# EDGAR Filing Document

**Accession Number:** 0001526125
**File Stem:** 0001104659-25-113900
**Filing Date:** 2025-11
**Character Count:** 49734
**Document Hash:** 47f3c645e23129db7c25d84d91b0c7c2
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001104659-25-113900.hdr.sgml**: 20251119

**ACCESSION NUMBER**: 0001104659-25-113900

**CONFORMED SUBMISSION TYPE**: 6-K

**PUBLIC DOCUMENT COUNT**: 3

**CONFORMED PERIOD OF REPORT**: 20251119

**FILED AS OF DATE**: 20251119

**DATE AS OF CHANGE**: 20251119

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** GDS Holdings Ltd
- **CENTRAL INDEX KEY:** 0001526125
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-COMPUTER PROGRAMMING, DATA PROCESSING, ETC. [7370]
- **ORGANIZATION NAME:** 06 Technology
- **EIN:** 000000000

**FILING VALUES:**
- **FORM TYPE:** 6-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-37925
- **FILM NUMBER:** 251496600

**BUSINESS ADDRESS:**
- **ADDRESS IS A NON US LOCATION:** YES
- **STREET 1:** F4/F5, BUILDING C, SUNLAND INTERNATIONAL
- **STREET 2:** NO. 999 ZHOUHAI ROAD, PUDONG,
- **CITY:** SHANGHAI
- **PROVINCE COUNTRY:** F4
- **ZIP:** 200137
- **BUSINESS PHONE:** 86-21-2029-2200

**MAIL ADDRESS:**
- **ADDRESS IS A NON US LOCATION:** YES
- **STREET 1:** F4/F5, BUILDING C, SUNLAND INTERNATIONAL
- **STREET 2:** NO. 999 ZHOUHAI ROAD, PUDONG,
- **CITY:** SHANGHAI
- **PROVINCE COUNTRY:** F4
- **ZIP:** 200137

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** GDS Services Ltd
- **DATE OF NAME CHANGE:** 20110719

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 6-K**

**Report of Foreign Private Issuer**

**Pursuant to Rule 13a-16 or 15d-16 of**

**the Securities Exchange Act of 1934**

**November 2025**

**Commission File Number: 001-37925**

**GDS Holdings Limited**

(Registrant's name)

**F4/F5, Building C, Sunland International**

**No. 999 Zhouhai Road**

**Pudong, Shanghai 200137**

**People's Republic of China**

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

Form 20-F ⌧ Form 40-F ◻

**EXHIBITS**

[99.1](tm2531693d1_ex99-1.htm) [Press release — GDS Reports Third Quarter 2025 Financial Results](tm2531693d1_ex99-1.htm)

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | GDS Holdings Limited | GDS Holdings Limited |
| Date: November 19, 2025 | By: | /s/ William Wei Huang |
|  | Name: | William Wei Huang |
|  | Title: | Chief Executive Officer |

---

## Exhibit 99.1

**Exhibit 99.1**

![](tm2531693d1_ex99-1img001.jpg)

**GDS Reports**

**Third Quarter 2025 Results**

**GDS Holdings Limited Reports Third Quarter 2025 Results**

**Shanghai, China, November 19, 2025** – GDS Holdings Limited ("GDS Holdings", "GDS" or the "Company") (NASDAQ: GDS; HKEX: 9698), a leading developer and operator of high-performance data centers in China, today announced its unaudited financial results for the third quarter ended September 30, 2025.

***Third Quarter 2025 Financial Highlights***

• Net revenue increased by 10.2% year-over-year
("Y-o-Y") to RMB2,887.1 million (US$405.6 million) in the third quarter of 2025 (3Q2024: RMB2,619.6 million).

• Net income was RMB728.6 million (US$102.4 million)
in the third quarter of 2025 (3Q2024: net loss of RMB231.1 million).

• Net income margin was 25.2% in the third quarter
of 2025 (3Q2024: net loss margin of 8.8%).

• Adjusted EBITDA (non-GAAP) increased by 11.4%
Y-o-Y to RMB1,342.2 million (US$188.5 million) in the third quarter of 2025 (3Q2024: RMB1,204.9 million). See "Non-GAAP Disclosure"
and "Reconciliations of GAAP and non-GAAP results" elsewhere in this earnings release.

• Adjusted EBITDA margin (non-GAAP) was 46.5% in
the third quarter of 2025 (3Q2024: 46.0%).

***Third Quarter 2025 Operating Highlights***

• Total area committed and pre-committed increased
by 4.8% Y-o-Y to 656,729 sqm as of September 30, 2025 (September 30, 2024: 626,783 sqm).

• Area utilized increased by 10.9% Y-o-Y to 486,607
sqm as of September 30, 2025 (September 30, 2024: 438,654 sqm).

• Area in service increased by 9.8% Y-o-Y to 653,762
sqm as of September 30, 2025 (September 30, 2024: 595,606 sqm)

• Utilization rate (area utilized divided by area
in service) was 74.4% as of September 30, 2025 (September 30, 2024: 73.6%).

"We delivered another quarter of solid financial and operational performance, driven by our disciplined strategic execution," stated Mr. William Huang, Chairman and CEO of GDS. "In the third quarter of 2025, we continued to deliver our backlog and achieved a high level of move-in. We are strategically positioned to capture the accelerating demand from AI, which we view as a significant, long-term growth catalyst for our business."

"In the third quarter of 2025, our revenue increased by 10.2% and adjusted EBITDA grew by 11.4% year-over-year, delivering an adjusted EBITDA margin of 46.5%," added Mr. Dan Newman, Chief Financial Officer. "With enhanced financial flexibility to support our next phase of growth, we remain dedicated to delivering sustainable, long-term value for our stakeholders."

