TMCnet News

Internap Reports Strong Year-Over-Year Adjusted EBITDA Growth and Adjusted EBITDA Margin Expansion
[May 05, 2016]

Internap Reports Strong Year-Over-Year Adjusted EBITDA Growth and Adjusted EBITDA Margin Expansion


ATLANTA, May 5, 2016 /PRNewswire/ -- Internap Corporation (NASDAQ: INAP), a provider of high-performance Internet infrastructure services, today announced financial results for the first quarter of 2016. 

"We delivered solid financial results for the first quarter of 2016 with adjusted EBITDA and adjusted EBITDA margin representing the highest levels for a first quarter in company history. We completed the transition into two distinct business units, which better aligns our cost structure and will enable us to respond better to customers and to grow faster as a result," said Michael Ruffolo, President and Chief Executive Officer of Internap.  "Consistent with our guidance provided last quarter, churn from a small number of large customers created a headwind to first quarter revenue. With churn expected to decline in the second quarter of 2016, we believe we are positioned to accelerate profitable growth as we progress through 2016 and are excited by the implications for long-term shareholder value."

 






First Quarter 2016 Financial Summary















YoY


QoQ





1Q 2016


1Q 2015


4Q 2015


Growth


Growth

Revenues:











Data center and network services

$     50,872


$     54,068


$     53,010


-6%


-4%


Cloud and hosting services

$     25,052


$     26,718


$     25,746


-6%


-3%



Total Revenues

$     75,924


$     80,786


$     78,756


-6%


-4%














Operating Expenses

$     78,125


$     84,905


$     85,509


-8%


-9%














GAAP Net Loss

$     (9,644)


$    (10,442)


$    (11,269)


8%


-14%














Normalized Net Loss2

$     (6,108)


$   (8,598)


$   (7,409)


29%


-18%














Segment Profit1

$    44,847


$   47,440


$   47,322


-5%


-5%

Segment Profit Margin

59.1%


58.7%


60.1%


40 BPS


-100 BPS














Adjusted EBITDA

$    20,476


$   17,918


$   22,810


14%


-10%

Adjusted EBITDA Margin

27.0%


22.2%


29.0%


480 BPS


-200 BPS















 

Revenue

  • Revenue totaled $75.9 million in the first quarter, a decrease of 6% year-over-year and 4% sequentially. Both decreases were driven by churn from a small number of large customers.
  • Data Center and Network Services revenue totaled $50.9 million in the first quarter, a decrease of 6% year-over-year and 4% sequentially. The year-over-year decrease was attributable to lower IP connectivity revenue related to the continued decline in pricing for new and renewing customers and the loss of legacy contracts, a decrease in partner colocation revenue, partially offset by an increase in company-controlled colocation revenue. The sequential decrease was primarily attributable to similar trends for IP connectivity and anticipated churn from a significant company-controlled colocation customer.
  • Cloud and Hosting Services revenue totaled $25.1 million in the first quarter, a decrease of 6% year-over-year and 3% sequentially. Both decreases were driven by churn from a small number of large customers.

Net Loss

  • GAAP net loss was $(9.6) million, or $(0.19) per share, compared with $(10.4) million, or $(0.20) per share, in the first quarter of 2015 and $(11.3) million, or $(0.22) per share, in the fourth quarter of 2015.
  • Normalized net loss was $(6.1) million, or $(0.12) per share, compared with normalized net loss of $(8.6) million, or $(0.17) per share, in the first quarter of 2015, and normalized net loss of $(7.4) million, or $(0.14) per share, in the fourth quarter of 2015.

