Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Internap Reports Fourth Quarter and Full-Year 2014 Financial Results

      - Highest annual and quarterly adjusted EBITDA1 and adjusted EBITDA margin1 in the history of the company

      - 2014 revenue of $335.0 million, fourth quarter revenue of $84.3 million

      - 2014 segment margin2 of 56.7%, fourth quarter segment margin of 57.9%

      - 2014 adjusted EBITDA of $78.7 million, fourth quarter adjusted EBITDA of $22.7 million

      - 2014 adjusted EBITDA margin of 23.5%, fourth quarter adjusted EBITDA margin of 27.0%

      Internap Network Services Corporation Logo.

      News provided by

      Internap Corporation

      Feb 19, 2015, 04:03 ET

      Share this article

      Share this article


      ATLANTA, Feb. 19, 2015 /PRNewswire/ -- Internap Corporation (NASDAQ: INAP), a provider of high-performance Internet infrastructure services, today announced financial results for the fourth quarter and full-year 2014. 

      "We are pleased to deliver a strong finish to 2014 having met our fourth quarter revenue guidance and exceeded the high-end range of our adjusted EBITDA guidance. The execution of our strategic transformation to an industry leading Internet infrastructure services provider is reflected in full year revenue and adjusted EBITDA growth of 18% and 36%, respectively," said Eric Cooney, President and Chief Executive Officer of Internap. "With some significant churn events behind us, most notably the exit from 111 8th Avenue data center, we enter 2015 with a solid foundation for profitable growth from our integrated platform of high-performance hybrid Internet infrastructure services. Encouraged by our positive momentum and the stage of our business transformation, we are providing full-year 2015 revenue, adjusted EBITDA and capital expenditure guidance."


      Fourth Quarter and Full-Year 2014 Financial Summary

      (dollars in thousands)















      Fourth Quarter




      Full Year







      2014


      2013


      Growth


      2014


      2013


      Growth

      Revenues:













      Data center services

      $     61,305


      $     49,686


      23%


      $   242,623


      $     185,147


      31%


      IP services

      22,958


      24,401


      -6%


      $     92,336


      98,195


      -6%



      Total Revenues

      $     84,263


      $     74,087


      14%


      $   334,959


      $     283,342


      18%
















      Operating Expenses

      $     86,517


      $     79,942


      8%


      $   349,298


      $     290,829


      20%
















      GAAP Net Loss

      $     (8,257)


      $    (10,450)


      21%


      $    (39,494)


      $      (19,830)


      -99%
















      Normalized Net Loss2

      $     (5,232)


      $   (4,378)


      -20%


      $   (27,707)


      $     (7,463)


      -271%
















      Segment Profit1

      $    48,788


      $   40,394


      21%


      $  190,013


      $  151,330


      26%

      Segment Profit Margin

      57.9%


      54.5%


      340 BPS


      56.7%


      53.4%


      330 BPS
















      Adjusted EBITDA

      $    22,712


      $   15,651


      45%


      $     78,729


      $     58,037


      36%

      Adjusted EBITDA Margin

      27.0%


      21.1%


      590 BPS


      23.5%


      20.5%


      300 BPS

      Revenue

      • Revenue for the full-year 2014 increased 18% to $335.0 million compared with $283.3 million in 2013. The increase in annual revenue was due to growth in our data center services segment, which includes $43.2 million of revenue attributable to iWeb, which we acquired in November 2013. Revenue for the fourth quarter of 2014 was $84.3 million, an increase of 14% year-over-year and flat compared with the third quarter of 2014.
      • Data center services revenue for the full-year 2014 increased 31% to $242.6 million. Fourth quarter data center services revenue was $61.3 million, an increase of 23% compared with the fourth quarter of 2013 and a decrease of 1% from the third quarter of 2014. The year-over-year revenue increase was predominantly attributable to increased sales of core data center services including revenue attributable to iWeb. Sequentially, previously disclosed churn from our New York Metro migration and decreased sales in our partner data centers offset the increase in core data center services.
      • IP services revenue for the full-year 2014 decreased 6% to $92.3 million. Fourth quarter IP services revenue was $23.0 million, a decrease of 6% compared with the fourth quarter of 2013 and flat from the third quarter of 2014. The year-over-year revenue decrease was driven by per unit declines in IP pricing and the loss of legacy contracts at higher effective prices, partially offset by an increase in overall traffic. Sequentially, traffic growth and non-recurring revenue offset per unit price declines in IP.

