Equinix Reports Fourth Quarter And Year-End 2014 Results

- Reported 2014 annual revenues of $2,443.8 million, a 14% increase over the previous year

- Announced 2015 annual guidance of revenues to be greater than $2,630.0 million, adjusted EBITDA to be greater than $1,220.0 million and AFFO to be greater than $810.0 million

REDWOOD CITY, Calif., Feb. 19, 2015 /PRNewswire/ -- Equinix, Inc. (Nasdaq: EQIX), a global interconnection and data center company, today reported quarterly and year-end results for the period ended December 31, 2014.  The Company uses certain non-GAAP financial measures, which are described further below and reconciled to the most comparable GAAP financial measures after the presentation of our GAAP financial statements.

Revenues were $638.1 million for the fourth quarter, a 3% increase over the previous quarter and a 13% increase over the same quarter last year.  Revenues for the year ended December 31, 2014, were $2,443.8 million, a 14% increase over 2013. Recurring revenues, consisting primarily of colocation, interconnection and managed services were $605.5 million for the fourth quarter, a 3% increase over the previous quarter, and $2,317.8 million for the year ended December 31, 2014, a 13% increase over 2013.  Non-recurring revenues were $32.6 million for the fourth quarter and $126.0 million for the year ended December 31, 2014.  MRR churn for the fourth quarter was 1.9%, unchanged from previous quarter and lower than prior guidance.

"In 2014, Equinix leveraged significant market momentum to deliver another year of strong financial results.  In the fourth quarter, we delivered record bookings, driven by strong performance across all three regions, new customer wins and continued expansion of our cloud ecosystem," said Steve Smith, president and CEO of Equinix.  "The rapid growth of interconnection reflects the importance of Equinix as the place where leading companies come to connect to their customers and partners to accelerate the growth of their business.  I am very pleased with our position going into this year." 

Cost of revenues were $313.4 million for the fourth quarter, a 3% increase from the previous quarter, and $1,197.9 million for the year ended December 31, 2014, a 13% increase over 2013.  Cost of revenues, excluding depreciation, amortization, accretion and stock-based compensation of $117.5 million for the quarter and $430.3 million for the year, which we refer to as cash cost of revenues, were $195.9 million for the quarter, a slight decrease from the previous quarter, and $767.6 million for the year ended December 31, 2014, a 13% increase over 2013.  Gross margins for the quarter were 51%, unchanged from the previous quarter and slightly decreased from 52% for the same quarter last year.  Gross margins were 51% for the year ended December 31, 2014, unchanged from the prior year.  Cash gross margins, defined as gross profit before depreciation, amortization, accretion and stock-based compensation, divided by revenues, for the quarter were 69%, up from 68% for the previous quarter and unchanged from the same quarter last year.  Cash gross margins were 69% for the year ended December 31, 2014, up from 68% for the year ended December 31, 2013.   

Selling, general and administrative expenses were $194.9 million for the fourth quarter, a 7% increase over the previous quarter, and $734.1 million for the year ended December 31, 2014, an 18% increase over 2013. Selling, general and administrative expenses, excluding depreciation, amortization, accretion and stock-based compensation of $47.1 million for the quarter and $171.8 million for the year, which we refer to as cash selling, general and administrative expenses, were $147.8 million for the quarter, a 5% increase from the previous quarter, and $562.3 million for the year ended December 31, 2014, a 19% increase over 2013.  

Interest expense was $71.1 million for the fourth quarter, a 12% increase from the previous quarter, and $270.6 million for the year ended December 31, 2014, a 9% increase over 2013, primarily attributed to debt financings during the fourth quarter and additional financings such as various capital lease and other financing obligations to support the Company's expansion projects. 

The Company recorded income tax expense of $303.3 million for the fourth quarter compared to income tax expense of $30.6 million in the prior quarter and income tax expense of $345.5 million for the year ended December 31, 2014 compared to income tax expense of $16.2 million in the prior year, mainly due to the de-recognition of deferred tax assets and liabilities of the Company's U.S operations in the fourth quarter, when it was determined that all significant actions to effect the REIT conversion had occurred.