Segment Profit and Adjusted EBITDA

  • Segment profit totaled $44.8 million in the first quarter, a 5% decrease compared with the first quarter of 2015 and a 5% decrease from the fourth quarter of 2015. Segment margin was 59.1%, an increase of 40 basis points year-over-year and a decrease of 100 basis points sequentially.
  • Data Center and Network Services segment profit totaled $26.5 million in the first quarter, a 4% decrease compared with the first quarter of 2015 and a 6% decrease from the fourth quarter of 2015. Data Center and Network Services segment margin was 52.1% in the first quarter, up 110 basis points year-over-year and down 120 basis points sequentially. Year-over-year, lower IP connectivity revenue and partner colocation revenue offset higher company-controlled colocation revenue and resulted in a decrease in data center and network services segment profit. Lower IP connectivity costs and a favorable mix shift of higher company-controlled colocation revenue drove data center and network services segment margin higher. Sequentially, lower data center and network services revenue resulted in declines in segment profit and segment margin.
  • Cloud and Hosting Services segment profit totaled $18.3 million in the first quarter, an 8% decrease compared with the first quarter of 2015 and a 4% decrease from the fourth quarter of 2015. Cloud and Hosting Services segment margin was 73.2% in the first quarter, down 110 basis points year-over-year and 90 basis points sequentially. Decreased Cloud and Hosting Services revenue resulted in declines in segment profit and segment margin.
  • Adjusted EBITDA totaled $20.5 million in the first quarter, a 14% increase compared with the first quarter of 2015 and a 10% decrease from the fourth quarter of 2015. Adjusted EBITDA margin was 27.0% in the first quarter, up 480 basis points year-over-year and down 200 basis points sequentially. The year-over-year increase in adjusted EBITDA and adjusted EBITDA margin was attributable to lower cash operating expense4 primarily from optimizing the Company's cost structure, reduced discretionary spending and improved marketing program efficiencies. Benefits included a decrease in cash-based compensation, a decrease in marketing costs and the elimination of non-core functions, primarily the result of our business unit realignment. Sequentially, lower segment profit and seasonally higher normalized cash operating expense weighed on adjusted EBITDA and adjusted EBITDA margin.

Balance Sheet and Cash Flow Statement

  • Cash and cash equivalents totaled $13.9 million at March 31, 2016. Total debt was $378.0 million, net of discount and prepaid costs, at the end of the quarter, including $59.3 million in capital lease obligations.
  • Cash generated from operations for the three months ended March 31, 2016 was $10.8 million. Capital expenditures over the same period were $12.7 million.

Business Outlook

We are reaffirming the following guidance for full-year 2016:

  • Revenue                                       $310 million - $320 million
  • Adjusted EBITDA                          $80 million - $90 million
  • Capital Expenditures                     $40 million - $50 million

Recent Operational Highlights

Historical trends of key financial and operational metrics can be found in a supplementary data schedule on Internap's website at http://ir.internap.com/results.cfm.

  • Internap announced the launch of China Performance IP™, a direct connection between the company's Hong Kong private network access point (PNAP) and mainland Chinese Internet providers. This direct, route-optimized connection between Hong Kong and China enables enterprises to gain low latency access to the mainland's fast-growing markets from Hong Kong, removing the complexity, cost and time required to set up operations on the mainland or engage directly with China's Internet providers.
  • Internap announced the expansion of its OpenStack-based bare-metal Infrastructure-as-a-Service offering, AgileSERVER 2.0, to its data centers in Amsterdam, Dallas and Santa Clara, Calif. Launched in 2015 out of Internap's New York Metro data center in Secaucus, N.J., AgileSERVER 2.0 is now available in four locations globally, enabling enterprises and devops teams running mission-critical applications and big data workloads to build scale-out infrastructure environments that are higher performing and more cost-effective than commodity public cloud platforms.  

 


1

Segment margin and segment profit are non-GAAP financial measures which we define in an attachment to this press release entitled "Non-GAAP (Adjusted) Financial Measures." Reconciliations between GAAP and non-GAAP information related to segment profit and segment margin are contained in the table entitled "Segment Profit and Segment Margin" in the attachment.



2

Adjusted EBITDA, adjusted EBITDA margin and normalized net loss are non-GAAP financial measures which we define in an attachment to this press release entitled "Non-GAAP (Adjusted) Financial Measures." Reconciliations between GAAP information and non-GAAP information related to adjusted EBITDA and normalized net loss are contained in the tables entitled "Reconciliation of Loss from Operations to Adjusted EBITDA," and "Reconciliation of Net Loss and Basic and Diluted Net Loss Per Share to Normalized Net Loss and Basic and Diluted Normalized Net Loss Per Share" in the attachment.



