Bureau of the PRC Published Post Industry Operation Statistics for December of 2019, State Post Bureau of the PRC, January 14, 2019, available in Chinese at http://www.spb.gov.cn/xw/dtxx_15079/202001/t20200114_2005598.html |
(12) Segments consist of all business units other than BEST Store+, BEST Store+ and unallocated expenses. |
(13) Unallocated expenses are primarily related to corporate administrative expenses and other miscellaneous items that are not allocated to individual segments. |
(14) Segments consist of all business units other than BEST Store+, BEST Store+ and unallocated expenses. |
(15) Unallocated expenses are primarily related to corporate administrative expenses and other miscellaneous items that are not allocated to individual segments. |
(16) 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. |
(17) 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 RMB6,127,865. |
SOURCE BEST Inc.
© Copyright 2018