***Third Quarter 2025 Financial Results***

Net revenue in the third quarter of 2025 was RMB2,887.1 million (US$405.6 million), a 10.2% increase over the same period last year of RMB2,619.6 million. The Y-o-Y increase was mainly due to continued ramp-up of our data centers.

Cost of revenue in the third quarter of 2025 was RMB2,247.9 million (US$315.8 million), a 9.0% increase over the same period last year of RMB2,062.0 million. The Y-o-Y increase was in line with the continued ramp-up of our data centers.

Gross profit was RMB639.2 million (US$89.8 million) in the third quarter of 2025, a 14.6% increase over the same period last year of RMB557.6 million.

Gross profit margin was 22.1% in the third quarter of 2025, compared with 21.3% in the same period last year. The Y-o-Y increase was mainly due to a lower level of operating costs as a percentage of net revenue as our data centers continue to ramp up.

Adjusted Gross Profit ("Adjusted GP") (non-GAAP) is defined as gross profit excluding depreciation and amortization, operating lease cost relating to prepaid land use rights, accretion expenses for asset retirement costs and share-based compensation expenses allocated to cost of revenue. Adjusted GP was RMB1,472.6 million (US$206.8 million) in the third quarter of 2025, a 11.3% increase over the same period last year of RMB1,323.0 million. See "Non-GAAP Disclosure" and "Reconciliations of GAAP and non-GAAP results" elsewhere in this earnings release.

Adjusted GP margin (non-GAAP) was 51.0% in the third quarter of 2025, compared with 50.5% in the same period last year. The Y-o-Y increase was mainly due to a lower level of cash operating costs as a percentage of net revenue as our data centers continue to ramp up.

Selling and marketing expenses, excluding share-based compensation expenses of RMB9.1 million (US$1.3 million), were RMB31.1 million (US$4.4 million) in the third quarter of 2025, a 24.2% increase over the same period last year of RMB25.1 million (excluding share-based compensation of RMB7.3 million). The Y-o-Y increase was mainly due to higher sales-related personnel costs.

General and administrative expenses, excluding share-based compensation expenses of RMB43.8 million (US$6.2 million), depreciation and amortization expenses of RMB59.9 million (US$8.4 million) and operating lease cost relating to prepaid land use rights of RMB15.5 million (US$2.2 million), were RMB109.2 million (US$15.3 million) in the third quarter of 2025, a 15.5% increase over the same period last year of RMB94.5 million (excluding share-based compensation expenses of RMB30.2 million, depreciation and amortization expenses of RMB70.6 million and operating lease cost relating to prepaid land use rights of RMB16.1 million). The Y-o-Y increase was mainly due to an increase in corporate expenses in line with business growth.

Research and development costs were RMB8.3 million (US$1.2 million) in the third quarter of 2025, compared with RMB8.6 million in the same period last year.

Net interest expenses for the third quarter of 2025 were RMB375.5 million (US$52.7 million), a 19.0% decrease over the same period last year of RMB463.3 million. The Y-o-Y decrease was mainly due to a lower level of total borrowings, lower interest rates and higher interest income earned on cash proceeds from our recent capital market transactions.

Foreign currency exchange loss for the third quarter of 2025 was RMB0.6 million (US$0.1 million), compared with foreign currency exchange gain of RMB0.6 million in the same period last year.

Others, net for the third quarter of 2025 was RMB16.1 million (US$2.3 million), compared with RMB5.0 million in the same period last year.

Gain on deconsolidation of subsidiaries for the third quarter of 2025 was RMB1,369.3 million (US$192.3 million), mainly arising from deconsolidation of the data center project companies which were sold to the C-REIT, compared to nil in the same period last year.

Income tax expenses for the third quarter of 2025 were RMB181.9 million (US$25.5 million), compared with income tax benefits of RMB0.3 million in the same period last year. The Y-o-Y increase was mainly due to the income tax expenses incurred for the C-REIT transaction.

Share of results of equity method investees for the third quarter of 2025 was a loss of RMB461.1 million (US$64.8 million), mainly arising from our investment in DayOne Data Centers Limited, compared with nil in the same period last year.

Net income in the third quarter of 2025 was RMB728.6 million (US$102.4 million), compared with net loss of RMB231.1 million in the same period last year. The Y-o-Y increase was mainly due to the gain on deconsolidation of subsidiaries arising from the C-REIT transaction.

Basic income per ordinary share in the third quarter of 2025 was RMB0.46 (US$0.06), compared with basic loss of RMB0.14 in the same period last year. Diluted income per ordinary share in the third quarter of 2025 was RMB0.40 (US$0.06), compared with diluted loss of RMB0.14 in the same period last year.

Basic income per American Depositary Share ("ADS") in the third quarter of 2025 was RMB3.70 (US$0.52), compared with basic loss of RMB1.12 in the same period last year. Diluted income per ADS in the third quarter of 2025 was RMB3.21 (US$0.45), compared with diluted loss of RMB1.12 in the same period last year.

Adjusted EBITDA (non-GAAP) is defined as net income (loss) excluding income (loss) from discontinued operations, net interest expenses, income tax expenses (benefits), depreciation and amortization, operating lease cost relating to prepaid land use rights, accretion expenses for asset retirement costs, share-based compensation expenses, gain from purchase price adjustment, impairment losses of long-lived assets, share of results of equity method investees and gain on deconsolidation of subsidiaries. Adjusted EBITDA was RMB1,342.2 million (US$188.5 million) in the third quarter of 2025, a 11.4% increase over the same period last year of RMB1,204.9 million.

Adjusted EBITDA margin (non-GAAP) was 46.5% in the third quarter of 2025, compared with 46.0% in the same period last year. The Y-o-Y increase was mainly due to a lower level of cash operating costs and corporate expenses as a percentage of net revenue as our data centers continue to ramp up.

***Liquidity***

As of September 30, 2025, cash was RMB13,443.7 million (US$1,888.4 million).

