"The strategy we have executed throughout 2010 has delivered positive results including the achievement of a number of important milestones:
We are encouraged by these results and their implications for creating long-term stockholder value," said
Fourth Quarter and Full-Year 2010 Financial Summary
Fourth Quarter | Full Year | |||||||||||||||
2010 | 2009 | Growth | 2010 | 2009 | Growth | |||||||||||
Revenues: | ||||||||||||||||
Data center services | $ 31,732 | $ 33,176 | -4% | $ 128,200 | $ 130,711 | -2% | ||||||||||
IP services | 28,227 | 30,373 | -7% | 115,964 | 125,548 | -8% | ||||||||||
Total Revenues | $ 59,959 | $ 63,549 | -6% | $ 244,164 | $ 256,259 | -5% | ||||||||||
Operating Expenses | $ 59,720 | $ 64,176 | -7% | $ 245,060 | $ 325,181 | -25% | ||||||||||
GAAP Net Loss | $ (429) | $ (497) | n/m | $ (3,622) | $ (69,725) | n/m | ||||||||||
Normalized Net Income (Loss)(2) | $ 861 | $ 774 | 11% | $ 2,419 | $ (5,280) | n/m | ||||||||||
Adjusted EBITDA | $ 10,282 | $ 9,016 | 14% | $ 39,230 | $ 28,046 | 40% | ||||||||||
Adjusted EBITDA Margin | 17.1% | 14.2% | 290 BPS | 16.1% | 10.9% | 520 BPS | ||||||||||
Revenue
Net (Loss) Income
Segment Profit and Adjusted EBITDA
Balance Sheet and Statement of Cash Flows
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.
Conference Call Information:
Our fourth quarter and full-year 2010 conference call will be held today at
About Internap
Internap provides high-performance IT infrastructure services that enable our customers to focus on their core business, improve service levels and lower the cost of IT operations. Our colocation, connectivity and managed hosting solutions are differentiated by unparalleled levels of performance, availability and support. Since 1996, thousands of enterprises have entrusted Internap to deliver their business-critical IT infrastructure needs. For more information, visit http://www.internap.com/.
Forward-Looking Statements
This press release contains certain forward-looking statements. These forward-looking statements include statements related to our ability to create long-term stockholder value and profitable growth and our expectations regarding the expansion of our IT infrastructure services portfolio. Because such statements are not guarantees of future performance and involve risks and uncertainties, there are important factors that could cause our actual results to differ materially from those in the forward-looking statements. These factors include our ability to achieve or sustain profitability; its ability to increase revenues and sustain or grow its customer base; its ability to expand margins and drive higher returns on investment; its ability to maintain current customers and obtain new ones, whether in a cost-effective manner or at all; its ability to correctly forecast capital needs,
demand planning and space utilization; its 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 its network operations centers, data centers, network access points or computer systems; its ability to provide or improve Internet infrastructure services to its customers; and its ability to protect its intellectual property, as well as other factors discussed in Internap's filings with the
Press Contact: | Investor Contact: | |
Mariah Torpey | Andrew McBath | |
(781) 418-2404 | (404) 302-9700 | |
INTERNAP NETWORK SERVICES CORPORATION | ||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
(In thousands, except per share amounts) | ||||||||
Three Months Ended | Year Ended | |||||||
December 31, | December 31, | |||||||
2010 | 2009 | 2010 | 2009 | |||||
Revenues: | ||||||||
Data center services | $ 31,732 | $ 33,176 | $ 128,200 | $ 130,711 | ||||
Internet protocol (IP) services | 28,227 | 30,373 | 115,964 | 125,548 | ||||