3

Levered free cash flow is a non-GAAP measure which we define in an attachment to this press release entitled "Non-GAAP (Adjusted) Financial Measures." Reconciliations between GAAP and non-GAAP information related to levered free cash flow is contained in the table entitled "Levered Free Cash Flow" in the attachment.



4

Cash operating expense is a non-GAAP measure which we define in an attachment to this press release entitled "Non-GAAP (Adjusted) Financial Measures." Reconciliations between GAAP and non-GAAP information related to cash operating expense is contained in the table entitled "Cash Operating Expense" in the attachment.



Conference Call Information:

Internap's first quarter 2016 conference call will be held today at 5:00 p.m. ET. Listeners may connect to a webcast of the call, which will include accompanying presentation slides, on the investor relations section of Internap's web site at http://ir.internap.com/events.cfm. The call can be also accessed by dialing 866-515-9839. International callers should dial 631-813-4875. An online archive of the webcast presentation will be available for one month following the call. An audio-only replay will be accessible from Thursday, May 5, 2016 at 8:00 p.m. ET through Wednesday, May 11, 2016 at 855-859-2056 using replay code 91208532.  International callers can listen to the archived event at 404-537-3406 with the same code.

About Internap

Internap is the high-performance Internet infrastructure provider that powers the applications shaping the way we live, work and play. Our hybrid infrastructure delivers performance without compromise – blending virtual and bare-metal cloud, hosting and colocation services across a global network of data centers, optimized from the application to the end user and backed by rock-solid customer support and a 100% uptime guarantee. Since 1996, the most innovative companies have relied on Internap to make their applications faster and more scalable. For more information, visit www.internap.com.

Forward-Looking Statements

This press release contains forward-looking statements. These forward-looking statements include statements related to (a) our expectations for the benefits to be achieved from the establishment of two distinct business units, including customer service improvements and our ability to grow faster; (b) our expectations for customer churn; (c) our ability to accelerate profitable growth and drive long-term shareholder value; and (d) our expectations for full-year 2016 revenue, adjusted EBITDA and capital expenditures. Our ability to achieve these forward-looking statements is based on certain assumptions, including our ability to execute on our business strategy, leveraging of multiple routes to market, expanded brand awareness for high-performance Internet infrastructure services and customer churn levels. These assumptions may prove to be inaccurate in the future. Because such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, there are important factors that could cause Internap's actual results to differ materially from those in the forward-looking statements. These factors include our ability to execute on our business strategy and drive growth; our ability to maintain current customers and obtain new ones, whether in a cost-effective manner or at all; the robustness of the IT infrastructure services market; our ability to achieve or sustain profitability; our ability to expand margins and drive higher returns on investment; our ability to sell into new and existing data center space; the actual performance of our IT infrastructure services; our ability to correctly forecast capital needs, demand planning and space utilization; our ability to respond successfully to technological change and the resulting competition; the availability of services from Internet network service providers or network service providers providing network access loops and local loops on favorable terms, or at all; failure of third party suppliers to deliver their products and services on favorable terms, or at all; failures in our network operations centers, data centers, network access points or computer systems; our ability to provide or improve Internet infrastructure services to our customers; and our ability to protect our intellectual property, as well as other factors discussed in our filings with the Securities and Exchange Commission. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. We undertake no obligation to update, amend or clarify any forward-looking statement for any reason.