The Company recognized a loss on debt extinguishment of $105.8 million for the fourth quarter ended December 31, 2014, comprised of $103.3 million related to the redemption of the $750.0 million 7.00% senior notes and $2.5 million from the termination of the $110.0 million term loan and the $550.0 million revolving credit facility. For the year ended December 31, 2014, the Company recorded a loss on debt extinguishment of $157.0 million, comprised of $103.3 million related to the redemption of the $750.0 million 7.00% senior notes, $51.2 million related to the exchanges of the 3.00% convertible subordinated notes and 4.75% convertible subordinated notes in the second quarter, and $2.5 million from the termination of the $110.0 million term loan and the $550.0 million revolving credit facility.

Net loss attributable to Equinix was $355.1 million for the fourth quarter. This represents a basic and diluted net loss per share attributable to Equinix of $6.42 for the fourth quarter based on a weighted average share count of 55.3 million. Excluding the de-recognition of the deferred tax assets and liabilities relating to the REIT conversion of $324.1 million and the loss on debt extinguishment, pro forma net income attributable to Equinix was $31.1 million for the fourth quarter. This resulted in a pro forma basic and diluted net income per share attributed to Equinix of $0.56 for the fourth quarter.  Net loss attributable to Equinix was $259.5 million for the year ended December 31, 2014. This represents a basic and diluted net loss per share attributed to Equinix of $4.96 for the year ended December 31, 2014 based on a weighted average share count of 52.4 million. Excluding the de-recognition of the deferred tax assets and liabilities relating to the REIT conversion and the loss on debt extinguishment, pro forma net income attributable to Equinix was $161.1 million for the year ended December 31, 2014, which resulted in a pro forma basic and diluted net income per share attributed to Equinix of $3.08 and $3.04, respectively, for the year ended December 31, 2014.

Income from operations was $127.8 million for the fourth quarter, a 5% decrease from the previous quarter, and $509.3 million for the year ended December 31, 2014, a 10% increase over 2013.  Adjusted EBITDA, defined as income or loss from operations before depreciation, amortization, accretion, stock-based compensation, restructuring charges, impairment charges and acquisition costs, for the fourth quarter was $294.4 million, a 4% increase over the previous quarter, and $1,113.9 million for the year ended December 31, 2014, an 11% increase over 2013.

Capital expenditures, defined as gross capital expenditures less the net change in accrued property, plant and equipment in the fourth quarter, were $238.5 million.  Capital expenditures for the fourth quarter increased 53% from the previous quarter, primarily due to increased spending on expansion projects in the Frankfurt 4, London 6, New York 6, Silicon Valley 5 and Singapore 3 IBX data centers.  Capital expenditures for the year ended December 31, 2014 were $660.2 million. 

The Company generated cash from operating activities of $202.3 million for the fourth quarter, a slight decrease from $216.4 million in the previous quarter. Cash generated from operating activities for the year ended December 31, 2014 was $689.4 million as compared to $604.6 million in the previous year.  Cash used in investing activities was $619.9 million in the fourth quarter as compared to cash used in investing activities of $6.3 million in the previous quarter, primarily attributed to the net purchases of investments in marketable securities and higher capital expenditures in the fourth quarter. Cash used in investing activities for the year ended December 31, 2014 was $435.8 million as compared to cash used in investing activities of $1.2 billion in the previous year, primarily attributed to the net purchases of investments in marketable securities during 2013.  Cash provided by financing activities was $679.9 million for the fourth quarter as compared to cash used in financing activities of $256.2 million in the previous quarter, primarily due to the net impact of the issuance of the $1.25 billion senior notes and $500.0 million term loan offset by the redemption of the $750.0 million 7.00% senior notes and repayment of the $110.0 million term loan in the fourth quarter.  Cash provided by financing activities was $107.4 million for the year ended December 31, 2014, as compared to cash provided by financing activities of $574.9 million for the year ended December 31, 2013, primarily due to purchases of treasury stock, purchase of the remaining non-controlling interest in ALOG and the debt activities in 2014 discussed above.

As of December 31, 2014, the Company's cash, cash equivalents and investments were $1,140.8 million, as compared to $1,030.1 million as of December 31, 2013. 