Total revenues | 59,959 | 63,549 | 244,164 | 256,259 | ||||
Operating costs and expenses: | ||||||||
Direct cost of network, sales and services, exclusive of | ||||||||
depreciation and amortization, shown below: | ||||||||
Data center services | 19,529 | 23,065 | 82,761 | 94,961 | ||||
IP services | 10,979 | 11,210 | 44,662 | 48,055 | ||||
Direct costs of customer support | 5,282 | 4,674 | 19,861 | 18,034 | ||||
Direct costs of amortization of acquired technologies | 874 | 979 | 3,811 | 8,349 | ||||
Sales and marketing | 7,655 | 7,430 | 29,232 | 28,131 | ||||
General and administrative | 7,312 | 9,332 | 33,048 | 44,645 | ||||
Depreciation and amortization | 7,770 | 7,387 | 30,158 | 28,282 | ||||
Loss on disposal of property and equipment, net | 109 | 6 | 116 | 26 | ||||
Impairments and restructuring | 210 | 93 | 1,411 | 54,698 | ||||
Total operating costs and expenses | 59,720 | 64,176 | 245,060 | 325,181 | ||||
Income (loss) from operations | 239 | (627) | (896) | (68,922) | ||||
Non-operating expense (income): | ||||||||
Interest expense | 731 | 163 | 2,170 | 720 | ||||
Interest income | - | (19) | (64) | (150) | ||||
Other, net | 24 | 16 | 64 | (109) | ||||
Total non-operating expense (income) | 755 | 160 | 2,170 | 461 | ||||
Loss before income taxes and equity in (earnings) of | (516) | (787) | (3,066) | (69,383) | ||||
equity method investment: | ||||||||
Provision (benefit) for income taxes | 32 | (218) | 952 | 357 | ||||
Equity in (earnings) of equity-method investment, net of taxes | (119) | (72) | (396) | (15) | ||||
Net loss | $ (429) | $ (497) | $ (3,622) | $ (69,725) | ||||
Basic and diluted net loss per share | $ (0.01) | $ (0.01) | $ (0.07) | $ (1.41) | ||||
Weighted average shares outstanding used in computing basic | ||||||||
and diluted net loss per share | 50,061 | 49,657 | 50,467 | 49,577 | ||||
INTERNAP NETWORK SERVICES CORPORATION | ||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
(In thousands, except par value amounts) | ||||
December 31, | December 31, | |||
2010 | 2009 | |||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | $ 59,582 | $ 73,926 | ||
Short-term investments in marketable securities | - | 7,000 | ||
Accounts receivable, net of allowance for doubtful accounts of $1,883 and $1,953, respectively | 17,588 | 18,685 | ||
Inventory | 160 | 375 | ||
Prepaid expenses and other assets | 11,057 | 8,768 | ||
Total current assets | 88,387 | 108,754 | ||
Property and equipment, net | 142,289 | 91,151 | ||
Investment | 2,265 | 1,804 | ||
Intangible assets, net | 14,698 | 20,782 | ||
Goodwill | 39,464 | 39,464 | ||
Deposits and other assets | 3,600 | 2,637 | ||
Deferred tax asset, non-current, net | 2,439 | 2,910 | ||
Total assets | $ 293,142 | $ 267,502 | ||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||
Current liabilities: | ||||
Accounts payable | $ 25,383 | $ 17,237 | ||
Accrued liabilities | 8,975 | 10,192 | ||
Deferred revenues, current portion | 3,268 | 3,817 | ||
Capital lease obligations, current portion | 1,071 | 25 | ||
Term Loan, current portion, less discount of $116 | 884 | - | ||
Restructuring liability, current portion | 2,691 | 2,819 | ||
Other current liabilities | 135 | 125 | ||
Total current liabilities | 42,407 | 34,215 | ||
Revolving credit facility, due after one year | - | 20,000 | ||
Deferred revenues, less current portion | 2,134 | 2,492 | ||
Capital lease obligations, less current portion | 19,139 | 3,217 | ||
Term loan, due after one year, less discount of $328 | 18,422 | - | ||
Restructuring liability, less current portion | 5,273 | 6,123 | ||
Deferred rent | 16,655 | 16,417 | ||
Other long-term liabilities | 501 | 636 | ||
Total liabilities | 104,531 | 83,100 | ||