 




Press Contact:

Investor Contact:

Mariah Torpey

Michael Nelson

(781) 418-2404

(404) 302-9700

[email protected]

[email protected]

 

 

INTERNAP CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)








Three Months Ended March 31,



2016


2015


Revenues:





   Data center and network services

$              50,872


$                   54,068


   Cloud and hosting services

25,052


26,718


       Total revenues

75,924


80,786







Operating costs and expenses:





   Direct costs of sales and services, exclusive of depreciation 
   and amortization, shown below:





     Data center and network services

24,373


26,481


     Cloud and hosting services

6,704


6,865


   Direct costs of customer support

8,804


9,118


   Sales, general and administrative

18,930


21,968


   Depreciation and amortization

19,113


20,208


   Exit activities, restructuring and impairments

201


265







Total operating costs and expenses

78,125


84,905







Loss from operations

(2,201)


(4,119)












Non-operating expenses:





   Interest expense

6,985


6,865


   Loss (gain) on foreign currency, net

433


(514)


   Other, net

(77)


(16)


Total non-operating expenses 

7,341


6,335







Loss before income taxes and equity in earnings of equity-method investment

(9,542)


(10,454)


Provision for income taxes

138


27


Equity in earnings of equity-method investment, net of taxes

(36)


(39)







Net loss

$              (9,644)


$                 (10,442)







Basic and diluted net loss per share

$                (0.19)


$                     (0.20)







Weighted average shares outstanding used in computing net loss per share:





    Basic and diluted

51,774


51,336


 

 

INTERNAP CORPORATION

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

                                   (In thousands, except par value amounts)














March 31,


December 31,



2016


2015






ASSETS





Current assets:





Cash and cash equivalents


$               13,898


$               17,772

Accounts receivable, net of allowance for doubtful accounts of $1,514 and $1,751, respectively


19,570


20,292

Prepaid expenses and other assets


12,410


12,405






Total current assets


45,878


50,469






Property and equipment, net


328,084


328,700

Investment in joint venture 


2,934


2,768

Intangible assets, net


32,047


32,887

Goodwill


130,313


130,313

Deposits and other assets


9,094


9,474

Total assets


$             548,350


$             554,611






LIABILITIES AND STOCKHOLDERS' EQUITY





Current liabilities:





Accounts payable


$               21,672


$               22,607

Accrued liabilities


10,525


10,737

Deferred revenues


6,784


6,603

Capital lease obligations


9,290


8,421

Term loan, less discount of $1,806 and $1,784, respectively


1,194


1,215

Exit activities and restructuring liability


1,712


2,034

Other current liabilities


1,631


2,566

Total current liabilities


52,808


54,183






Deferred revenues


4,798


4,759

Capital lease obligations


50,007


48,692

Revolving credit facility


32,500


31,000

Term loan, less discount of $5,243 and $5,703 respectively


285,007


285,298

Exit activities and restructuring liability


1,709


1,844

Deferred rent


8,395


8,879

Deferred tax liability


1,211


880

Other long-term liabilities


4,467


4,640

Total liabilities


440,902


440,175











Commitments and contingencies





Stockholders' equity:





Preferred stock, $0.001 par value; 20,000 shares authorized; no shares issued 





or outstanding


-


-

Common stock, $0.001 par value; 120,000 shares authorized; 56,351 and 55,971 shares





outstanding, respectively


56


56

Additional paid-in capital


1,279,490


1,277,511

Treasury stock, at cost; 908 and 826 shares, respectively


(6,609)


(6,393)

Accumulated deficit


(1,163,601)


(1,153,957)

Accumulated items of other comprehensive loss


(1,888)


(2,781)

Total stockholders' equity


107,448


114,436

Total liabilities and stockholders' equity


$             548,350


$             554,611






 

 

INTERNAP CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

















Three Months Ended March 31,





2016


2015


Cash Flows from Operating Activities:







Net loss



$              (9,644)


$                  (10,442)


Adjustments to reconcile net loss to net cash provided by (used in) operating activities:





   Depreciation and amortization



19,113


20,208


   Amortization of debt discount and issuance costs



522


490


   Stock-based compensation expense, net of capitalized amount



1,922


1,579


   Equity in earnings of equity-method investment



(36)


(39)


   Provision for doubtful accounts



341


400


   Non-cash change in capital lease obligations



487


(760)


   Non-cash change in exit activities and restructuring liability



347


371


   Non-cash change in deferred rent



(484)


(401)


   Deferred taxes



77


54


   Other, net



202


(242)