Business Outlook

For the first quarter of 2015, the Company expects revenues to range between $634.0 and $638.0 million, which absorbs $19.0 million of negative foreign currency impact compared to Q4 2014 average FX rates, a normalized and constant currency growth of 3% quarter over quarter.  Cash gross margins are expected to approximate 68% to 69%.  Cash selling, general and administrative expenses are expected to range between $146.0 and $150.0 million.  Adjusted EBITDA is expected to range between $287.0 and $291.0 million, which absorbs $12.0 million of negative foreign currency impact compared to Q4 2014 average FX rates, a normalized and constant currency growth of 3% quarter over quarter.  Capital expenditures are expected to range between $195.0 and $205.0 million, comprised of approximately $25.0 million of recurring capital expenditures and $170.0 to $180.0 million of non-recurring capital expenditures.  

For the full year of 2015, total revenues are expected to be greater than $2,630.0 million, which absorbs $100.0 million of negative foreign currency impact compared to 2014 average FX rates, reflecting a normalized and constant currency growth rate of 12%.  Total year cash gross margins are expected to approximate 68% to 69%.  Cash selling, general and administrative expenses are expected to range between $580.0 and $600.0 million.  Adjusted EBITDA for the year is expected to be greater than $1,220.0 million, which absorbs $47.0 million of negative foreign currency impact compared to 2014 average FX rates, a normalized and constant currency growth rate of 15%.  Adjusted funds from operations ("AFFO") is expected to be greater than $810.0 million, or a normalized and constant currency growth rate of 12%.  Capital expenditures for 2015 are expected to range between $700.0 and $800.0 million, comprised of approximately $115.0 million of recurring capital expenditures and $585.0 to $685.0 million for non-recurring capital expenditures. 

The U.S. dollar exchange rates used for 2015 guidance, taking into consideration the impact of our foreign currency hedges, have been updated to $1.20 to the Euro, $1.55 to the Pound, S$1.32 to the U.S. dollar and R$2.68 to the U.S. dollar. The 2015 global revenue breakdown by currency for the Euro, Pound, Singapore Dollar and Brazilian Real is 14%, 9%, 7% and 4%, respectively.

The guidance provided above is forward-looking.  The adjusted EBITDA guidance is based on the revenue guidance, less our expectations of cash cost of revenue and cash operating expenses.  The AFFO guidance is based on the adjusted EBITDA guidance, excluding our expectations of interest income and interest expense, installation revenue adjustment, straight-line rent expense, amortization of deferred financing costs, gains (losses) on debt extinguishment, cash portion of income tax expense, recurring capital expenditures and adjustments for unconsolidated joint ventures' and non-controlling interests' share of these items.

Q4 Results Conference Call and Replay Information

The Company will discuss its quarterly and year-end results for the period ended December 31, 2014, along with its future outlook, on its quarterly conference call on Thursday, February 19, 2015, at 5:30 p.m. ET (2:30 p.m. PT).  A simultaneous live webcast of the call will be available on the Company's Investor Relations website at www.equinix.com/investors. To hear the conference call live, please dial 1-210-234-8004 (domestic and international) and reference the passcode EQIX.   

A replay of the call will be available one hour after the call through Friday, May 15, 2015, by dialing 1-203-369-3829 and referencing the passcode 2015.  In addition, the webcast will be available at www.equinix.com/investors over the same time period.  No password is required for the webcast.

Investor Presentation and Supplemental Financial Information

The Company has made available on its website a presentation designed to accompany the discussion of the Company's results and future outlook, along with certain supplemental financial information and other data. Interested parties may access this information through the Company's Investor Relations website at www.equinix.com/investors.

About Equinix

Equinix, Inc. (Nasdaq: EQIX) connects the world's leading businesses to their customers, employees and partners inside the most interconnected data centers. In 33 markets across five continents, Equinix is where companies come together to realize new opportunities and accelerate their business, IT and cloud strategies. www.equinix.com

Non-GAAP Financial Measures

Equinix provides all information required in accordance with generally accepted accounting principles (GAAP), but it believes that evaluating its ongoing operating results may be difficult if limited to reviewing only GAAP financial measures.  Accordingly, Equinix uses non-GAAP financial measures to evaluate its operations.  Legislative and regulatory requirements encourage use of and emphasis on GAAP financial metrics and require companies to explain why non-GAAP financial metrics are relevant to management and investors. 