Total short-term debt was RMB3,312.6 million (US$465.3 million), comprised of short-term borrowings and the current portion of long-term borrowings of RMB2,634.9 million (US$370.1 million) and the current portion of finance lease and other financing obligations of RMB677.7 million (US$95.2 million). Total long-term debt was RMB42,324.5 million (US$5,945.3 million), comprised of long-term borrowings (excluding current portion) of RMB22,916.8 million (US$3,219.1 million), the non-current portion of convertible bonds payable of RMB12,265.4 million (US$1,722.9 million) and the non-current portion of finance lease and other financing obligations of RMB7,142.2 million (US$1,003.3 million).

During the third quarter of 2025, the Company obtained new debt financing and refinancing facilities of RMB5,053.8 million (US$709.9 million).

***Completion of C-REIT IPO and Listing on the Shanghai Stock Exchange***

During the third quarter, the Company completed its China REIT (C-REIT) initial public offering ("IPO"). The C-REIT started trading on the Shanghai Stock Exchange on August 8, 2025 under fund code 508060. As of the close of business on November 18, 2025, the C-REIT was trading at a 45.8% premium to the IPO price, with an implied EV / EBITDA multiple of 24.6 times, and an implied dividend yield of 3.6 per cent.

On completion of the transaction, during the third quarter, GDS received cash consideration of RMB2,247.9 million (US$315.8 million) (net of transaction costs) as investment cash inflow. GDS also paid RMB480.0 million (US$67.4 million) for the subscription of 20% of the C-REIT as investment cash outflow.

***Third Quarter 2025 Operating Results***

**Sales**

Total area committed and pre-committed at the end of the third quarter of 2025 was 656,729 sqm, compared with 626,783 sqm at the end of the third quarter of 2024 and 663,959 sqm at the end of the second quarter of 2025, an increase of 4.8% Y-o-Y and a decrease of 1.1% quarter-over-quarter ("Q-o-Q"), respectively. In the third quarter of 2025, gross additional total area committed was 11,104 sqm. Net additional total area committed was negative 7,231 sqm. The difference was mainly due to a churn of 3,154 sqm and the deconsolidation of the underlying projects for the C-REIT transaction of 15,181 sqm.

**Data Center Resources**

Area in service at the end of the third quarter of 2025 was 653,762 sqm, compared with 595,606 sqm at the end of the third quarter of 2024 and 618,060 sqm at the end of the second quarter of 2025, an increase of 9.8% Y-o-Y and 5.8% Q-o-Q. The Q-o-Q increase of 35,701 sqm was due to data centers newly in service of 50,882 sqm, partially offset by the deconsolidation of the underlying projects for the C-REIT transaction of 15,181 sqm.

Area under construction at the end of the third quarter of 2025 was 72,764 sqm, compared with 120,422 sqm at the end of the third quarter of 2024 and 132,235 sqm at the end of the second quarter of 2025, a decrease of 39.6% Y-o-Y and 45.0% Q-o-Q, respectively. The Q-o-Q decrease was mainly due to data centers coming into service.

Commitment rate for area in service was 92.3% at the end of the third quarter of 2025, compared with 92.1% at the end of the third quarter of 2024 and 91.5% at the end of the second quarter of 2025. Pre-commitment rate for area under construction was 73.0% at the end of the third quarter of 2025, compared with 65.1% at the end of the third quarter of 2024 and 74.7% at the end of the second quarter of 2025.

**Move-In**

Area utilized at the end of the third quarter of 2025 was 486,607 sqm, compared with 438,654 sqm at the end of the third quarter of 2024 and 479,186 sqm at the end of the second quarter of 2025, an increase of 10.9% Y-o-Y and 1.5% Q-o-Q. In the third quarter of 2025, gross additional area utilized was 23,291 sqm. Net additional area utilized was 7,421 sqm. The difference was mainly due to churn of 1,254 sqm and the deconsolidation of the underlying projects for the C-REIT transaction of 14,616 sqm.

Utilization rate for area in service was 74.4% at the end of the third quarter of 2025, compared with 73.6% at the end of the third quarter of 2024 and 77.5% at the end of the second quarter of 2025. The Q-o-Q temporary decrease was mainly because of the data centers newly in service, including all of the underlying data centers for the 152MW hyperscale order we won in the first quarter of 2025.

***Business Outlook***

The Company confirms that the previously provided guidance of total revenues for the year of 2025 of RMB11,290 – RMB11,590 million, Adjusted EBITDA of RMB5,190 – RMB5,390 million and the revised capex guidance of approximately RMB2,700 million remain unchanged.

This forecast reflects the Company's preliminary view on the current business situation and market conditions, which are subject to change.

***Conference Call***

Management will hold a conference call at 8:00 a.m. U.S. Eastern Time on November 19, 2025 (9:00 p.m. Beijing Time on November 19, 2025) to discuss financial results and answer questions from investors and analysts.

Participants should complete online registration using the link provided below at least 15 minutes before the scheduled start time. Upon registration, participants will receive the conference call access information, including dial-in numbers, a personal PIN and an e-mail with detailed instructions to join the conference call.

Participant Online Registration:

<u>https://register-conf.media-server.com/register/BIbc621387c7464640a6c8fbcb918b40bc</u>

A live and archived webcast of the conference call will be available on the Company's investor relations website at investors.gds-services.com.