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 and 52,017 shares | 52 | 51 | ||
outstanding at December 31, 2010; 60,000 shares authorized and 50,763 shares outstanding at December 31, 2009 | ||||
Additional paid-in capital | 1,229,684 | 1,221,456 | ||
Treasury stock, at cost: 115 and 42 shares at December 31, 2010 and | ||||
December 31, 2009, respectively | (520) | (127) | ||
Accumulated deficit | (1,040,170) | (1,036,548) | ||
Accumulated items of other comprehensive loss | (435) | (430) | ||
Total stockholders' equity | 188,611 | 184,402 | ||
Total liabilities and stockholders' equity | $ 293,142 | $ 267,502 | ||
INTERNAP NETWORK SERVICES CORPORATION | ||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||
(In thousands) | ||||
Year Ended | ||||
December 31, 2010 | ||||
2010 | 2009 | |||
Cash Flows from Operating Activities: | ||||
Net loss | $ (3,622) | $ (69,725) | ||
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||
Depreciation and amortization | 33,969 | 32,496 | ||
Loss on disposal of property and equipment, net | 116 | 26 | ||
Goodwill and other intangible asset impairments | - | 55,647 | ||
Stock-based compensation expense | 4,631 | 5,613 | ||
Equity in (earnings) from equity-method investment | (396) | (15) | ||
Provision for doubtful accounts | 1,253 | 2,711 | ||
Non-cash changes in deferred rent | 237 | 2,303 | ||
Deferred income taxes | 471 | (459) | ||
Other, net | 630 | 178 | ||
Changes in operating assets and liabilities: | ||||
Accounts receivable | (156) | 7,238 | ||
Inventory, prepaid expenses, deposits and other assets | (2,577) | 2,205 | ||
Accounts payable | 8,147 | (2,405) | ||
Accrued and other liabilities | (1,216) | 1,436 | ||
Deferred revenues | (907) | 351 | ||
Accrued restructuring liability | (978) | (80) | ||
Net cash flows provided by operating activities | 39,602 | 37,520 | ||
Cash Flows from Investing Activities: | ||||
Maturities of investments in marketable securities | 7,000 | 7,374 | ||
Purchases of property and equipment | (62,235) | (17,278) | ||
Proceeds from disposal of property and equipment | 51 | 4 | ||
Net cash flows used in investing activities | (55,184) | (9,900) | ||
Cash Flows from Financing Activities: | ||||
Proceeds from notes payable | 78,036 | 78,500 | ||
Principal payments on notes payable | (78,750) | (78,500) | ||
Payments of debt issuance costs | (518) | - | ||
Payments on capital lease obligations | (446) | (276) | ||
Stock-based compensation plans | 3,027 | (205) | ||
Other, net | (125) | (117) | ||
Net cash flows provided by (used in) financing activities | 1,224 | (598) | ||
Effect of exchange rates on cash and cash equivalents | 14 | 34 | ||
Net (decrease) increase in cash and cash equivalents | (14,344) | 27,056 | ||
Cash and cash equivalents at beginning of period | 73,926 | 46,870 | ||
Cash and cash equivalents at end of period | $ 59,582 | $ 73,926 | ||
INTERNAP NETWORK SERVICES CORPORATION | |
NON-GAAP (ADJUSTED) FINANCIAL MEASURES | |
In addition to providing financial measurements based on accounting principles generally accepted in
We define non-GAAP measures as follows:
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 Internap's 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.
INTERNAP NETWORK SERVICES CORPORATION | |
NON-GAAP (ADJUSTED) FINANCIAL MEASURES (Continued) | |
Internap believes 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 Internap's core operating results and trends. Investors have indicated that they consider financial measures of our results of operations excluding stock-based compensation as important supplemental information useful to their understanding of our historical results and estimating our future results.