Changes in operating assets and liabilities:







   Accounts receivable



537


(1,724)


   Prepaid expenses, deposits and other assets



1,946


(1,544)


   Accounts payable



(1,815)


(7,652)


   Accrued and other liabilities



(1,903)


(903)


   Deferred revenues



191


(256)


   Exit activities and restructuring liability



(804)


(663)


   Asset retirement obligation



(174)


-


   Other liabilities



(43)


17


Net cash flows provided by (used in) operating activities



10,782


(1,507)









Cash Flows from Investing Activities:







Purchases of property and equipment



(12,282)


(14,990)


Additions to acquired and developed technology



(399)


(712)


Net cash flows used in investing activities



(12,681)


(15,702)









Cash Flows from Financing Activities:







Proceeds from credit agreements



1,500


13,000


Principal payments on credit agreements



(750)


(750)


Payments on capital lease obligations



(2,359)


(1,770)


Proceeds from exercise of stock options



-


2,583


Acquisition of common stock for income tax withholdings



(216)


(618)


Other, net



(76)


979


Net cash flows (used in) provided by financing activities



(1,901)


13,424


Effect of exchange rates on cash and cash equivalents



(74)


(80)


Net decrease in cash and cash equivalents



(3,874)


(3,865)


Cash and cash equivalents at beginning of period



17,772


20,084


Cash and cash equivalents at end of period



$              13,898


$                    16,219









 

 

INTERNAP CORPORATION
NON-GAAP (ADJUSTED) FINANCIAL MEASURES

In addition to providing financial measurements based on accounting principles generally accepted in the United States of America ("GAAP"), Internap has historically provided additional financial measures that are not prepared in accordance with GAAP ("non-GAAP"), including adjusted EBITDA and adjusted EBITDA margin, normalized net loss, normalized diluted shares outstanding, segment profit and segment margin, levered free cash flow and cash operating expense. The most directly comparable GAAP equivalent to adjusted EBITDA and normalized net loss is loss from operations and net loss, respectively. The most directly comparable GAAP equivalent to normalized diluted shares outstanding is diluted common shares outstanding.

We define non-GAAP measures as follows:

  • Adjusted EBITDA is loss from operations plus depreciation and amortization, loss (gain) on disposals of property and equipment, exit activities, restructuring and impairments, stock-based compensation, strategic alternatives and related costs, organizational realignment costs and acquisition costs.
  • Adjusted EBITDA margin is adjusted EBITDA as a percentage of revenues.
  • Normalized net loss is net loss plus exit activities, restructuring and impairments, stock-based compensation, acquisition costs and strategic alternatives and related costs.
  • Normalized diluted shares outstanding are diluted shares of common stock outstanding used in GAAP net loss per share calculations, excluding the dilutive effect of stock-based compensation using the treasury stock method.
  • Normalized net loss per share is normalized net loss divided by basic and normalized diluted shares outstanding.
  • Segment profit is segment revenues less direct costs of sales and services, exclusive of depreciation and amortization for the segment, as presented in the notes to our consolidated financial statements. Segment profit does not include direct costs of customer support or any depreciation or amortization associated with direct costs.
  • Segment margin is segment profit as a percentage of segment revenues.
  • Levered free cash flow is adjusted EBITDA less capital expenditures, net of equipment sale-leaseback transactions and cash paid for interest.
  • Cash operating expense is GAAP operating expense less direct cost of sales and services, depreciation and amortization, loss (gain) on disposals of property and equipment, exit activities, restructuring and impairments, stock-based compensation, acquisition costs and strategic alternatives and related costs.

We detail reconciliations of our non-GAAP financial measures to the most directly comparable financial measure in the reconciliations of GAAP to non-GAAP measures below. We believe that presentation of these non-GAAP financial measures provides useful information to investors regarding our results of operations.

