GDS Holdings Ltd
HKEX:9698
Cash Flow Statement
Cash Flow Statement
GDS Holdings Ltd
Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||
Net Income |
(840)
|
(669)
|
(856)
|
(1 053)
|
(1 150)
|
(1 191)
|
(1 286)
|
(1 363)
|
(1 401)
|
(1 266)
|
(1 367)
|
(1 217)
|
(1 299)
|
(4 285)
|
|
Depreciation & Amortization |
2 302
|
1 638
|
1 880
|
2 109
|
2 356
|
2 617
|
2 838
|
3 010
|
3 108
|
3 189
|
3 251
|
3 333
|
3 424
|
3 520
|
|
Change in Deffered Taxes |
0
|
(90)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
477
|
465
|
539
|
704
|
743
|
634
|
641
|
607
|
579
|
360
|
250
|
208
|
254
|
3 315
|
|
Cash Taxes Paid |
0
|
212
|
0
|
0
|
0
|
252
|
0
|
0
|
0
|
343
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
1 113
|
0
|
0
|
0
|
1 539
|
0
|
0
|
0
|
1 803
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(1 587)
|
(1 023)
|
(1 007)
|
(1 026)
|
(752)
|
(810)
|
(1 165)
|
30
|
119
|
674
|
839
|
(235)
|
(356)
|
(485)
|
|
Cash from Operating Activities |
302
N/A
|
321
+6%
|
466
+45%
|
644
+38%
|
1 108
+72%
|
1 201
+8%
|
981
-18%
|
2 237
+128%
|
2 356
+5%
|
2 858
+21%
|
2 971
+4%
|
2 089
-30%
|
2 023
-3%
|
2 065
+2%
|
|
Investing Cash Flow | |||||||||||||||
Capital Expenditures |
(10 610)
|
(8 218)
|
(7 967)
|
(8 814)
|
(9 915)
|
(9 880)
|
(9 767)
|
(9 643)
|
(8 164)
|
(10 135)
|
(10 015)
|
(9 686)
|
(9 402)
|
(6 003)
|
|
Other Items |
(1 154)
|
(1 160)
|
(1 183)
|
(3 824)
|
(3 793)
|
(3 811)
|
(6 549)
|
(3 908)
|
(3 710)
|
(1 140)
|
1 479
|
1 815
|
2 099
|
(322)
|
|
Cash from Investing Activities |
(11 764)
N/A
|
(9 378)
+20%
|
(9 150)
+2%
|
(12 638)
-38%
|
(13 707)
-8%
|
(13 692)
+0%
|
(16 316)
-19%
|
(13 551)
+17%
|
(11 874)
+12%
|
(11 275)
+5%
|
(8 536)
+24%
|
(7 870)
+8%
|
(7 303)
+7%
|
(6 326)
+13%
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Common Stock |
0
|
16 053
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
3 271
|
0
|
0
|
0
|
9 840
|
0
|
0
|
0
|
5 082
|
0
|
0
|
5 082
|
0
|
|
Cash Paid for Dividends |
0
|
(65)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
0
|
|
Other |
6 983
|
885
|
1 219
|
(2 102)
|
(2 141)
|
(1 673)
|
1 999
|
(1 943)
|
(1 678)
|
(174)
|
(911)
|
(467)
|
(1 405)
|
3 142
|
|
Cash from Financing Activities |
15 388
N/A
|
20 144
+31%
|
20 478
+2%
|
17 157
-16%
|
17 118
0%
|
8 119
-53%
|
11 792
+45%
|
7 849
-33%
|
8 115
+3%
|
4 856
-40%
|
4 120
-15%
|
4 564
+11%
|
3 626
-21%
|
3 142
-13%
|
|
Change in Cash | |||||||||||||||
Effect of Foreign Exchange Rates |
62
|
(567)
|
(546)
|
(743)
|
(569)
|
(96)
|
(148)
|
348
|
434
|
416
|
447
|
259
|
141
|
154
|
|
Net Change in Cash |
3 988
N/A
|
10 520
+164%
|
11 248
+7%
|
4 420
-61%
|
3 949
-11%
|
(4 467)
N/A
|
(3 691)
+17%
|
(3 117)
+16%
|
(969)
+69%
|
(3 144)
-225%
|
(998)
+68%
|
(958)
+4%
|
(1 513)
-58%
|
(964)
+36%
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
(10 308)
N/A
|
(7 897)
+23%
|
(7 501)
+5%
|
(8 170)
-9%
|
(8 807)
-8%
|
(8 679)
+1%
|
(8 786)
-1%
|
(7 407)
+16%
|
(5 807)
+22%
|
(7 276)
-25%
|
(7 043)
+3%
|
(7 597)
-8%
|
(7 379)
+3%
|
(3 939)
+47%
|