***Non-GAAP Disclosure***

Our management and board of directors use Adjusted EBITDA, Adjusted EBITDA margin, Adjusted GP and Adjusted GP margin, which are non-GAAP financial measures, to evaluate our operating performance, establish budgets and develop operational goals for managing our business. We believe that the exclusion of the income and expenses eliminated in calculating Adjusted EBITDA and Adjusted GP can provide useful and supplemental measures of our core operating performance. In particular, we believe that the use of Adjusted EBITDA as a supplemental performance measure captures the trend in our operating performance by excluding from our operating results the impact of our capital structure (primarily interest expense), asset base charges (primarily depreciation and amortization, operating lease cost relating to prepaid land use rights, accretion expenses for asset retirement costs and impairment losses of long-lived assets), other non-cash expenses (primarily share-based compensation expenses), and other income and expenses which we believe are not reflective of our operating performance (primarily gain or loss on deconsolidation of subsidiaries and share of results of equity method investees), whereas the use of adjusted gross profit as a supplemental performance measure captures the trend in gross profit performance of our data centers in service by excluding from our gross profit the impact of asset base charges (primarily depreciation and amortization, operating lease cost relating to prepaid land use rights and accretion expenses for asset retirement costs) and other non-cash expenses (primarily share-based compensation expenses) included in cost of revenue. In addition, we exclude the income (loss) from discontinued operations from our Adjusted EBITDA and Adjusted EBITDA margin to measure our financial performance from continuing operations, which will be consistent with our future financial performance disclosure.

We note that depreciation and amortization is a fixed cost which commences as soon as each data center enters service. However, it usually takes several years for new data centers to reach high levels of utilization and profitability. The Company incurs significant depreciation and amortization costs for its early stage data center assets. Accordingly, gross profit, which is a measure of profitability after taking into account depreciation and amortization, does not accurately reflect the Company's core operating performance.

We also present these non-GAAP measures because we believe these non-GAAP measures are frequently used by securities analysts, investors and other interested parties as measures of the financial performance of companies in our industry.

These non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. These non-GAAP financial measures have limitations as analytical tools, and when assessing our operating performance, cash flows or our liquidity, investors should not consider them in isolation, or as a substitute for gross profit, net income (loss), cash flows provided by (used in) operating activities or other consolidated statements of operations and cash flow data prepared in accordance with U.S. GAAP. There are a number of limitations related to the use of these non-GAAP financial measures instead of their nearest GAAP equivalent. First, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted GP, and Adjusted GP margin are not substitutes for gross profit, net income (loss), cash flows provided by (used in) operating activities or other consolidated statements of operation and cash flow data prepared in accordance with U.S. GAAP. Second, other companies may calculate these non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of these non-GAAP financial measures as tools for comparison. Finally, these non-GAAP financial measures do not reflect the impact of income (loss) from discontinued operations, net interest expenses, incomes tax benefits (expenses), depreciation and amortization, operating lease cost relating to prepaid land use rights, accretion expenses for asset retirement costs, share-based compensation expenses, gain from purchase price adjustment, impairment losses of long-lived assets, gain on deconsolidation of subsidiaries and share of results of equity method investees, each of which have been and may continue to be incurred in our business.

We mitigate these limitations by reconciling the non-GAAP financial measure to the most comparable U.S. GAAP performance measure, all of which should be considered when evaluating our performance. We do not provide forward-looking guidance for certain financial data, such as depreciation, amortization, accretion, share-based compensation, share of results of equity method investees and net income (loss); the impact of such data and related adjustments can be significant. As a result, we are not able to provide a reconciliation of forward-looking U.S. GAAP to forward-looking non-GAAP financial measures without unreasonable effort. Such forward-looking non-GAAP financial measures include the forecast for Adjusted EBITDA in the section captioned "Business Outlook" set forth in this press release.

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.

***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 RMB7.1190 to US$1.00, the noon buying rate in effect on September 30, 2025 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.

***Statement Regarding Preliminary Unaudited Financial Information***

The unaudited financial information set out in this earnings release 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 financial information.

**About GDS Holdings Limited**

GDS Holdings Limited (NASDAQ: GDS; HKEX: 9698) is a leading developer and operator of high-performance data centers in China. The Company's facilities are strategically located in and around primary economic hubs where demand for high-performance data center services is concentrated. The Company's data centers have large net floor area, high power capacity, density and efficiency, and multiple redundancies across all critical systems. GDS is carrier and cloud-neutral, which enables its customers to access the major telecommunications networks, as well as the largest PRC and global public clouds, which are hosted in many of its facilities. The Company offers co-location and a suite of value-added services, including managed hybrid cloud services through direct private connection to leading public clouds, managed network services, and, where required, the resale of public cloud services. The Company has a 24-year track record of service delivery, successfully fulfilling the requirements of some of the largest and most demanding customers for outsourced data center services in China. The Company's customer base consists predominantly of hyperscale cloud service providers, large internet companies, financial institutions, telecommunications carriers, IT service providers, and large domestic private sector and multinational corporations. The Company also holds a non-controlling 35.6% equity interest in DayOne Data Centers Limited which develops and operates data centers in international markets.