We believe that excluding depreciation and amortization and loss on disposals of property and equipment, as well as impairments and restructuring, to calculate adjusted EBITDA provides supplemental information and an alternative presentation that is useful to investors' understanding of our core operating results and trends. Not only are depreciation and amortization expenses based on historical costs of assets that may have little bearing on present or future replacement costs, but also they are based on management estimates of remaining useful lives. Loss on disposals of property and equipment is also based on historical costs of assets that may have little bearing on replacement costs. Impairments and restructuring expenses primarily reflect goodwill impairments and subsequent plan adjustments in sublease income assumptions for certain properties included in our previously disclosed restructuring plans.

We believe that exit activities, restructuring and impairment charges, strategic alternatives and related costs and organizational realignment costs are unique costs that we do not expect to recur on a regular basis, and consequently, we do not consider these charges as a normal component of expenses related to current and ongoing operations.

Similarly, we believe that excluding the effects of stock-based compensation from non-GAAP financial measures provides supplemental information and an alternative presentation useful to investors' understanding of our core operating results and trends. Investors have indicated that they consider financial measures of our results of operations excluding stock-based compensation as important supplemental information useful to their understanding of our historical results and estimating our future results.

INTERNAP CORPORATION
NON-GAAP (ADJUSTED) FINANCIAL MEASURES (Continued)

We also believe that, in excluding the effects of stock-based compensation, our non-GAAP financial measures provide investors with transparency into what management uses to measure and forecast our results of operations, to compare on a consistent basis our results of operations for the current period to that of prior periods and to compare our results of operations on a more consistent basis against that of other companies, in making financial and operating decisions and to establish certain management compensation.

Stock-based compensation is an important part of total compensation, especially from the perspective of employees. We believe, however, that supplementing GAAP net loss and net loss per share information by providing normalized net loss and normalized net loss per share, excluding the effect of exit activities, restructuring and impairments, stock-based compensation and acquisition costs in all periods, is useful to investors because it enables additional and more meaningful period-to-period comparisons. We consider normalized diluted shares to be another important indicator of our overall performance because it eliminates the effect of non-cash items.

Adjusted EBITDA is not a measure of liquidity calculated in accordance with GAAP, and should be viewed as a supplement to — not a substitute for — our results of operations presented on the basis of GAAP. Adjusted EBITDA does not purport to represent cash flow provided by operating activities as defined by GAAP. Our statements of cash flows present our cash flow activity in accordance with GAAP. Furthermore, adjusted EBITDA is not necessarily comparable to similarly-titled measures reported by other companies.

We believe adjusted EBITDA is used by and is useful to investors and other users of our financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across companies and across periods. We believe that:

  • EBITDA is widely used by investors to measure a company's operating performance without regard to items such as interest expense, income taxes, depreciation and amortization, which can vary substantially from company-to-company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired; and
  • investors commonly adjust EBITDA information to eliminate the effect of disposals of property and equipment, impairments, restructuring and stock-based compensation which vary widely from company-to-company and impair comparability.

Our management uses adjusted EBITDA:

  • as a measure of operating performance to assist in comparing performance from period-to-period on a consistent basis;
  • as a measure for planning and forecasting overall expectations and for evaluating actual results against such expectations; and
  • in communications with the board of directors, analysts and investors concerning our financial performance.

Our presentation of segment profit and segment margin excludes direct costs of customer support and depreciation and amortization in order to allow investors to see the business through the eyes of management. Management views direct costs of network, sales and services as generally less controllable, external costs and management regularly monitors the margin of revenues in excess of these direct costs. Similarly, we view the costs of customer support to also be an important component of costs of revenues but believe that the costs of customer support to be more within our control and to some degree discretionary as we can adjust those costs by hiring and terminating employees.

Segment margin is an important metric to our investors and analysts, as we have regularly discussed and disclosed the effects of third party vendors' pricing declines and the corresponding effect on our revenues. The presentation of segment margin highlights the impact of the pricing declines and allows investors and analysts to evaluate our revenue generation performance relative to direct costs of network, sales and services. Conversely, we have much greater latitude in controlling the compensation component of costs of revenues, represented by customer support, and we analyze this component separately from the direct external costs.