In presenting non-GAAP financial measures, such as adjusted EBITDA, cash cost of revenues, cash gross margins, cash operating expenses (also known as cash selling, general and administrative expenses or cash SG&A), adjusted EBITDA margins, free cash flow, adjusted free cash flow, discretionary free cash flow, adjusted discretionary free cash flow and AFFO, Equinix excludes certain items that it believes are not good indicators of the Company's current or future operating performance.  These items are depreciation, amortization, accretion of asset retirement obligations and accrued restructuring charges, stock-based compensation, restructuring charges, impairment charges and acquisition costs.  Equinix excludes these items in order for Equinix's lenders, investors, and industry analysts who review and report on the Company, to better evaluate the Company's operating performance and cash spending levels relative to its industry sector and competitors.

Equinix excludes depreciation expense as these charges primarily relate to the initial construction costs of our IBX centers and do not reflect our current or future cash spending levels to support our business.  Our IBX centers are long-lived assets, and have an economic life greater than 10 years. The construction costs of our IBX centers do not recur and future capital expenditures remain minor relative to our initial investment.  This is a trend we expect to continue.  In addition, depreciation is also based on the estimated useful lives of our IBX centers.  These estimates could vary from actual performance of the asset, are based on historic costs incurred to build out our IBX centers, and are not indicative of current or expected future capital expenditures.  Therefore, Equinix excludes depreciation from its operating results when evaluating its operations.

In addition, in presenting the non-GAAP financial measures, Equinix also excludes amortization expense related to certain intangible assets, as it represents a cost that may not recur and is not a good indicator of the Company's current or future operating performance.  Equinix excludes accretion expense, both as it relates to its asset retirement obligations as well as its accrued restructuring charges, as these expenses represent costs which Equinix believes are not meaningful in evaluating the Company's current operations.  Equinix excludes stock-based compensation expense as it primarily represents expense attributed to equity awards that have no current or future cash obligations.  As such, we, and many investors and analysts, exclude this stock-based compensation expense when assessing the cash generating performance of our operations.  Equinix excludes restructuring charges from its non-GAAP financial measures.  The restructuring charges relate to the Company's decision to exit leases for excess space adjacent to several of our IBX centers, which we did not intend to build out, or our decision to reverse such restructuring charges.  Equinix also excludes impairment charges related to certain long-lived assets. The impairment charges are related to expense recognized whenever events or changes in circumstances indicate that the carrying amount of long-lived assets are not recoverable. Finally, Equinix excludes acquisition costs from its non-GAAP financial measures.  The acquisition costs relate to costs the Company incurs in connection with business combinations.  Management believes such items as restructuring charges, impairment charges and acquisition costs are non-core transactions; however, these types of costs will or may occur in future periods.

Equinix will also present funds from operations ("FFO") and adjusted funds from operations ("AFFO"), which are non-GAAP financial measures commonly used in the REIT industry.  FFO is calculated in accordance with the definition established by the National Association of Real Estate Investment Trusts ("NAREIT").  FFO represents net income (loss), excluding gains (losses) from the disposition of real estate assets, depreciation and amortization on real estate assets and adjustments for unconsolidated joint ventures' and non-controlling interests' share of these items.  AFFO represents FFO, excluding depreciation and amortization expense on non-real estate assets, accretion, stock-based compensation, restructuring charges, impairment charges, acquisition costs, an installation revenue adjustment, straight-line rent expense, amortization of deferred financing costs, gains (losses) on debt extinguishment, non- cash portion of income tax expense, recurring capital expenditures and adjustments for unconsolidated joint ventures' and non-controlling interests' share of these items.  Equinix excludes depreciation expense, amortization expense, accretion, stock-based compensation, restructuring charges, impairment charges and acquisition charges for the same reasons that they are excluded from the non-GAAP financial measures mentioned above. 

Equinix includes an adjustment for revenue from installation fees, since installation fees are deferred and recognized ratably over the expected life of the installation, although the fees are generally paid in a lump sum upon installation.  Equinix includes an adjustment for straight-line rent expense on its operating leases, since the total minimum lease payments are recognized ratably over the lease term, although the lease payments generally increase over the lease term.  Equinix excludes the amortization of deferred financing costs as these expenses relate to the initial costs incurred in connection with our debt financings that have no current or future cash obligations.  Equinix excludes gains (losses) on debt extinguishment since it represents a cost that may not recur and is not a good indicator of the Company's current or future operating performance.  Equinix excludes the non-cash portion of income tax expense, as it represents a cost that has no current or future cash obligation.  Equinix also excludes recurring capital expenditures, which represent non-incremental building improvements required to maintain current revenues.