**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 "aim," "anticipate," "believe," "continue," "estimate," "expect," "future," "guidance," "intend," "is/are likely to," "may," "ongoing," "plan," "potential," "target," "will," and similar statements. Among other things, statements that are not historical facts, including statements about GDS Holdings' beliefs and expectations regarding the growth of its businesses and its revenue for the full fiscal year, the business outlook and quotations from management in this announcement, as well as GDS Holdings' strategic and operational plans, are or contain forward-looking statements. GDS Holdings may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the "SEC") on Forms 20-F and 6-K, in its current, interim and annual reports to shareholders, in announcements, circulars or other publications made on the website of the Stock Exchange of Hong Kong Limited (the "Hong Kong Stock Exchange"), in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause GDS Holdings' actual results or financial performance to differ materially from those contained in any forward-looking statement, including but not limited to the following: GDS Holdings' goals and strategies; GDS Holdings' future business development, financial condition and results of operations; the expected growth of the market for high-performance data centers, data center solutions and related services in China and regions in which GDS Holdings' major equity investees operate, such as South East Asia; GDS Holdings' expectations regarding demand for and market acceptance of its high-performance data centers, data center solutions and related services; GDS Holdings' expectations regarding building, strengthening and maintaining its relationships with new and existing customers; the results of operations, growth prospects, financial condition, regulatory environment, competitive landscape and other uncertainties associated with the business and operations of GDS Holdings' major equity investee DayOne; the continued adoption of cloud computing and cloud service providers in China and other major markets that may impact the results of our equity investees, such as South East Asia; risks and uncertainties associated with increased investments in GDS Holdings' business and new data center initiatives; risks and uncertainties associated with strategic acquisitions and investments; GDS Holdings' ability to maintain or grow its revenue or business; fluctuations in GDS Holdings' operating results; changes in laws, regulations and regulatory environment that affect GDS Holdings' business operations and those of its major equity investees; competition in GDS Holdings' industry in China and in markets that affect the business operations of its major equity investees, such as South East Asia; GDS Holdings' ability to monetize its existing data center assets through transactions such as public REITs, ABS Schemes, data center funds, joint ventures, sale and lease-back arrangements and private asset sales; security breaches; power outages; and fluctuations in general economic and business conditions in China and globally, and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks, uncertainties or factors is included in GDS Holdings' filings with the SEC, including its annual report on Form 20-F, and with the Hong Kong Stock Exchange. All information provided in this press release is as of the date of this press release and are based on assumptions that GDS Holdings believes to be reasonable as of such date, and GDS Holdings does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

**For investor and media inquiries, please contact:**

GDS Holdings Limited

Laura Chen

Phone: +86 (21) 2029-2203

Email: <u>ir@gds-services.com</u>

Piacente Financial Communications

Ross Warner

Phone: +86 (10) 6508-0677

Email: <u>GDS@tpg-ir.com</u>

Brandi Piacente

Phone: +1 (212) 481-2050

Email: <u>GDS@tpg-ir.com</u>

GDS Holdings Limited

**GDS HOLDINGS LIMITED**

**UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS**

**(Amount in thousands of Renminbi ("RMB") and US dollars ("US$"))**

---

| | | | |
|:---|:---|:---|:---|
|  | **As of December 31,<br> 2024** | **As of September 30, 2025** | **As of September 30, 2025** |
|  | **RMB** | **RMB** | **US$** |
| **Assets** |  |  |  |
| Current assets |  |  |  |
| &nbsp;&nbsp;&nbsp;Cash | 7867659 | 13443679 | 1888422 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net of allowance for credit losses | 3021956 | 2868236 | 402899 |
| &nbsp;&nbsp;&nbsp;Value-added-tax ("VAT") recoverable | 240506 | 254113 | 35695 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 482950 | 694722 | 97587 |
| &nbsp;&nbsp;&nbsp;**Total current assets** | **11613071** | **17260750** | **2424603** |
| Non-current assets |  |  |  |
| &nbsp;&nbsp;&nbsp;Long-term investments in equity investees | 7544555 | 8347854 | 1172616 |
| &nbsp;&nbsp;&nbsp;Property and equipment, net | 40204133 | 39331378 | 5524846 |
| &nbsp;&nbsp;&nbsp;Prepaid land use rights, net | 21774 | 16238 | 2281 |
| &nbsp;&nbsp;&nbsp;Operating lease right-of-use assets | 5193408 | 4969353 | 698041 |
| &nbsp;&nbsp;&nbsp;Goodwill and intangible assets, net | 6367493 | 5585909 | 784648 |
| &nbsp;&nbsp;&nbsp;Other non-current assets | 2704194 | 3097509 | 435104 |
| &nbsp;&nbsp;&nbsp;**Total non-current assets** | **62035557** | **61348241** | **8617536** |
| &nbsp;&nbsp;&nbsp;**Total assets** | **73648628** | **78608991** | **11042139** |
| **Liabilities, Mezzanine Equity and Equity** |  |  |  |
| Current liabilities |  |  |  |
| &nbsp;&nbsp;&nbsp;Short-term borrowings and current portion of long-term borrowings | 4341649 | 2634940 | 370128 |
| &nbsp;&nbsp;&nbsp;Convertible bonds payable, current | 575 | 0 | 0 |
| &nbsp;&nbsp;&nbsp;Accounts payable | 2593305 | 1915211 | 269028 |
| &nbsp;&nbsp;&nbsp;Accrued expenses and other payables | 1389072 | 1543903 | 216870 |
| &nbsp;&nbsp;&nbsp;Operating lease liabilities, current | 117345 | 96517 | 13558 |
| &nbsp;&nbsp;&nbsp;Finance lease and other financing obligations, current | 636152 | 677664 | 95191 |
| &nbsp;&nbsp;&nbsp;**Total current liabilities** | **9078098** | **6868235** | **964775** |
| Non-current liabilities |  |  |  |
| &nbsp;&nbsp;&nbsp;Long-term borrowings, excluding current portion | 21905985 | 22916849 | 3219111 |
| &nbsp;&nbsp;&nbsp;Convertible bonds payable, non-current | 8576583 | 12265441 | 1722916 |
| &nbsp;&nbsp;&nbsp;Operating lease liabilities, non-current | 1279726 | 1230810 | 172891 |
| &nbsp;&nbsp;&nbsp;Finance lease and other financing obligations, non-current | 7601651 | 7142249 | 1003266 |
| &nbsp;&nbsp;&nbsp;Other long-term liabilities | 1537952 | 1402120 | 196955 |
| &nbsp;&nbsp;&nbsp;**Total non-current liabilities** | **40901897** | **44957469** | **6315139** |
| &nbsp;&nbsp;&nbsp;**Total liabilities** | **49979995** | **51825704** | **7279914** |
| Mezzanine equity |  |  |  |
| &nbsp;&nbsp;&nbsp;Redeemable preferred shares | 1080656 | 1068045 | 150027 |
| &nbsp;&nbsp;&nbsp;**Total mezzanine equity** | **1080656** | **1068045** | **150027** |
| GDS Holdings Limited shareholders' equity |  |  |  |
| &nbsp;&nbsp;&nbsp;Ordinary shares | 527 | 562 | 79 |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 29596268 | 31153968 | 4376172 |
| &nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss | (1094377) | (928168) | (130379) |
| &nbsp;&nbsp;&nbsp;Accumulated deficit | (6044372) | (4627676) | (650047) |
| &nbsp;&nbsp;&nbsp;**Total GDS Holdings Limited shareholders' equity** | **22458046** | **25598686** | **3595825** |
| Non-controlling interests | 129931 | 116556 | 16373 |
| &nbsp;&nbsp;&nbsp;**Total equity** | **22587977** | **25715242** | **3612198** |
| &nbsp;&nbsp;&nbsp;**Total liabilities, mezzanine equity and equity** | **73648628** | **78608991** | **11042139** |

