2014

Internap Reports Second Quarter 2013 Financial Results - Revenue of $70.0 million, up 2% versus the second quarter of 2012;

- Data center services revenue of $45.6 million, up 10% versus the second quarter of 2012;

- Adjusted EBITDA(1) of $14.1 million increased 15% versus the second quarter of 2012;

- Adjusted EBITDA margin of 20.1%, up 240 basis points year-over-year.

ATLANTA, July 25, 2013 /PRNewswire/ -- Internap Network Services Corporation (NASDAQ: INAP), a provider of high-performance hosting services, today announced financial results for the second quarter of 2013. 

"The solid financial results for the second quarter of 2013 are underpinned by continued growth in our data center services segment and the associated strong operating leverage in the business.  Our integrated platform of high-performance colocation, hosting and cloud solutions continues to provide a compelling basis for competitive differentiation and has enabled us to secure recent successes in the on-line advertising, healthcare and media sectors," said Eric Cooney, President and Chief Executive Officer of Internap.  "As we continue into the second half of 2013, the Internap team is keenly focused on execution of the strategy to drive profitable growth and create superior shareholder value."

Second Quarter 2013 Financial Summary











YoY


QoQ





2Q 2013


2Q 2012


1Q 2013


Growth


Growth

Revenues:











Data center services

$   45,580


$  41,493


$  44,392


10%


3%


IP services

24,403


27,194


25,307


-10%


-4%



Total Revenues

$   69,983


$  68,687


$  69,699


2%


0%














Operating Expenses

$   71,082


$  68,596


$  68,879


4%


3%














GAAP Net Loss  

$   (3,702)


$  (1,997)


$  (1,643)


85%


125%














Normalized Net (Loss) Income1

$    (1,278)


$        263


$        242


-586%


-628%














Segment Profit2

$    37,330


$   36,046


$   36,829


4%


1%

Segment Profit Margin2

53.3%


52.5%


52.8%


80 BPS


50 BPS














Adjusted EBITDA

$    14,067


$   12,190


$   14,145


15%


-1%

Adjusted EBITDA Margin

20.1%


17.7%


20.3%


240 BPS


-20 BPS

 

Revenue

  • Revenue totaled $70.0 million compared with $68.7 million in the second quarter of 2012 and $69.7 million in the first quarter of 2013.
  • Data center services revenue improved 10% year-over-year and 3% sequentially to $45.6 million. Both the year-over-year and sequential increases were attributable to increased sales of colocation in company-controlled data centers and favorable growth in hosting and cloud services.
  • IP services revenue totaled $24.4 million, a decrease of 10% compared with the second quarter of 2012 and 4% sequentially, as traffic growth was more than offset by per unit price declines in IP and the loss of legacy contracts.

Net (Loss) Income

  • GAAP net loss was $(3.7) million, or $(0.07) per share, compared with $(2.0) million, or $(0.04) per share, in the second quarter of 2012 and $(1.6) million, or $(0.03) per share, in the first quarter of 2013.
  • Normalized net loss, which excludes the impact of stock-based compensation expense and items that management considers non-recurring, was $(1.3) million, or $(0.03) per share. Normalized net income was $0.3 million, or $0.01 per share, in the second quarter of 2012, and $0.2 million, or $0.00 per share, in the first quarter of 2013.