      Net Loss

      • GAAP net loss was $(39.5) million, or $(0.77) per share for the full-year 2014 compared with $(19.8) million, or $(0.39) per share in 2013. GAAP net loss in the fourth quarter was $(8.3) million, or $(0.16) per share. 
      • Normalized net loss was $(27.7) million, or $(0.54) per share for the full-year 2014. Normalized net loss for the full-year 2013 was $(7.5) million, or $(0.15) per share. Normalized net loss in the fourth quarter was $(5.2) million, or $(0.10) per share.

      Segment Profit and Adjusted EBITDA

      • Segment profit in 2014 was $190.0 million, an increase of 26% year-over-year. Segment profit in the fourth quarter increased 21% compared with the fourth quarter of 2013 and 3% sequentially to $48.8 million. Annual segment margin was 56.7% in 2014, an increase of 330 basis points over 2013. Fourth quarter segment margin was 57.9%, an increase of 340 basis points year-over-year and 180 basis points compared with the third quarter of 2014. We achieved the highest annual and quarterly segment profit and segment margin levels in our history in 2014 and fourth quarter 2014.
      • Annual data center services segment profit increased 47% to $136.5 million. Fourth quarter data center services segment profit increased 38% year-over-year and 4% sequentially to $35.3 million. Data center services segment profit margin was 56.2% in 2014 and 57.6% in the fourth quarter of 2014, representing year-over-year increases of 620 basis points and 610 basis points, respectively. An increasing proportion of higher-margin services, specifically colocation sold in company-controlled data centers, hosting and cloud services and the contribution from iWeb, drove data center services segment profit and margin higher.
      • IP services segment profit for the full-year 2014 decreased 9% to $53.5 million. Fourth quarter IP services segment profit was $13.5 million, a 9% decrease compared with the fourth quarter of 2013 and a 1% decrease from the third quarter of 2014. IP services segment profit margin was 58.0% in 2014 and 58.7% in the fourth quarter of 2014, representing year-over-year declines of 180 basis points and 200 basis points, respectively. Decreased IP services revenue more than offset lower costs, driving declines in IP services segment profit and segment margin. 
      • Full-year 2014 adjusted EBITDA increased 36% year-over-year to $78.7 million. Fourth quarter 2014 adjusted EBITDA increased 45% year-over-year and 15% sequentially to $22.7 million. Adjusted EBITDA margin was 23.5% in 2014 and 27.0% in the fourth quarter of 2014, representing year-over-year increases of 300 basis points and 590 basis points, respectively. Sequentially, fourth quarter adjusted EBITDA margin increased 370 basis points. The year-over-year and sequential increases in adjusted EBITDA were attributable to increased segment profit in our data center services segment. The sequential adjusted EBITDA margin improvement was also driven by lower cash operating expenses.

      Balance Sheet and Cash Flow Statement

      • Cash and cash equivalents totaled $20.1 million at December 31, 2014. Total debt was $359.0 million, net of discount, at the end of the quarter, including $60.1 million in capital lease obligations.
      • Cash generated from operations for the 12 and three months ended December 31, 2014 were $53.2 million and $17.0 million, respectively. Capital expenditures over the same periods were $77.4 million and $25.1 million, respectively.

      Business Outlook

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

      • Revenue                                 $339 million - $353 million
      • Adjusted EBITDA                    $89 million - $95 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.

                                                                                                                                                      

      • We had 12,286 customers at December 31, 2014. 
      • Internap expanded our OpenStack-powered AgileCLOUD footprint to Amsterdam and the New York metro market. We currently have four OpenStack public cloud locations, providing developers and enterprise customers with one of the most robust, feature-rich OpenStack public cloud platforms. 
      • Internap announced the addition of powerful OpenStack management capabilities in AgileCLOUD via an integrated OpenStack Horizon dashboard. We now provide a full range of cloud and infrastructure management options that give customers the flexibility to meet their specific control requirements.          