---

**GDS HOLDINGS LIMITED**

**UNAUDITED CONDENSED 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** | **Three months ended** | **Three months ended** | **Three months ended** | **Nine months ended** | **Nine months ended** | **Nine months ended** |
|  | **September 30, 2024** | **June 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2024** | **September 30, 2025** | **September 30, 2025** |
|  | **RMB** | **RMB** | **RMB** | **US$** | **RMB** | **RMB** | **US$** |
| **Net revenue** |  |  |  |  |  |  |  |
| Service revenue | 2619578 | 2898398 | 2886480 | 405461 | 7631406 | 8507786 | 1195082 |
| Equipment sales | 0 | 1890 | 646 | 91 | 0 | 2786 | 391 |
| **Total net revenue** | **2619578** | **2900288** | **2887126** | **405552** | **7631406** | **8510572** | **1195473** |
| Cost of revenue | (2061995) | (2211362) | (2247889) | (315759) | (5986894) | (6537584) | (918329) |
| **Gross profit** | **557583** | **688926** | **639237** | **89793** | **1644512** | **1972988** | **277144** |
| **Operating expenses** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Selling and marketing expenses | (32356) | (33977) | (40232) | (5651) | (85869) | (106973) | (15026) |
| &nbsp;&nbsp;&nbsp;General and administrative expenses | (211392) | (231536) | (228357) | (32077) | (658829) | (698829) | (98164) |
| &nbsp;&nbsp;&nbsp;Research and development expenses | (8588) | (8826) | (8253) | (1159) | (29457) | (24968) | (3507) |
| **Income from continuing operations** | **305247** | **414587** | **362395** | **50906** | **870357** | **1142218** | **160447** |
| **Other income (expenses):** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net interest expenses | (463327) | (404989) | (375472) | (52742) | (1376106) | (1221938) | (171645) |
| &nbsp;&nbsp;&nbsp;Foreign currency exchange gain (loss), net | 586 | 1376 | (644) | (90) | 10825 | 1750 | 246 |
| &nbsp;&nbsp;&nbsp;Others, net | 5001 | 9245 | 16068 | 2257 | 19330 | 34998 | 4916 |
| &nbsp;&nbsp;&nbsp;Gain on deconsolidation of subsidiaries | 0 | 0 | 1369304 | 192345 | 0 | 2426349 | 340827 |
| **(Loss) income from continuing operations before income taxes and share of results of equity method investees** | **(152493)** | **20219** | **1371651** | **192676** | **(475594)** | **2383377** | **334791** |
| Income tax benefits (expenses) | 347 | (64858) | (181875) | (25548) | (121909) | (446434) | (62710) |
| Share of results of equity method investees | 0 | (25945) | (461144) | (64777) | 0 | (514821) | (72316) |
| **Net (loss) income from continuing operations** | **(152146)** | **(70584)** | **728632** | **102351** | **(597503)** | **1422122** | **199765** |
| **Discontinued operations** |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Loss from operations of discontinued operations, net of income taxes | (78963) | 0 | 0 | 0 | (210305) | 0 | 0 |
| &nbsp;&nbsp;&nbsp;Gain on deconsolidation of subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| **Loss from discontinued operations** | **(78963)** | **0** | **0** | **0** | **(210305)** | **0** | **0** |
| **Net (loss) income** | **(231109)** | **(70584)** | **728632** | **102351** | **(807808)** | **1422122** | **199765** |
| Net (loss) income from continuing operations | (152146) | (70584) | 728632 | 102351 | (597503) | 1422122 | 199765 |
| Net income from continuing operations attributable to non-controlling interests | (1755) | (1716) | (2657) | (373) | (4941) | (5426) | (762) |
| **Net (loss) income from continuing operations attributable to GDS Holdings Limited shareholders** | **(153901)** | **(72300)** | **725975** | **101978** | **(602444)** | **1416696** | **199003** |
| Loss from discontinued operations | (78963) | 0 | 0 | 0 | (210305) | 0 | 0 |
| Net loss from discontinued operations attributable to non-controlling interests | 5092 | 0 | 0 | 0 | 3944 | 0 | 0 |
| Net loss from discontinued operations attributable to redeemable non-controlling interests | 35432 | 0 | 0 | 0 | 44897 | 0 | 0 |
| **Net loss from discontinued operations attributable to GDS Holdings Limited shareholders** | **(38439)** | **0** | **0** | **0** | **(161464)** | **0** | **0** |
| **Net (loss) income attributable to GDS Holdings Limited shareholders** | **(192340)** | **(72300)** | **725975** | **101978** | **(763908)** | **1416696** | **199003** |
| Cumulative dividend on redeemable preferred shares | (13618) | (13621) | (13663) | (1919) | (40553) | (40739) | (5723) |
| **Net (loss) income available to GDS Holdings Limited ordinary shareholders** | **(205958)** | **(85921)** | **712312** | **100059** | **(804461)** | **1375957** | **193280** |
| **(Loss) income per ordinary share** |  |  |  |  |  |  |  |
| Basic | (0.14) | (0.06) | 0.46 | 0.06 | (0.55) | 0.91 | 0.13 |
| Diluted | (0.14) | (0.06) | 0.40 | 0.06 | (0.55) | 0.83 | 0.12 |
| **Weighted average number of ordinary share outstanding** |  |  |  |  |  |  |  |
| Basic | 1476130132 | 1500872881 | 1541705225 | 1541705225 | 1472056703 | 1509155484 | 1509155484 |
| Diluted | 1476130132 | 1500872881 | 1984256384 | 1984256384 | 1472056703 | 1895882199 | 1895882199 |