We also have excluded depreciation and amortization from segment profit and segment margin because, as noted above, they are based on estimated useful lives of tangible and intangible assets. Further, depreciation and amortization are based on historical costs incurred to build out our deployed network and the historical costs of these assets may not be indicative of current or future capital expenditures. 

INTERNAP CORPORATION
NON-GAAP (ADJUSTED) FINANCIAL MEASURES (Continued)

Although we believe, for the foregoing reasons, that our presentation of non-GAAP financial measures provides useful supplemental information to investors regarding our results of operations, our non-GAAP financial measures should only be considered in addition to, and not as a substitute for, or superior to, any measure of financial performance prepared in accordance with GAAP.

Use of non-GAAP financial measures is subject to inherent limitations because they do not include all the expenses that must be included under GAAP and because they involve the exercise of judgment of which charges should properly be excluded from the non-GAAP financial measure. Management accounts for these limitations by not relying exclusively on non-GAAP financial measures, but only using such information to supplement GAAP financial measures. Our non-GAAP financial measures may not be the same non-GAAP measures, and may not be calculated in the same manner, as those used by other companies.

 

RECONCILIATION OF LOSS FROM OPERATIONS TO ADJUSTED EBITDA


A reconciliation of loss from operations, the most directly comparable GAAP measure, to adjusted EBITDA for each of the periods indicated is as follows (in thousands):   



Three Months Ended


March 31, 2016


December 31, 2015


March 31, 2015

Loss from operations (GAAP)

$                       (2,201)


$                       (6,753)


$                       (4,119)

Depreciation and amortization

19,113


25,250


20,208

Loss (gain) on disposal of property and equipment, net

28


453


(15)

Exit activities, restructuring and impairments

201


1,033


265

Stock-based compensation 

1,922


2,582


1,579

Strategic alternatives and related costs

141


245


-

Organizational realignment costs

1,272


-


-

Adjusted EBITDA (non-GAAP)

$                      20,476


$                      22,810


$                      17,918

 

 

RECONCILIATION OF NET LOSS AND BASIC AND DILUTED

NET LOSS PER SHARE TO NORMALIZED NET LOSS AND

BASIC AND DILUTED NORMALIZED NET LOSS PER SHARE


Reconciliations of (1) net loss, the most directly comparable GAAP measure, to normalized net loss, (2) diluted shares outstanding used in per share calculations, the most directly comparable GAAP measure, to normalized diluted shares used in normalized per share outstanding calculations and (3) net loss per share, the most directly comparable GAAP measure, to normalized net loss per share for each of the periods indicated is as follows (in thousands, except per share data): 



Three Months Ended


March 31, 2016


December 31, 2015


March 31, 2015

Net loss (GAAP)

$                       (9,644)


$                     (11,269)


$                     (10,442)

Exit activities, restructuring and impairments

201


1,033


265

Stock-based compensation

1,922


2,582


1,579

Strategic alternatives and related costs

141


245


-

Organizational realignment costs

1,272


-


-

Normalized net loss (non-GAAP) 

(6,108)


(7,409)


(8,598)







Normalized net income allocable to participating securities (non-GAAP) 

-


-


-

Normalized net loss available to common stockholders (non-GAAP)

$                       (6,108)


$                       (7,409)


$                       (8,598)

Participating securities (GAAP)

1,369


1,260


1,151







Weighted average shares outstanding used in per share calculation:






Basic and diluted (GAAP)

51,774


51,727


51,336

Add potentially dilutive securities

-


-


-

Less dilutive effect of stock-based compensation under the treasury stock method 

-


-


-

Normalized diluted shares (non-GAAP)

51,774


51,727


51,336







Loss per share (GAAP):






Basic and diluted

$                         (0.19)


$                         (0.22)


$                         (0.20)







Normalized net loss per share (non-GAAP):






Basic and diluted

$                         (0.12)


$                         (0.14)


$                         (0.17)

 

 


INTERNAP CORPORATION

NON-GAAP (ADJUSTED) FINANCIAL MEASURES (Continued)


