Internap Reports Sequential Revenue Growth and Continued Margin Expansion of Data Center Services

--Revenue of $80.4 million, down 4% versus the second quarter of 2014

--Data center services revenue of $59.4 million, down 3% versus the second quarter of 2014 and up 1% sequentially

--Segment margin(1) of 59.0%, up 250 basis points year-over-year

--Adjusted EBITDA(2) of $19.1 million increased 3% versus the second quarter of 2014

--Adjusted EBITDA margin(2) of 23.8%, up 180 basis points year-over-year

Aug 04, 2015, 16:03 ET from Internap Corporation

ATLANTA, Aug. 4, 2015 /PRNewswire/ -- Internap Corporation (NASDAQ: INAP), a provider of high-performance Internet infrastructure services, today announced financial results for the second quarter of 2015. 

"We delivered solid financial results for the second quarter of 2015 with revenue and adjusted EBITDA within our guidance range. Data center services returned to sequential revenue growth, while a positive mix shift from higher core colocation, hosting and cloud services resulted in favorable margin expansion," said Michael Ruffolo, President and Chief Executive Officer of Internap. "Our strategy of providing an integrated platform of high-performance hybrid Internet infrastructure services continues to provide unique, compelling value to our customers. With a keen focus on improved execution, we are confident in our ability to accelerate top-line revenue growth, expand margins and create superior shareholder value."

 

Second Quarter 2015 Financial Summary

(In thousands)

YoY

QoQ

2Q 2015

2Q 2014

1Q 2015

Growth

Growth

Revenues:

Data center services

$     59,422

$     61,395

$      59,098

-3%

1%

IP services

21,010

$     22,673

$      21,688

-7%

-3%

Total Revenues

$     80,432

$     84,068

$      80,786

-4%

0%

Operating Expenses

$     86,270

$     88,582

$      84,905

-3%

2%

GAAP Net Loss

$   (12,534)

$    (11,185)

$    (10,442)

-12%

-20%

Normalized Net Loss2

$  (10,290)

$   (7,668)

$   (8,598)

-34%

-20%

Segment Profit1

$    47,454

$   47,506

$   47,440

0%

0%

Segment Profit Margin

59.0%

56.5%

58.7%

250 BPS

30 BPS

Adjusted EBITDA

$    19,109

$   18,503

$   17,918

3%

7%

Adjusted EBITDA Margin

23.8%

22.0%

22.2%

180 BPS

160 BPS

 

 

Revenue

  • Revenue totaled $80.4 million in the second quarter, a decrease of 4% year-over-year and flat sequentially. The year-over-year decrease was due to the loss of revenue resulting from customer attrition as we migrated out of the New York metro data center into another facility, the decrease in partner colocation revenue and lower IP revenue, partially offset by organic growth in core data center services revenue. Sequentially, data center services revenue growth offset the decrease in IP services.
  • Data center services revenue totaled $59.4 million in the second quarter, a decrease of 3% year-over-year and an increase of 1% sequentially. The year-over-year decrease was primarily due to the loss of revenue from the New York metro data center migration, partially offset by organic growth in core revenues. Partner colocation revenue declined due to our strategy to focus on selling into our company-controlled data centers. The sequential increase was attributable to increased sales of colocation in company-controlled data centers, hosting and cloud services, partially offset by decreased sales in our partner data centers.
  • IP services revenue totaled $21.0 million in the second quarter, a decrease of 7% year-over-year and 3% sequentially. Both decreases were driven by a decline in IP pricing for new and renewing customers and the loss of legacy contracts.

Net Loss

  • GAAP net loss was $(12.5) million, or $(0.24) per share, compared with $(11.2) million, or $(0.22) per share, in the second quarter of 2014 and $(10.4) million, or $(0.20) per share, in the first quarter of 2015.
  • Normalized net loss was $(10.3) million, or $(0.20) per share, compared with normalized net loss of $(7.7) million, or $(0.15) per share, in the second quarter of 2014, and normalized net loss of $(8.6) million, or $(0.17) per share, in the first quarter of 2015.