Segment Profit and Adjusted EBITDA

  • Segment profit totaled $37.3 million in the second quarter, an increase of 4% year-over-year.  Sequentially, segment profit increased 1%. Segment margin was 53.3%, an increase of 80 basis points compared with the second quarter of 2012. Segment margin increased 50 basis points compared with the first quarter of 2013.
  • Segment profit in data center services was $22.9 million, or 50.3% of data center services revenue. IP services segment profit was $14.4 million, or 59.0% of IP services revenue. Data center services segment profit increased 22% year-over-year and 5% sequentially.  An increasing proportion of higher-margin services, specifically colocation sold in company controlled data centers, hosting and cloud services, benefited data center services segment profit year-over-year and sequentially. Data center services segment margin increased 490 basis points year-over-year and 130 basis points sequentially.  IP services segment profit decreased 16% year-over-year and 5% sequentially.  Lower IP transit revenue and the loss of legacy contracts drove the year-over-year and sequential decreases in segment profit. IP services segment margin decreased 430 basis points year-over-year and 60 basis points sequentially. 
  • Adjusted EBITDA totaled $14.1 million in the second quarter, a 15% increase compared with the second quarter of 2012 and a 1% decrease from the first quarter of 2013.  Adjusted EBITDA margin was 20.1% in the second quarter of 2013, up 240 basis points year-over-year and down 20 basis points sequentially.  The year-over-year increase in adjusted EBITDA was attributable to increased segment profit in our data center services segment. Sequentially, higher sales and marketing costs outweighed the quarter-over-quarter increase in segment profit.

Balance Sheet and Cash Flow Statement

  • Cash and cash equivalents totaled $26.7 million at June 30, 2013. Total debt was $159.7 million, net of discount, at the end of the quarter, including $55.9 million in capital lease obligations.
  • Cash generated from operations for the three and six months ended June 30, 2013 was $8.7 million and $14.2 million, respectively.  Capital expenditures over the same period were $14.9 million and $22.3 million, respectively.

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.

  • We had approximately 3,500 customers at June 30, 2013. 
  • Internap's Los Angeles data center was recently awarded Leadership in Energy and Environmental Design (LEED) Gold certification by the U.S. Green Building Council. In addition to receiving LEED certification, this facility achieved Green Building Initiative's Green Globe® certification in September 2012.   

1

Adjusted EBITDA and Normalized Net (Loss) Income are non-GAAP financial measures and are defined 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) Income are contained in the tables entitled "Reconciliation of (Loss) Income from Operations to Adjusted EBITDA," and "Reconciliation of Net (Loss) Income and Basic and Diluted Net (Loss) Income Per Share to Normalized Net (Loss) Income and Basic and Diluted Normalized Net (Loss) Income Per Share" in the attachment.

2

Segment profit and segment margin are non-GAAP financial measures and are defined 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.

Conference Call Information:

Internap's second quarter 2013 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, July 25, 2013 at 8 p.m. ET through Wednesday, July 31, 2013 at 855-859-2056 using the replay code 15354381. International callers can listen to the archived event at 404-537-3406 with the same code.

About Internap

Internap provides intelligent IT infrastructure services that combine platform flexibility and hybridization with unmatched performance, enabling customers to focus on their core business, improve service levels and lower the cost of IT operations. The company's cloud, hosting and colocation services are delivered from a geographically distributed platform of high-density, redundant data centers. Its patented, performance-optimized IP connectivity guarantees 100% uptime and lowest latency, resulting in a seamless user experience.  For more information, visit http://www.internap.com, our blog at http://www.internap.com/blog or follow us on Twitter at http://twitter.com/internap.

Forward-Looking Statements

This press release contains forward-looking statements. These forward-looking statements include statements related to our ability to execute on our business strategy and to drive long-term profitable growth. Because such 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; our ability to achieve or sustain profitability; our ability to expand margins and drive higher returns on investment; our ability to complete expansion of company-controlled data centers within the expected timeframe; our ability to sell into new data center space; the actual performance of our IT infrastructure services; our ability to maintain current customers and obtain new ones, whether in a cost-effective manner or at all; 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.