---

**GDS HOLDINGS LIMITED**

**UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME**

**(Amount in thousands of Renminbi ("RMB") and US dollars ("US$"))**

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** | **Nine months ended** | **Nine months ended** | **Nine months ended** |
|  | **September 30, 2024** | **June 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2024** | **September 30, 2025** | **September 30, 2025** |
|  | **RMB** | **RMB** | **RMB** | **US$** | **RMB** | **RMB** | **US$** |
| **Net (loss) income** | **(231109)** | **(70584)** | **728632** | **102351** | **(807808)** | **1422122** | **199765** |
| Foreign currency translation adjustments, net of nil tax | 538739 | 30947 | 71156 | 9995 | 466380 | 118537 | 16651 |
| Other comprehensive income (loss) from share of results of equity method investees | 0 | 103682 | (52070) | (7314) | 0 | 48218 | 6773 |
| **Comprehensive income (loss)** | **307630** | **64045** | **747718** | **105032** | **(341428)** | **1588877** | **223189** |
| Comprehensive income attributable to non-controlling interests | (5287) | (2143) | (2668) | (375) | (7707) | (5972) | (839) |
| Comprehensive income attributable to redeemable non-controlling interests | (107365) | 0 | 0 | 0 | (101817) | 0 | 0 |
| **Comprehensive income (loss) attributable to GDS Holdings Limited shareholders** | **194978** | **61902** | **745050** | **104657** | **(450952)** | **1582905** | **222350** |

---

**GDS HOLDINGS LIMITED**

**UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

**(Amount in thousands of Renminbi ("RMB") and US dollars ("US$"))**

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** | **Nine month ended** | **Nine month ended** | **Nine month ended** |
|  | **September 30, 2024** | **June 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2024** | **September 30, 2025** | **September 30, 2025** |
|  | **RMB** | **RMB** | **RMB** | **US$** | **RMB** | **RMB** | **US$** |
| **Net (loss) income** | **(231109)** | **(70584)** | **728632** | **102351** | **(807808)** | **1422122** | **199765** |
| &nbsp;&nbsp;&nbsp;Net loss from discontinued operations | 78963 | 0 | 0 | 0 | 210305 | 0 | 0 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 803535 | 856615 | 860931 | 120934 | 2377108 | 2574065 | 361577 |
| &nbsp;&nbsp;&nbsp;Amortization of debt issuance cost and debt discount | 33467 | 22169 | 16227 | 2279 | 92434 | 70200 | 9861 |
| &nbsp;&nbsp;&nbsp;Share-based compensation expense | 61194 | 61202 | 74703 | 10493 | 213522 | 197882 | 27795 |
| &nbsp;&nbsp;&nbsp;Share of results of equity method investees | 0 | 25945 | 461144 | 64777 | 0 | 514821 | 72316 |
| &nbsp;&nbsp;&nbsp;Gain on deconsolidation of subsidiaries | 0 | 0 | (1369304) | (192345) | 0 | (2426349) | (340827) |
| &nbsp;&nbsp;&nbsp;Others | (63810) | (9980) | 5989 | 841 | (86238) | 4181 | 587 |
| Changes in operating assets and liabilities | (42362) | (20244) | (41820) | (5875) | (859521) | 24775 | 3480 |
| **Net cash provided by operating activities from continuing operations** | **639878** | **865123** | **736502** | **103455** | **1139802** | **2381697** | **334554** |
| **Net cash provided by (used in) operating activities from discontinued operations** | **1636** | **0** | **0** | **0** | **(130743)** | **0** | **0** |
| **Net cash provided by operating activities** | **641514** | **865123** | **736502** | **103455** | **1009059** | **2381697** | **334554** |
| &nbsp;&nbsp;&nbsp;Purchase of property and equipment and land use rights | (788123) | (1264798) | (1421828) | (199723) | (2584002) | (3695954) | (519167) |
| &nbsp;&nbsp;&nbsp;Receipts related to acquisitions and investments | 0 | 900272 | 1715146 | 240926 | 1098023 | 2255333 | 316804 |
| **Net cash (used in) provided by investing activities from continuing operations** | **(788123)** | **(364526)** | **293318** | **41203** | **(1485979)** | **(1440621)** | **(202363)** |
| **Net cash used in investing activities from discontinued operations** | **(2110682)** | **0** | **0** | **0** | **(3909137)** | **0** | **0** |
| **Net cash (used in) provided by investing activities** | **(2898805)** | **(364526)** | **293318** | **41203** | **(5395116)** | **(1440621)** | **(202363)** |
| **Net cash (used in) provided by financing activities from continuing operations** | **(392325)** | **5144746** | **(822047)** | **(115471)** | **786742** | **4597731** | **645839** |
| **Net cash provided by financing activities from discontinued operations** | **2334112** | **0** | **0** | **0** | **5441594** | **0** | **0** |
| **Net cash provided by (used in) financing activities** | **1941787** | **5144746** | **(822047)** | **(115471)** | **6228336** | **4597731** | **645839** |
| Effect of exchange rate changes on cash and restricted cash | (28109) | (15673) | (29724) | (4177) | (7135) | (45639) | (6410) |
| Net (decrease) increase of cash and restricted cash | (343613) | 5629670 | 178049 | 25010 | 1835144 | 5493168 | 771620 |
| Cash and restricted cash at beginning of period | 10096689 | 7778979 | 13321389 | 1871244 | 7917932 | 8093530 | 1136891 |
| Reclassification as assets of disposal group classified as held for sale | 0 | (87260) | 87260 | 12257 | 0 | 0 | 0 |
| **Cash and restricted cash at end of period** | **9753076** | **13321389** | **13586698** | **1908511** | **9753076** | **13586698** | **1908511** |
| **Less: Cash and restricted cash of discontinued operations at end of period** | **(1760719)** | **0** | **0** | **0** | **(1760719)** | **0** | **0** |
| **Cash and restricted cash of continuing operations at end of period** | **7992357** | **13321389** | **13586698** | **1908511** | **7992357** | **13586698** | **1908511** |