Segment Profit and Adjusted EBITDA

  • Segment profit totaled $47.5 million in the second quarter, flat year-over-year and quarter-over-quarter. Segment margin was 59.0%, an increase of 250 basis points year-over-year and 30 basis points sequentially.
  • Data center services segment profit totaled $35.1 million in the second quarter, a 1% increase compared with the second quarter of 2014 and a 1% increase from the first quarter of 2015. Data center services segment margin was 59.0% in the second quarter, up 230 basis points year-over-year and 10 basis points sequentially. An increasing proportion of higher-margin services, specifically colocation sold in company-controlled data centers, hosting and cloud services drove data center services segment profit and margin higher.
  • IP services segment profit totaled $12.4 million in the second quarter, a 2% decrease compared with the second quarter of 2014 and a 2% decrease from the first quarter of 2015. IP services segment margin was 58.9% in the second quarter, up 300 basis points year-over-year and 80 basis points sequentially. Lower IP transit revenue and the loss of legacy contracts drove the decrease in segment profit. Lower network costs primarily contributed to the increase in segment margin. 
  • Adjusted EBITDA totaled $19.1 million in the second quarter, a 3% increase compared with the second quarter of 2014 and a 7% increase from the first quarter of 2015. Adjusted EBITDA margin was 23.8% in the second quarter, up 180 basis points year-over-year and 160 basis points sequentially. Both the year-over-year and sequential increases in adjusted EBITDA and adjusted EBITDA margin were attributable to increased segment profit in our data center services segment and lower cash operating expense3, which outweighed $1.5 million in executive transition costs.

Balance Sheet and Cash Flow Statement

  • Cash and cash equivalents totaled $16.4 million at June 30, 2015. Total debt was $372.1 million, net of discount, at the end of the quarter, including $56.9 million in capital lease obligations.
  • Cash generated from operations for the three months ended June 30, 2015 was $13.1 million. Capital expenditures over the same period were $15.8 million.

Business Outlook

We are reaffirming the following guidance for full-year 2015:

  • Revenue                            $331 million - $337 million
  • Adjusted EBITDA               $87 million - $93 million
  • Capital Expenditures          $70 million - $80 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 that it was recognized by Gartner in the Magic Quadrant for Cloud-Enabled Managed Hosting, North America.
  • Internap announced the immediate availability of its new Managed Internet Route Optimizer™ (MIRO) Controller, an on-premise appliance that helps enterprises and service providers achieve performance level guarantees for their critical applications. MIRO Controller continuously monitors multi-homed (or multi-carrier) networks for latency, packet loss, route stability and congestion and dynamically routes traffic over the fastest path.
  • Internap announced the launch of its bare-metal AgileSERVERs on OpenStack, delivering enhanced speed and reliability for applications that require the highest levels of performance consistency. The new bare-metal service on the OpenStack platform provides a high-performance IaaS option for devops teams to deploy mission-critical applications and big-data workloads on OpenStack.
  • Internap announced that its OpenStack-powered public cloud, AgileCLOUD, now supports OpenStack Glance image management functionality and Heat orchestration and auto-scaling capabilities. Combined, Glance and Heat will enable enterprises running Web-scale applications to significantly reduce the time and resources needed to manage and scale infrastructure environments.
  • We had 11,501 customers at June 30, 2015.                  
  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. 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 second quarter 2015 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 Tuesday, August 4, 2015 at 8:00 p.m. ET through Monday, August 10, 2015 at 855-859-2056 using replay code 71927309.  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 our ability to accelerate top-line growth, expand margins and create superior shareholder value and our expectations for full-year 2015 revenue, adjusted EBITDA and capital expenditures. Our ability to accelerate top-line growth, expand margins and create superior shareholder value and our expectations for full-year 2015 revenue, adjusted EBITDA and capital expenditures are based on certain assumptions, including anticipated new product launches, 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; 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 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.

 

Press Contact:

Investor Contact:

Mariah Torpey

Michael Nelson

(781) 418-2404

(404) 302-9700

internap@daviesmurphy.com

ir@internap.com

 

INTERNAP CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Revenues:

   Data center services

$              59,422

$                   61,395

$            118,520

$                 119,678

   Internet protocol (IP) services

21,010

22,673

42,698

46,351

       Total revenues

80,432

84,068

161,218

166,029

Operating costs and expenses:

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

         Data center services

24,335

26,563

48,599

52,454

         IP services

8,643

9,999

17,725

19,869

   Direct costs of customer support

9,090

9,553

18,208

18,480

   Direct costs of amortization of acquired and developed technologies

592

1,551

1,742

3,012

   Sales and marketing

9,759

9,977

20,042

20,080

   General and administrative

11,818

11,461

23,502

22,858

   Depreciation and amortization

21,974

17,917

41,032

35,382

   Exit activities, restructuring and impairments

59

1,561

325

2,945

Total operating costs and expenses

86,270

88,582

171,175

175,080

Loss from operations

(5,838)

(4,514)

(9,957)

(9,051)

Non-operating expenses:

   Interest expense

6,825

6,806

13,689

13,297

   Other, net

55

382

(474)

483

Total non-operating expenses 

6,880

7,188

13,215

13,780

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

(12,718)

(11,702)

(23,172)

(22,831)