We also believe that, in excluding the effects of stock-based compensation, our non-GAAP financial measures provide investors with transparency into what management uses to measure and forecast our results of operations, to compare on a consistent basis our results of operations for the current period to that of prior periods and to compare our results of operations on a more consistent basis against that of other companies, in making financial and operating decisions and to establish certain management compensation.
Stock-based compensation is an important part of total compensation, especially from the perspective of employees. We believe, however, that supplementing GAAP net loss and net loss per share information by providing normalized net income (loss) and normalized net income (loss) per share, excluding the effect of impairments, restructuring and stock-based compensation in all periods, is useful to investors because it enables additional and more meaningful period-to-period comparisons. We consider normalized diluted shares to be another important indicator of our overall performance because it eliminates the effect of non-cash items.
Adjusted EBITDA is not a measure of liquidity calculated in accordance with GAAP, and should be viewed as a supplement to — not a substitute for — our results of operations presented on the basis of GAAP. Adjusted EBITDA does not purport to represent cash flow provided by operating activities as defined by GAAP. Our statements of cash flows present our cash flow activity in accordance with GAAP. Furthermore, adjusted EBITDA is not necessarily comparable to similarly-titled measures reported by other companies.
We believe adjusted EBITDA is used by and is useful to investors and other users of our financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across companies and across periods. We believe that:
INTERNAP NETWORK SERVICES CORPORATION | |
NON-GAAP (ADJUSTED) FINANCIAL MEASURES (Continued) | |
Our management uses adjusted EBITDA:
Our presentation of segment profit and segment margin excludes direct costs of customer support, depreciation and amortization in order to allow investors to see the business through the eyes of management. Management views direct costs of network, sales and services as generally less controllable, external costs and management regularly monitors the margin of revenues in excess of these direct costs. Similarly, we view the costs of customer support to also be an important component of costs of revenues but believe that the costs of customer support to be more within our control and to some degree discretionary as we can adjust those costs by hiring and terminating employees.
Segment margin is an important metric to our investors and analysts, as we have regularly discussed and disclosed the effects of third party vendors' pricing declines and the corresponding effect on our revenues. The presentation of segment margin highlights the impact of the pricing declines and allows investors and analysts to evaluate our revenue generation performance relative to direct costs of network, sales and services. Conversely, we have much greater latitude in controlling the compensation component of costs of revenues, represented by customer support, and we analyze this component separately from the direct external costs.
We also have excluded depreciation and amortization from segment profit and segment margin because, as noted above, they are based on estimated useful lives of tangible and intangible assets. Further, depreciation and amortization are based on historical costs incurred to build out our deployed network and the historical costs of these assets may not be indicative of current or future capital expenditures.
Although we believe, for the foregoing reasons, that our presentation of non-GAAP financial measures provides useful supplemental information to investors regarding our results of operations, our non-GAAP financial measures should only be considered in addition to, and not as a substitute for, or superior to, any measure of financial performance prepared in accordance with GAAP.
Use of non-GAAP financial measures is subject to inherent limitations because they do not include all the expenses that must be included under GAAP and because they involve the exercise of judgment of which charges should properly be excluded from the non-GAAP financial measure. Management accounts for these limitations by not relying exclusively on non-GAAP financial measures, but only using such information to supplement GAAP financial measures. Our non-GAAP financial measures may not be the same non-GAAP measures, and may not be calculated in the same manner, as those used by other companies.