      1  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.

      2 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.

      Conference Call Information:

      Internap's fourth quarter and full-year 2014 conference call will be held today at 4:30 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, February 19, 2015 at 7:30 p.m. ET through Wednesday, February 25, 2015 at 855-859-2056 using replay code 76817780.  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 drive profitable growth and our expectations for full-year 2015 revenue, adjusted EBITDA and capital expenditures. Our expectations for full-year 2015 revenue, adjusted EBITDA and capital expenditures are based on certain assumptions, including anticipated new product launches, leveraging of multiple routes to market and expanded brand awareness for high-performance Internet infrastructure services. 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; 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

      [email protected]

      [email protected]









      INTERNAP CORPORATION

      UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

      (In thousands, except per share amounts)














      Three Months Ended December 31,


      Year Ended December 31,


      2014


      2013


      2014


      2013

      Revenues:








         Data center services

      $              61,305


      $                   49,686


      $            242,623


      $            185,147

         Internet protocol (IP) services

      22,958


      24,401


      92,336


      98,195

             Total revenues

      84,263


      74,087


      334,959


      283,342









      Operating costs and expenses:








         Direct costs of network, sales and services, exclusive of








            depreciation and amortization, shown below:








               Data center services

      25,989


      24,103


      106,159


      92,564

               IP services

      9,486


      9,590


      38,787


      39,448

         Direct costs of customer support

      9,211


      7,635


      36,804


      29,687

         Direct costs of amortization of acquired and developed technologies

      1,383


      1,324


      5,918


      4,967

         Sales and marketing

      8,907


      8,191


      37,845


      31,800

         General and administrative

      9,465


      14,780


      43,902


      42,759

         Depreciation and amortization

      20,478


      14,105


      75,251


      48,181

         Loss on disposal of property and equipment, net

      80


      5


      112


      9

         Exit activities, restructuring and impairments

      1,518


      209


      4,520


      1,414









      Total operating costs and expenses

      86,517


      79,942


      349,298


      290,829









      Loss from operations

      (2,254)


      (5,855)


      (14,339)


      (7,487)

















      Non-operating expenses:








         Interest expense

      6,747


      4,022


      26,742


      11,346

         Loss on extinguishment of debt

      -


      881


      -


      881

         Other, net

      (303)


      (65)


      33


      614

      Total non-operating expenses 

      6,444


      4,838


      26,775


      12,841









      Loss before income taxes and equity in (earnings) of








         equity-method investment

      (8,698)


      (10,693)


      (41,114)


      (20,328)

      Benefit for income taxes

      (379)


      (187)


      (1,361)


      (285)

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

      (62)


      (56)


      (259)


      (213)









      Net loss

      $              (8,257)


      $                 (10,450)


      $            (39,494)


      $             (19,830)









      Basic and diluted net loss per share

      $                (0.16)


      $                     (0.21)


      $                (0.77)


      $                 (0.39)









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








          Basic and diluted

      51,159


      50,898


      51,237


      51,135









      INTERNAP CORPORATION

      UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

                                         (In thousands, except par value amounts)














      December 31,


      December 31,



      2014


      2013






      ASSETS





      Current assets:





      Cash and cash equivalents


      $               20,084


      $               35,018

      Accounts receivable, net of allowance for doubtful accounts of $2,121 and $1,995, respectively


      19,606


      23,927

      Deferred tax asset


      633


      371

      Prepaid expenses and other assets


      12,276


      22,533






      Total current assets


      52,599


      81,849






      Property and equipment, net


      342,145


      331,963

      Investment in joint venture 


      2,622


      2,602

      Intangible assets, net


      52,545


      57,699

      Goodwill


      130,313


      130,387

      Deposits and other assets


      9,923


      7,999

      Deferred tax asset


      1,637


      1,742

      Total assets


      $             591,784


      $             614,241






      LIABILITIES AND STOCKHOLDERS' EQUITY





      Current liabilities:





      Accounts payable


      $               30,589


      $               29,774

      Accrued liabilities


      13,120


      13,549

      Deferred revenues


      7,345


      6,729

      Capital lease obligations


      7,366


      5,489

      Term loan, less discount of $1,463 and $1,387, respectively


      1,537


      1,613

      Exit activities and restructuring liability


      1,809


      2,286

      Other current liabilities


      1,590


      2,493

      Total current liabilities


      63,356


      61,933






      Deferred revenues


      3,544


      3,804

      Capital lease obligations


      52,686


      49,800

      Revolving credit facility


      10,000


      -

      Term loan, less discount of $6,543 and $8,006 respectively


      287,457


      288,994

      Exit activities and restructuring liability


      2,701


      1,877

      Deferred rent


      10,583


      14,617

      Deferred tax liability


      7,292


      8,591

      Other long-term liabilities


      3,829


      2,415

      Total liabilities


      441,448


      432,031











      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; 54,410 and 54,023 shares





      outstanding, respectively


      54


      54

      Additional paid-in capital


      1,262,402


      1,253,106

      Treasury stock, at cost; 621 and 461 shares, respectively


      (4,683)


      (3,474)

      Accumulated deficit


      (1,105,514)


      (1,066,020)

      Accumulated items of other comprehensive loss


      (1,923)


      (1,456)

      Total stockholders' equity


      150,336


      182,210

      Total liabilities and stockholders' equity


      $             591,784


      $             614,241






      INTERNAP CORPORATION

      UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

      (In thousands)























      Three Months Ended December 31,


      Year Ended December 31,




      2014


      2013


      2014


      2013

      Cash Flows from Operating Activities:










      Net loss



      $              (8,257)


      $               (10,450)


      $            (39,494)


      $             (19,830)

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










         Depreciation and amortization



      21,861


      15,430


      81,169


      53,148

         Impairment of property and equipment



      -


      -


      537


      520

         Amortization of debt discount and issuance costs



      494


      449


      1,934


      631

         Stock-based compensation expense, net of capitalized amount



      1,507


      1,653


      7,182


      6,743

         Equity in (earnings) of equity-method investment



      (62)


      (56)


      (259)


      (213)

         Provision for doubtful accounts



      495


      784


      1,306


      1,861

         Non-cash portion of loss on extinguishment of debt



      -


      841


      -


      841

         Non-cash change in capital lease obligations



      (325)


      (22)


      (412)


      99

         Non-cash change in exit activities and restructuring liability



      1,595


      264


      4,591


      1,185

         Non-cash change in deferred rent



      (549)


      (536)


      (2,577)


      (1,907)

         Deferred taxes



      (329)


      (292)


      (1,555)


      (67)

         Other, net



      (5)


      (248)


      193


      84

      Changes in operating assets and liabilities:










         Accounts receivable



      (275)


      (2,734)


      2,923


      (5,777)

         Prepaid expenses, deposits and other assets



      4,919


      (220)


      1,839


      (218)

         Accounts payable



      3,114


      6,107


      529


      3,992

         Accrued and other liabilities



      (4,381)


      (4,039)


      413


      (5,062)

         Deferred revenues



      399


      837


      498


      1,149

         Exit activities and restructuring liability



      (1,949)


      (715)


      (4,245)


      (2,895)

         Asset retirement obligation



      (1,229)


      -


      (1,319)


      -

         Other liabilities



      (5)


      12


      (5)


      (601)

      Net cash flows provided by operating activities



      17,018


      7,065


      53,248


      33,683











      Cash Flows from Investing Activities:










      Purchases of property and equipment



      (26,051)


      (28,208)


      (77,363)


      (62,798)

      Additions to acquired technology



      (1,096)


      (325)


      (3,100)


      (801)

      Proceeds from sale-leaseback transactions



      2,059


      -


      4,662


      -

      Acquisition, net of cash received



      -


      (144,487)


      74


      (144,487)

      Net cash flows used in investing activities



      (25,088)


      (173,020)


      (75,727)


      (208,086)











      Cash Flows from Financing Activities:










      Proceeds from credit agreements



      5,000


      300,000


      10,000


      320,000

      Principal payments on credit agreements



      (750)


      (113,375)


      (3,000)


      (116,000)