(Logo: http://photos.prnewswire.com/prnh/20120426/CL95398LOGO)


Press Contact:

Investor Contact:

Mariah Torpey

Michael Nelson

(781) 418-2404

(404) 302-9700

internap@daviesmurphy.com

ir@internap.com

 

INTERNAP NETWORK SERVICES CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

AND COMPREHENSIVE LOSS

(In thousands, except per share amounts)














Three Months Ended June 30,


Six Months Ended June 30,


2013


2012


2013


2012

Revenues:








   Data center services

$              45,580


$              41,493


$              89,973


$              81,431

   Internet protocol (IP) services

24,403


27,194


49,710


54,284

       Total revenues

69,983


68,687


139,683


135,715









Operating costs and expenses:








   Direct costs of network, sales and services, exclusive of








      depreciation and amortization, shown below:








         Data center services

22,643


22,649


45,290


43,619

         IP services

10,010


9,992


20,234


20,177

   Direct costs of customer support

7,372


6,481


14,523


13,209

   Direct costs of amortization of acquired technologies

1,190


1,179


2,369


2,359

   Sales and marketing

8,077


8,314


15,561


16,404

   General and administrative

9,555


10,676


19,242


20,901

   Depreciation and amortization

11,554


8,664


21,811


16,579

   Gain on disposal of property and equipment, net

(2)


(4)


-


(20)

   Exit activities, restructuring and impairments

683


645


932


688

         Total operating costs and expenses

71,082


68,596


139,962


133,916

(Loss) income from operations

(1,099)


91


(279)


1,799

















Non-operating expenses:








   Interest expense

2,474


1,754


4,895


3,339

   Other, net

479


254


610


295

         Total non-operating expenses 

2,953


2,008


5,505


3,634









Loss before income taxes and equity in (earnings) of








   equity-method investment

(4,052)


(1,917)


(5,784)


(1,835)

Benefit (provision) for income taxes

288


(179)


352


(215)

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

62


99


87


160









Net loss

(3,702)


(1,997)


(5,345)


(1,890)









Other comprehensive loss:








   Foreign currency translation adjustment, net of taxes

(243)


(114)


(906)


(29)

   Unrealized loss on interest rate swap, net of taxes

(5)


-


(54)


-

         Total other comprehensive loss

(248)


(114)


(960)


(29)









Comprehensive loss

$              (3,950)


$               (2,111)


$              (6,305)


$               (1,919)









Basic and diluted net loss per share

$                (0.07)


$                 (0.04)


$                (0.10)


$                 (0.04)









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








    Basic and diluted

50,856


50,453


50,965


50,497

 

INTERNAP NETWORK SERVICES CORPORATION

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

                                   (In thousands, except par value amounts)












June 30,


December 31,


2013


2012





ASSETS




Current assets:




Cash and cash equivalents

$               26,668


$               28,553

Accounts receivable, net of allowance for doubtful accounts of $1,922 and $1,809, respectively

21,573


19,035

Prepaid expenses and other assets

14,042


13,438





      Total current assets

62,283


61,026





Property and equipment, net

260,358


248,095

Investment in joint venture 

2,522


3,000

Intangible assets, net

19,203


21,342

Goodwill

59,605


59,605

Deposits and other assets

5,383


5,735

Deferred tax asset, net

1,808


1,909

      Total assets

$             411,162


$             400,712





LIABILITIES AND STOCKHOLDERS' EQUITY




Current liabilities:




Accounts payable

$               19,911


$               22,158

Accrued liabilities

10,288


11,386

Deferred revenues

2,917


2,991

Capital lease obligations

4,977


4,504

Term loan, less discount of $236 and $239, respectively

3,264


3,261

Exit activities and restructuring liability

2,372


2,508

Other current liabilities

174


169

      Total current liabilities

43,903


46,977





Deferred revenues

2,494


2,669

Capital lease obligations

50,968


44,054

Revolving credit facility

40,500


30,501

Term loan, less discount of $270 and $388, respectively

59,980


61,612

Exit activities and restructuring liability

2,586


3,365

Deferred rent

14,149


15,026

Other long-term liabilities

3,161


903

      Total liabilities

217,741


205,107









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; 53,710 and 53,459 shares




      outstanding, respectively

54


54

   Additional paid-in capital

1,249,245


1,243,801

   Treasury stock, at cost; 419 and 267 shares, respectively

(3,168)


(1,845)