INTERNAP NETWORK SERVICES CORPORATION | |
RECONCILIATION OF LOSS 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, 2010 | September 30, 2010 | December 31, 2009 | ||||
Income (loss) from operations (GAAP) | $ 239 | $ (536) | $ (627) | |||
Stock-based compensation | 1,080 | 1,114 | 1,178 | |||
Depreciation and amortization, including amortization of acquired technologies | 8,644 | 8,580 | 8,366 | |||
Loss (gain) on disposals of property and equipment, net | 109 | (13) | 6 | |||
Impairments and restructuring | 210 | - | 93 | |||
Adjusted EBITDA (non-GAAP) | $ 10,282 | $ 9,145 | $ 9,016 | |||
INTERNAP NETWORK SERVICES CORPORATION | |
RECONCILIATION OF NET LOSS AND BASIC AND DILUTED | |
NET LOSS PER SHARE TO NORMALIZED NET INCOME (LOSS) AND | |
BASIC AND DILUTED NORMALIZED NET INCOME (LOSS) PER SHARE | |
Reconciliations of (1) net loss, the most directly comparable GAAP measure, to normalized net income (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 income (loss) per share for each of the periods indicated is as follows (in thousands, except per share data):
Three Months Ended | ||||||
December 31, 2010 | September 30, 2010 | December 31, 2009 | ||||
Net loss (GAAP) | $ (429) | $ (1,662) | $ (497) | |||
Impairments and restructuring | 210 | - | 93 | |||
Stock-based compensation expense | 1,080 | 1,114 | 1,178 | |||
Normalized net income (loss) (non-GAAP) | 861 | (548) | 774 | |||
Normalized net income allocable to participating securities (non-GAAP) | (19) | - | (16) | |||
Normalized net income (loss) available to common stockholders (non-GAAP) | $ 842 | $ (548) | $ 758 | |||
Weighted average shares outstanding used in per share calculation: | ||||||
Basic (GAAP) | 50,061 | 50,026 | 49,657 | |||
Participating securities (GAAP) | 1,103 | 1,118 | 1,081 | |||
Diluted (GAAP) | 50,061 | 50,026 | 49,657 | |||
Add potentially dilutive securities | 436 | - | 54 | |||
Less dilutive effect of stock-based compensation under the treasury stock method | (267) | - | (54) | |||
Normalized diluted shares (non-GAAP) | 50,230 | 50,026 | 49,657 | |||
Loss per share (GAAP): | ||||||
Basic and diluted | $ (0.01) | $ (0.03) | $ (0.01) | |||
Normalized net income (loss) per share (non-GAAP): | ||||||
Basic and diluted | $ 0.02 | $ (0.01) | $ 0.02 | |||
INTERNAP NETWORK SERVICES CORPORATION | |
SEGMENT PROFIT AND SEGMENT MARGIN | |
Segment profit and segment margin, which does not include direct costs of customer support, direct costs of amortization of acquired technologies or any other depreciation or amortization, for each of the periods indicated is as follows (dollars in thousands):
Three Months Ended | ||||||
December 31, 2010 | September 30, 2010 | December 31, 2009 | ||||
Revenues: | ||||||
Data center services | $ 31,732 | $ 31,550 | $ 33,176 | |||
Internet protocol (IP) services | 28,227 | 28,765 | 30,373 | |||
Total | 59,959 | 60,315 | 63,549 | |||
Direct cost of network, sales and services, exclusive of | ||||||
depreciation and amortization: | ||||||
Data center services | 19,529 | 20,405 | 23,065 | |||
IP services | 10,979 | 11,162 | 11,210 | |||
Total | 30,508 | 31,567 | 34,275 | |||
Segment Profit: | ||||||
Data center services | 12,203 | 11,145 | 10,111 | |||
IP services | 17,248 | 17,603 | 19,163 | |||
Total | $ 29,451 | $ 28,748 | $ 29,274 | |||
Segment Margin: | ||||||
Data center services | 38.5% | 35.3% | 30.5% | |||
IP services | 61.1% | 61.2% | 63.1% | |||
Total | 49.1% | 47.7% | 46.1% | |||
(Logo: http://photos.prnewswire.com/prnh/20100205/CL49469 )
SOURCE
News Provided by Acquire Media