      Payment of debt issuance costs



      -


      (12,415)


      -


      (12,415)

      (Payment) return of deposit collateral on credit agreement



      -


      (6,461)


      6,461


      (6,461)

      Payments on capital lease obligations



      (1,709)


      (1,180)


      (5,921)


      (4,655)

      Proceeds from exercise of stock options



      801


      162


      1,774


      2,138

      Tax withholdings related to net share settlements of restricted stock awards



      (465)


      (187)


      (1,209)


      (1,630)

      Other, net



      (46)


      (43)


      (181)


      (167)

      Net cash flows provided by by financing activities



      2,831


      166,501


      7,924


      180,810

      Effect of exchange rates on cash and cash equivalents



      (170)


      31


      (379)


      58

      Net (decrease) increase in cash and cash equivalents



      (5,409)


      577


      (14,934)


      6,465

      Cash and cash equivalents at beginning of period



      25,493


      34,441


      35,018


      28,553

      Cash and cash equivalents at end of period



      $              20,084


      $                35,018


      $              20,084


      $              35,018











      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, normalized net loss, normalized diluted shares outstanding, segment profit and segment margin. 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 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.


      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.

      INTERNAP CORPORATION

      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


      December 31, 2014


      September 30, 2014


      December 31, 2013

      Loss from operations (GAAP)

      $                        (2,254)


      $                      (3,035)


      $                           (5,855)

      Depreciation and amortization, including amortization of acquired and






        developed technologies

      21,861


      20,915


      15,429

      Loss on disposal of property and equipment, net

      80


      -


      5

      Exit activities, restructuring and impairments

      1,518


      56


      209

      Stock-based compensation 

      1,507


      1,778


      1,653

      Acquisition costs

      -


      -


      4,210

      Adjusted EBITDA (non-GAAP)

      $                        22,712


      $                     19,714


      $                          15,651


      INTERNAP CORPORATION

      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


      December 31, 2014


      September 30, 2014


      December 31, 2013

      Net loss (GAAP)

      $                       (8,257)


      $                      (9,377)


      $                      (10,450)

      Exit activities, restructuring and impairments

      1,518


      56


      209

      Stock-based compensation

      1,507


      1,778


      1,653

      Acquisition costs

      -


      -


      4,210

      Normalized net loss (non-GAAP) 

      (5,232)


      (7,543)


      (4,378)







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

      -


      -


      -

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

      $                       (5,232)


      $                      (7,543)


      $                        (4,378)

      Participating securities (GAAP)

      1,066


      1,083


      1,049







      Weighted average shares outstanding used in per share calculation:






      Basic and diluted (GAAP)

      51,159


      51,063


      50,898

      Add potentially dilutive securities

      -


      -


      -

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

      -


      -


      -

      Normalized diluted shares (non-GAAP)

      51,159


      51,063


      50,898







      Loss per share (GAAP):






      Basic and diluted

      $                         (0.16)


      $                        (0.18)


      $                           0.21







      Normalized net loss per share (non-GAAP):






      Basic and diluted

      $                         (0.10)


      $                        (0.15)


      $                          (0.09)


       

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



      Three Months Ended


      December 31, 2014


      September 30, 2014


      December 31, 2013

      Revenues:






         Data center services

      $                        61,305


      $                       61,640


      $                     49,686

         IP services

      22,958


      23,027


      24,401

            Total

      84,263


      84,667


      74,087







      Direct cost of network, sales and services, exclusive of






            depreciation and amortization:






         Data center services

      25,989


      27,716


      24,103

         IP services

      9,486


      9,432


      9,590

            Total

      35,475


      37,148


      33,693







      Segment Profit:






         Data center services

      35,316


      33,924


      25,583

         IP services

      13,472


      13,595


      14,811

            Total

      $                        48,788


      $                       47,519


      $                     40,394







      Segment Margin:






         Data center services

      57.6%


      55.0%


      51.5%

         IP services

      58.7%


      59.0%


      60.7%

            Total

      57.9%


      56.1%


      54.5%

      Logo - http://photos.prnewswire.com/prnh/20120426/CL95398LOGO

      SOURCE Internap Corporation

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.