Benefit for income taxes

(137)

(437)

(111)

(853)

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

(47)

(80)

(85)

(117)

Net loss

$            (12,534)

$                 (11,185)

$            (22,976)

$                 (21,861)

Basic and diluted net loss per share

$                (0.24)

$                     (0.22)

$                (0.45)

$                     (0.43)

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

    Basic and diluted

51,579

51,045

51,590

51,125

 

 

INTERNAP CORPORATION

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

                                   (In thousands, except par value amounts)

June 30,

December 31,

2015

2014

ASSETS

Current assets:

Cash and cash equivalents

$               16,412

$               20,084

Accounts receivable, net of allowance for doubtful accounts of $1,949 and $2,121, respectively

20,566

19,606

Deferred tax asset

607

633

Prepaid expenses and other assets

12,860

12,276

Total current assets

50,445

52,599

Property and equipment, net

336,358

342,145

Investment in joint venture 

2,637

2,622

Intangible assets, net

44,064

52,545

Goodwill

130,313

130,313

Deposits and other assets

10,690

9,923

Deferred tax asset

-

1,637

Total assets

$             574,507

$             591,784

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Accounts payable

$               18,422

$               30,589

Accrued liabilities

11,935

13,120

Deferred revenues

7,462

7,345

Capital lease obligations

7,596

7,366

Term loan, less discount of $1,502 and $1,463, respectively

1,498

1,537

Exit activities and restructuring liability

1,705

1,809

Other current liabilities

2,008

1,590

Total current liabilities

50,626

63,356

Deferred revenues

4,453

3,544

Capital lease obligations

49,275

52,686

Revolving credit facility

27,000

10,000

Term loan, less discount of $5,788 and $6,543 respectively

286,712

287,457

Exit activities and restructuring liability

1,999

2,701

Deferred rent

9,795

10,583

Deferred tax liability

5,448

7,293

Other long-term liabilities

4,786

3,828

Total liabilities

440,094

441,448

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; 55,521 and 54,410 shares

outstanding, respectively

56

54

Additional paid-in capital

1,270,815

1,262,402

Treasury stock, at cost; 713 and 621 shares, respectively

(5,551)

(4,683)

Accumulated deficit

(1,128,490)

(1,105,514)

Accumulated items of other comprehensive loss

(2,417)

(1,923)

Total stockholders' equity

134,413

150,336

Total liabilities and stockholders' equity

$             574,507

$             591,784

 

 

INTERNAP CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Cash Flows from Operating Activities:

Net loss

$            (12,534)

$               (11,185)

$            (22,976)

$               (21,861)

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

   Depreciation and amortization

22,566

19,468

42,774

38,394

   Impairment of property and equipment

-

537

-

537

   Amortization of debt discount and issuance costs

499

480

990

952

   Stock-based compensation expense, net of capitalized amount

2,185

1,956

3,764

3,897

   Equity in (earnings) of equity-method investment

(47)

(80)

(85)

(117)

   Provision for doubtful accounts

207

134

606

177

   Non-cash change in capital lease obligations

120

325

(640)

353

   Non-cash change in exit activities and restructuring liability

165

1,243

536

2,851

   Non-cash change in deferred rent

(386)

(646)

(788)

(1,382)

   Deferred taxes

(211)

(476)

(157)

(1,134)

   Other, net

263

140

19

215

Changes in operating assets and liabilities:

   Accounts receivable

77

4,273

(1,647)

5,209

   Prepaid expenses, deposits and other assets

582

(2,511)

(962)

(3,191)

   Accounts payable

(510)

(5,089)

(8,162)

(3,199)

   Accrued and other liabilities

(651)

2,365

(1,554)

2,804

   Deferred revenues

1,409

934

1,153

1,328

   Exit activities and restructuring liability

(679)

(776)

(1,342)

(1,540)

   Other liabilities

17

3

35

7

Net cash flows provided by operating activities

13,072

11,095

11,564

24,300

Cash Flows from Investing Activities:

Purchases of property and equipment

(15,699)

(12,505)

(30,689)

(37,261)

Additions to acquired and developed technology

(98)

(563)

(810)

(1,300)

Acquisition, net of cash received

-

-

-

74

Net cash flows used in investing activities

(15,797)

(13,068)

(31,499)

(38,487)

Cash Flows from Financing Activities:

Proceeds from credit agreements

4,000

5,000

17,000

5,000

Principal payments on credit agreements

(750)

(750)

(1,500)

(1,500)

Return of deposit collateral on credit agreement

-

1,775

-

6,153

Payments on capital lease obligations

(1,947)

(1,383)

(3,717)

(2,743)