---

**GDS HOLDINGS LIMITED**

**RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS**

**(Amount in thousands of Renminbi ("RMB") and US dollars ("US$")**

**except for percentage data)**

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** | **Nine months ended** | **Nine months ended** | **Nine months ended** | **Nine months ended** | **Nine months ended** |
|  | **September 30, 2024** | **September 30, 2024** | **June 30, 2025** | **June 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2024** | **September 30, 2024** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** |
|  | **RMB** | **% of net<br> revenue** | **RMB** | **% of net<br> revenue** | **RMB** | **US$** | **% of net<br> revenue** | **RMB** | **% of net<br> revenue** | **RMB** | **US$** | **% of net<br> revenue** |
| **Gross profit** | **557583** | **21.3** | **688926** | **23.8** | **639237** | **89793** | **22.1** | **1644512** | **21.5** | **1972988** | **277144** | **23.2** |
| Depreciation and amortization | 731630 | 27.9 | 793632 | 27.3 | 800517 | 112448 | 27.7 | 2160575 | 28.3 | 2384886 | 335003 | 27.9 |
| Operating lease cost relating to prepaid land use rights | 11536 | 0.4 | 11399 | 0.4 | 11499 | 1615 | 0.4 | 32876 | 0.4 | 34914 | 4904 | 0.4 |
| Accretion expenses for asset retirement costs | 1730 | 0.1 | 1817 | 0.1 | 1797 | 252 | 0.1 | 5118 | 0.1 | 5442 | 764 | 0.1 |
| Share-based compensation expenses | 20549 | 0.8 | 13728 | 0.4 | 19505 | 2740 | 0.7 | 74400 | 1 | 39249 | 5513 | 0.5 |
| **Adjusted GP** | **1323028** | **50.5** | **1509502** | **52.0** | **1472555** | **206848** | **51.0** | **3917481** | **51.3** | **4437479** | **623328** | **52.1** |

---

**GDS HOLDINGS LIMITED**

**RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS**

**(Amount in thousands of Renminbi ("RMB") and US dollars ("US$")**

**except for percentage data)**

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** | **Nine months ended** | **Nine months ended** | **Nine months ended** | **Nine months ended** | **Nine months ended** |
|  | **September 30, 2024** | **September 30, 2024** | **June 30, 2025** | **June 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2024** | **September 30, 2024** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** |
|  | **RMB** | **% of net<br> revenue** | **RMB** | **% of net<br> revenue** | **RMB** | **US$** | **% of net<br> revenue** | **RMB** | **% of net<br> revenue** | **RMB** | **US$** | **% of net<br> revenue** |
| **Net (loss) income** | **(231109)** | **(8.8)** | **(70584)** | **(2.4)** | **728632** | **102351** | **25.2** | **(807808)** | **(10.6)** | **1422122** | **199765** | **16.7** |
| Loss from discontinued operations | 78963 | 3 | 0 | 0 | 0 | 0 | 0 | 210305 | 2.8 | 0 | 0 | 0 |
| **Net (loss) income from continuing operations** | **(152146)** | **(5.8)** | **(70584)** | **(2.4)** | **728632** | **102351** | **25.2** | **(597503)** | **(7.8)** | **1422122** | **199765** | **16.7** |
| Net interest expenses | 463327 | 17.7 | 404989 | 14 | 375472 | 52742 | 13 | 1376106 | 18 | 1221938 | 171645 | 14.4 |
| Income tax (benefits) expenses | (347) | 0 | 64858 | 2.2 | 181875 | 25548 | 6.3 | 121909 | 1.6 | 446434 | 62710 | 5.2 |
| Share of results of equity method investees | 0 | 0 | 25945 | 0.9 | 461144 | 64777 | 16 | 0 | 0 | 514821 | 72316 | 6 |
| Gain on deconsolidation of subsidiaries | 0 | 0 | 0 | 0 | (1369304) | (192345) | (47.4) | 0 | 0 | (2426349) | (340827) | (28.5) |
| Depreciation and amortization | 803535 | 30.6 | 856615 | 29.5 | 860931 | 120934 | 29.8 | 2377108 | 31.1 | 2574065 | 361577 | 30.2 |
| Operating lease cost relating to prepaid land use rights | 27602 | 1.1 | 26951 | 0.9 | 26949 | 3786 | 0.9 | 82517 | 1.1 | 81484 | 11446 | 1 |
| Accretion expenses for asset retirement costs | 1730 | 0.1 | 1817 | 0.1 | 1797 | 252 | 0.1 | 5118 | 0.1 | 5442 | 764 | 0.1 |
| Share-based compensation expenses | 61194 | 2.3 | 61202 | 2.1 | 74703 | 10493 | 2.6 | 213522 | 2.8 | 197882 | 27795 | 2.3 |
| **Adjusted EBITDA** | **1204895** | **46.0** | **1371793** | **47.3** | **1342199** | **188538** | **46.5** | **3578777** | **46.9** | **4037839** | **567191** | **47.4** |

---