GDS Holdings Limited (GDS)
NASDAQ: GDS · Real-Time Price · USD
18.40
-0.17 (-0.92%)
At close: Nov 21, 2024, 4:00 PM
18.30
-0.10 (-0.54%)
After-hours: Nov 21, 2024, 4:46 PM EST

GDS Holdings Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
-3,930-4,290-1,459-1,265-685.03-442.08
Upgrade
Depreciation & Amortization
3,5583,5193,1822,5921,6121,116
Upgrade
Other Amortization
132.71152.9161.5225.03187.36125.77
Upgrade
Loss (Gain) From Sale of Assets
-17.06-17.06-15.03-1.76-0.26-0.7
Upgrade
Asset Writedown & Restructuring Costs
3,0133,01312.76---
Upgrade
Loss (Gain) on Equity Investments
-0.11-0.119.930.973.381.21
Upgrade
Stock-Based Compensation
294.29336.62290.82391.28333.69189.76
Upgrade
Provision & Write-off of Bad Debts
18.2918.299.9310.072.040.27
Upgrade
Other Operating Activities
-342.29-183.02-9.7558.6-108.66-50.17
Upgrade
Change in Accounts Receivable
-156.33-156.33-678.83-37.99-465.19-342.19
Upgrade
Change in Accounts Payable
17.9817.98189.7135.5119.1622.54
Upgrade
Change in Unearned Revenue
1.751.7549.5624.476.2931.42
Upgrade
Change in Other Net Operating Assets
-670.32-348.261,114-831.86-683.69-358.03
Upgrade
Operating Cash Flow
1,9202,0652,8581,201320.89293.44
Upgrade
Operating Cash Flow Growth
-5.12%-27.74%137.90%274.39%9.36%-
Upgrade
Capital Expenditures
-7,773-6,254-10,135-9,880-8,218-4,922
Upgrade
Sale of Property, Plant & Equipment
18.5718.5743.621.4116.425.07
Upgrade
Cash Acquisitions
31.85-133.81-1,217-3,898-1,172-208.68
Upgrade
Investment in Securities
20.6320.63-6.24-3-4.5-6
Upgrade
Other Investing Activities
22.1122.113967.53--
Upgrade
Investing Cash Flow
-7,680-6,326-11,275-13,692-9,378-5,131
Upgrade
Short-Term Debt Issued
-1,3954,8773,7751,156467.74
Upgrade
Long-Term Debt Issued
-13,34011,77512,4608,0195,001
Upgrade
Total Debt Issued
14,73514,73516,65216,2359,1755,468
Upgrade
Short-Term Debt Repaid
--2,336-8,238-902.66-438.93-758.94
Upgrade
Long-Term Debt Repaid
--8,937-2,486-5,443-4,385-2,258
Upgrade
Total Debt Repaid
-11,274-11,274-10,724-6,346-4,824-3,017
Upgrade
Net Debt Issued (Repaid)
3,4613,4615,9289,8904,3502,451
Upgrade
Issuance of Common Stock
---2.0816,0534,990
Upgrade
Preferred Dividends Paid
-53.92-53.92-51.58-49.22-65.49-25.01
Upgrade
Dividends Paid
-53.92-53.92-51.58-49.22-65.49-25.01
Upgrade
Other Financing Activities
4,367-264.86-1,020-1,724-194.5-42.92
Upgrade
Financing Cash Flow
7,7743,1424,8568,11920,1448,362
Upgrade
Foreign Exchange Rate Adjustments
-2.43154.3416.2-95.54-566.87164.37
Upgrade
Net Cash Flow
2,013-964.13-3,144-4,46710,5203,689
Upgrade
Free Cash Flow
-5,853-4,188-7,276-8,679-7,897-4,628
Upgrade
Free Cash Flow Margin
-53.32%-42.07%-78.03%-111.00%-137.60%-112.27%
Upgrade
Free Cash Flow Per Share
-31.82-22.82-39.75-47.79-50.40-33.57
Upgrade
Cash Interest Paid
2,0622,0621,8031,5391,113841.39
Upgrade
Cash Income Tax Paid
302.72302.72343.35252.07211.6117.03
Upgrade
Levered Free Cash Flow
-4,711-2,624-8,580-8,264-4,673-3,702
Upgrade
Unlevered Free Cash Flow
-3,515-1,503-7,555-7,430-4,011-3,196
Upgrade
Change in Net Working Capital
176.55-547.31,254913.83-1,815-93.97
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.