Proceeds from exercise of stock options

1,906

18

4,489

878

Acquisition of common stock for income tax withholdings

(250)

(85)

(868)

(685)

Other, net

(37)

(45)

943

(89)

Net cash flows provided by by financing activities

2,922

4,530

16,347

7,014

Effect of exchange rates on cash and cash equivalents

(4)

104

(84)

18

Net increase (decrease) in cash and cash equivalents

193

2,661

(3,672)

(7,155)

Cash and cash equivalents at beginning of period

16,219

25,202

20,084

35,018

Cash and cash equivalents at end of period

$              16,412

$                27,863

$              16,412

$                27,863

 

 

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 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 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 and acquisition 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, direct costs of amortization of acquired and developed technologies or any other depreciation or amortization associated with direct costs.
  • Segment margin is segment profit as a percentage of segment revenues.
  • Cash operating expense is GAAP operating expense less direct cost of sales and services, depreciation and amortization, exit activities, restructuring and impairments, stock-based compensation and acquisition 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 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.

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

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

June 30, 2015

March 31, 2015

June 30, 2014

Loss from operations (GAAP)

$                        (5,838)

$                      (4,119)

$                           (4,514)

Depreciation and amortization, including amortization of acquired and

  developed technologies

22,566

20,208

19,468

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

137

(15)

32

Exit activities, restructuring and impairments

59

265

1,561

Stock-based compensation 

2,185

1,579

1,956

Adjusted EBITDA (non-GAAP)

$                        19,109

$                     17,918

$                          18,503

 

 

 

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

June 30, 2015

March 31, 2015

June 30, 2014

Net loss (GAAP)

$                     (12,534)

$                    (10,442)

$                      (11,185)

Exit activities, restructuring and impairments

59

265

1,561

Stock-based compensation

2,185

1,579

1,956

Normalized net loss (non-GAAP) 

(10,290)

(8,598)

(7,668)

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

-

-

-

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

$                     (10,290)

$                      (8,598)

$                        (7,668)

Participating securities (GAAP)

1,246

1,151

1,119

Weighted average shares outstanding used in per share calculation:

Basic and diluted (GAAP)

51,579

51,336

51,045

Add potentially dilutive securities

-

-

-

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

-

-

-

Normalized diluted shares (non-GAAP)

51,579

51,336

51,045

Loss per share (GAAP):

Basic and diluted

$                         (0.24)

$                        (0.20)

$                          (0.22)

Normalized net loss per share (non-GAAP):

Basic and diluted

$                         (0.20)

$                        (0.17)

$                          (0.15)

 

 

INTERNAP 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 and developed technologies or any other depreciation or amortization, for each of the periods indicated is as follows (dollars in thousands):

Three Months Ended

June 30, 2015

March 31, 2015

June 30, 2014

Revenues:

   Data center services:

      Core

$                        48,711

$                       47,948

$                     49,390

      Partner colocation

10,711

11,150

12,005

      Total data center services

59,422

59,098

61,395

   IP services

21,010

21,688

22,673

      Total

80,432

80,786

84,068

Direct cost of sales and services, exclusive of

      depreciation and amortization:

   Data center services:

      Core

16,371

16,499

17,363

      Partner colocation

7,964

7,765

9,200

      Total data center services

24,335

24,264

26,563

   IP services

8,643

9,082

9,999

      Total

32,978

33,346

36,562

Segment Profit:

   Data center services:

      Core

32,340

31,449

32,027

      Partner colocation

2,747

3,385

2,805

      Total data center services

35,087

34,834

34,832

   IP services

12,367

12,606

12,674

      Total

$                        47,454

$                       47,440

$                     47,506

Segment Margin:

   Data center services:

      Core

66.4%

65.6%

64.8%

      Partner colocation

25.6%

30.4%

23.4%

      Total data center services

59.0%

58.9%

56.7%

   IP services

58.9%

58.1%

55.9%

      Total

59.0%

58.7%

56.5%

 

 

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 and acquisition costs (in thousands):

Three Months Ended

June 30, 2015

March 31, 2015

June 30, 2014

Total operating costs and expenses

$                        86,270

$                     84,905

$                        88,582

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

(32,978)

$                    (33,346)

(36,562)

Depreciation and amortization, including amortization of acquired and

  developed technologies

(22,566)

(20,208)

(19,468)

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

(137)

15

(32)

Exit activities, restructuring and impairments

(59)

(265)

(1,561)

Stock-based compensation 

(2,185)

(1,579)

(1,956)

Cash operating expense (non-GAAP)

$                        28,345

$                     29,522

$                        29,003

 

 

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

SOURCE Internap Corporation



RELATED LINKS

http://www.internap.com