   Accumulated deficit

(1,051,535)


(1,046,190)

   Accumulated items of other comprehensive loss

(1,175)


(215)

      Total stockholders' equity

193,421


195,605

      Total liabilities and stockholders' equity

$             411,162


$             400,712

 

INTERNAP NETWORK SERVICES CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)
















Three Months Ended June 30,



Six Months Ended June 30,


2013


2012



2013


2012

Cash Flows from Operating Activities:









Net loss

$              (3,702)


$               (1,997)



$              (5,345)


$               (1,890)

Adjustments to reconcile net loss to net cash provided by operating activities:









   Depreciation and amortization

12,744


9,844



24,180


18,938

   Gain on disposal of property and equipment, net

(2)


(4)



-


(20)

   Impairment of capitalized software

555


258



555


258

   Stock-based compensation expense, net of capitalized amount

1,741


1,615



3,378


3,019

   Equity in earnings of equity-method investment

(62)


(100)



(87)


(160)

   Provision for doubtful accounts

518


547



847


626

   Non-cash change in accrued contingent consideration

(121)


263



-


263

   Non-cash change in capital lease obligations

121


253



121


547

   Non-cash change in exit activities and restructuring liability

156


315



550


315

   Non-cash change in deferred rent

(447)


(151)



(877)


(391)

   Deferred income taxes

(36)


-



101


-

   Other, net

214


47



212


214

Changes in operating assets and liabilities:









   Accounts receivable

(3,131)


(4,510)



(3,386)


(3,935)

   Prepaid expenses, deposits and other assets

(764)


(8)



(367)


812

   Accounts payable

1,803


1,108



(2,248)


6,613

   Accrued and other liabilities

(266)


(334)



(1,097)


989

   Deferred revenues

122


55



(249)


189

   Exit activities and restructuring liability

(729)


(634)



(1,466)


(1,295)

   Other liabilities

2


-



(596)


-

Net cash flows provided by operating activities

8,716


6,567



14,226


25,092










Cash Flows from Investing Activities:









Purchases of property and equipment

(14,691)


(22,669)



(22,036)


(39,493)

Addiitions to aquired technology

(176)


-



(269)


-

Net cash flows used in investing activities

(14,867)


(22,669)



(22,305)


(39,493)










Cash Flows from Financing Activities:









Proceeds from credit agreement

-


14,756



9,999


14,756

Principal payments on credit agreement

(875)


(1,500)



(1,750)


(1,500)

Payments on capital lease obligations

(1,169)


(774)



(2,273)


(1,386)

Proceeds from exercise of stock options

451


725



1,848


1,353

Tax withholdings related to net share settlements of restricted stock awards

(91)


(181)



(1,323)


(902)

Capitalized lease incentive liability

(42)


(23)



(82)


(58)

Net cash flows (used in) provided by financing activities

(1,726)


13,003



6,419


12,263

Effect of exchange rates on cash and cash equivalents

(7)


(126)



(225)


(10)

Net decrease in cash and cash equivalents

(7,884)


(3,225)



(1,885)


(2,148)

Cash and cash equivalents at beginning of period

34,552


30,849



28,553


29,772

Cash and cash equivalents at end of period

$              26,668


$              27,624



$              26,668


$              27,624

 

NTERNAP NETWORK SERVICES 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, normalized net (loss) income, normalized diluted shares outstanding, segment profit and segment margin. The most directly comparable GAAP equivalent to adjusted EBITDA and normalized net (loss) income is income 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) income from operations plus depreciation and amortization, gain (loss) on disposals of property and equipment, exit activities, restructuring and impairments and stock-based compensation.
  • Adjusted EBITDA margin is adjusted EBITDA as a percentage of revenues.
  • Normalized net (loss) income is net (loss) income plus exit activities, restructuring and impairments and stock-based compensation.
  • 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) income per share is normalized net income divided by basic and normalized diluted shares outstanding.
  • Segment profit is segment revenues less direct costs of network, 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, direct costs of amortization of acquired technologies or any other depreciation or amortization associated with direct costs.
  • Segment margin is segment profit as a percentage of segment revenues.