INTERNAP CORPORATION

SEGMENT PROFIT AND SEGMENT MARGIN


Segment profit and segment margin, which does not include direct costs of customer support or any depreciation or amortization, for each of the periods indicated is as follows (dollars in thousands):



Three Months Ended


March 31, 2016


December 31, 2015


March 31, 2015

Revenues:






   Data center and network services:






      Company-controlled

$                      22,357


$                      23,310


$                      21,230

      Partner

9,938


9,955


11,151

      IP connectivity

18,577


19,745


21,687

      Total data center and network services

50,872


53,010


54,068

   Cloud and hosting services

25,052


25,746


26,718

      Total

75,924


78,756


80,786







Direct cost of sales and services, exclusive of






      depreciation and amortization:






   Data center and network services:






      Company-controlled

9,712


9,728


9,628

      Partner

7,172


7,280


7,772

      IP connectivity

7,489


7,760


9,081

      Total data center and network services

24,373


24,768


26,481

   Cloud and hosting services

6,704


6,666


6,865

      Total

31,077


31,434


33,346







Segment Profit:






   Data center and network services






      Company-controlled

12,645


13,582


11,602

      Partner

2,766


2,675


3,379

      IP connectivity

11,088


11,985


12,606

      Total data center and network services

26,499


28,242


27,587

   Cloud and hosting services

18,348


19,080


19,853

      Total

$                      44,847


$                      47,322


$                      47,440







Segment Margin:






   Data center and network services






      Company-controlled

56.6%


58.3%


54.6%

      Partner

27.8%


26.9%


30.3%

      IP connectivity

59.7%


60.7%


58.1%

      Total data center and network services

52.1%


53.3%


51.0%

   Cloud and hosting services

73.2%


74.1%


74.3%

      Total

59.1%


60.1%


58.7%







 

 

INTERNAP CORPORATION

NON-GAAP (ADJUSTED) FINANCIAL MEASURES (Continued)


LEVERED FREE CASH FLOW


Levered free cash flow is a non-GAAP measure and is adjusted EBITDA less capital expenditures, net of equipment sale-leaseback transactions and cash paid for interest (in thousands):


Three Months Ended


March 31, 2016


December 31, 2015


March 31, 2015

Adjusted EBITDA (non-GAAP)

$                        20,476


$                         22,810


$                        17,918

Capital expenditures, net of equipment sale-leaseback transactions

(12,681)


(14,738)


(15,702)

Unlevered free cash flow (non-GAAP)

7,795


8,072


2,216







Cash interest expense

(6,540)


(6,715)


(6,450)

Levered free cash flow (non-GAAP)

$                          1,255


$                           1,357


$                        (4,234)

 

 

CASH OPERATING EXPENSE


Cash operating expense is a non-GAAP measure and is operating expense defined by GAAP, less direct costs of sales and services, depreciation and amortization, (loss) gain on disposal of property and equipment, exit activities, restructuring and impairments, stock-based compensation, acquisition costs and strategic alternatives and related costs (in thousands):



Three Months Ended


March 31, 2016


December 31, 2015


March 31, 2015

Total operating costs and expenses

$                        78,125


$                        85,509


$                        84,905

Direct costs of sales and services, exclusive of depreciation and amortization

(31,077)


(31,434)


(33,346)

Depreciation and amortization

(19,113)


(25,250)


(20,208)

(Loss) gain on disposal of property and equipment, net

(28)


(453)


15

Exit activities, restructuring and impairments

(201)


(1,033)


(265)

Stock-based compensation 

(1,922)


(2,582)


(1,579)

Strategic alternatives and related costs

(141)


(245)


-

Organizational realignment costs

(1,272)


-


-

Cash operating expense (non-GAAP)

$                        24,371


$                        24,512


$                        29,522

 

Internap

Logo - http://photos.prnewswire.com/prnh/20150319/183128LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/internap-reports-strong-year-over-year-adjusted-ebitda-growth-and-adjusted-ebitda-margin-expansion-300263817.html

SOURCE Internap Corporation


[ Back To TMCnet.com's Homepage ]