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 impairment and restructuring charges 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.

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) income and normalized net (loss) income per share, excluding the effect of impairments, restructuring and stock-based compensation 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, 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.

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.

INTERNAP NETWORK SERVICES CORPORATION
RECONCILIATION OF (LOSS) INCOME FROM OPERATIONS TO ADJUSTED EBITDA

A reconciliation of (loss) income 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


June 30, 2013


March 31, 2013


June 30, 2012

(Loss) income from operations (GAAP)

$                        (1,099)


$                          820


$                                 91

Depreciation and amortization, including amortization of acquired technologies

12,744


11,437


9,843

(Gain) loss on disposal of property and equipment, net

(2)


3


(4)

Exit activities, restructuring and impairments

683


248


645

Stock-based compensation 

1,741


1,637


1,615

Adjusted EBITDA (non-GAAP)

$                        14,067


$                     14,145


$                          12,190

 

INTERNAP NETWORK SERVICES CORPORATION
RECONCILIATION OF NET (LOSS) AND BASIC AND DILUTED
NET (LOSS) PER SHARE TO NORMALIZED NET (LOSS) INCOME AND
BASIC AND DILUTED NORMALIZED NET (LOSS) INCOME PER SHARE

Reconciliations of (1) net (loss), the most directly comparable GAAP measure, to normalized net (loss) income, (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) income per share for each of the periods indicated is as follows (in thousands, except per share data):



Three Months Ended


June 30, 2013


March 31, 2013


June 30, 2012

Net loss (GAAP)

$                       (3,702)


$                      (1,643)


$                        (1,997)

Exit activities, restructuring and impairments

683


248


645

Stock-based compensation

1,741


1,637


1,615

Normalized net (loss) income (non-GAAP) 

(1,278)


242


263







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

-


5


6

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

$                       (1,278)


$                          237


$                            257







Weighted average shares outstanding used in per share calculation:






Basic (GAAP)

50,856


50,771


50,453

Participating securities (GAAP)

997


1,024


1,128







Diluted (GAAP)

50,856


50,771


50,453

Add potentially dilutive securities

-


873


709

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

-


(128)


(251)

Normalized diluted shares (non-GAAP)

50,856


51,516


50,911







Loss per share (GAAP):






Basic and diluted

$                         (0.07)


$                        (0.03)


$                          (0.04)







Normalized net (loss) income per share (non-GAAP):






Basic and diluted

$                         (0.03)


$                         0.00


$                           0.01

INTERNAP NETWORK SERVICES CORPORATION
SEGMENT PROFIT AND SEGMENT MARGIN

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


Three Months Ended


June 30, 2013


March 31, 2013


June 30, 2012

Revenues:






   Data center services

$                        45,580


$                       44,392


$                     41,493

   IP services

24,403


25,307


27,194

      Total

69,983


69,699


68,687







   Direct cost of network, sales and services, exclusive of






      depreciation and amortization:






         Data center services

22,643


22,647


22,649

         IP services

10,010


10,223


9,992

        Total 

32,653


32,870


32,641







Segment Profit:






   Data center services

22,937


21,745


18,844

   IP services

14,393


15,084


17,202

      Total

$                        37,330


$                       36,829


$                     36,046







Segment Margin:






   Data center services

50.3%


49.0%


45.4%

   IP services

59.0%


59.6%


63.3%

      Total

53.3%


52.8%


52.5%

 

SOURCE Internap Network Services Corporation



RELATED LINKS
http://www.internap.com

More by this Source


Custom Packages

Browse our custom packages or build your own to meet your unique communications needs.

Start today.

 

PR Newswire Membership

Fill out a PR Newswire membership form or contact us at (888) 776-0942.

Learn about PR Newswire services

Request more information about PR Newswire products and services or call us at (888) 776-0942.