Our management does not itself, nor does it suggest that investors should, consider such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP.  However, we have presented such non-GAAP financial measures to provide investors with an additional tool to evaluate our operating results in a manner that focuses on what management believes to be our core, ongoing business operations.  Management believes that the inclusion of these non-GAAP financial measures provides consistency and comparability with past reports and provides a better understanding of the overall performance of the business and its ability to perform in subsequent periods. Equinix believes that if it did not provide such non-GAAP financial information, investors would not have all the necessary data to analyze Equinix effectively.

Investors should note, however, that the non-GAAP financial measures used by Equinix may not be the same non-GAAP financial measures, and may not be calculated in the same manner, as that of other companies.  In addition, whenever Equinix uses such non-GAAP financial measures, it provides a reconciliation of non-GAAP financial measures to the most closely applicable GAAP financial measure.  Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measure.  Equinix intends to calculate the various non-GAAP financial measures in future periods consistent with how they were calculated for the periods presented within this press release.

Forward Looking Statements

This press release contains forward-looking statements that involve risks and uncertainties. Actual results may differ materially from expectations discussed in such forward-looking statements. Factors that might cause such differences include, but are not limited to, the challenges of acquiring, operating and constructing IBX centers and developing, deploying and delivering Equinix services; unanticipated costs or difficulties relating to the integration of companies we have acquired or will acquire into Equinix; a failure to receive significant revenue from customers in recently built out or acquired data centers; failure to complete any financing arrangements contemplated from time to time; competition from existing and new competitors; the ability to generate sufficient cash flow or otherwise obtain funds to repay new or outstanding indebtedness; the loss or decline in business from our key customers; and other risks described from time to time in Equinix's filings with the Securities and Exchange Commission. In particular, see Equinix's recent quarterly and annual reports filed with the Securities and Exchange Commission, copies of which are available upon request from Equinix. Equinix does not assume any obligation to update the forward-looking information contained in this press release.

Equinix and IBX are registered trademarks of Equinix, Inc. International Business Exchange is a trademark of Equinix, Inc.

 

EQUINIX, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)

Three Months Ended

Twelve Months Ended

December 31,

September 30,

December 31,

December 31,

December 31,

2014

2014

2013

2014

2013

Recurring revenues

$

605,492

$

588,437

$

538,060

$

2,317,790

$

2,049,962

Non-recurring revenues

32,629

32,004

26,617

125,986

102,804

Revenues

638,121

620,441

564,677

2,443,776

2,152,766

Cost of revenues

313,449

304,052

269,743

1,197,885

1,064,403

Gross profit

324,672

316,389

294,934

1,245,891

1,088,363

Operating expenses:

Sales and marketing

81,236

72,185

67,250

296,103

246,623

General and administrative

113,684

109,354

98,466

438,016

374,790

Restructuring charges

-

-

-

-

(4,837)

Acquisition costs

1,926

(281)

4,229

2,506

10,855

Total operating expenses

196,846

181,258

169,945

736,625

627,431

Income from operations

127,826

135,131

124,989

509,266

460,932

Interest and other income (expense):

Interest income

357

356

794

2,891

3,387

Interest expense

(71,103)

(63,756)

(65,503)

(270,553)

(248,792)

Loss on debt extinguishment 

(105,807)

-

(14,899)

(156,990)

(108,501)

Other income (expense)

(3,051)

1,811

1,959

119

5,253

Total interest and other, net

(179,604)

(61,589)

(77,649)

(424,533)

(348,653)

Income (loss) before income taxes

(51,778)

73,542

47,340

84,733

112,279

Income tax expense

(303,325)

(30,581)

(1,967)

(345,459)

(16,156)

Net income (loss)

(355,103)

42,961

45,373

(260,726)

96,123

Net (income) loss attributable to redeemable non-controlling interests

-

(120)

(186)

1,179

(1,438)

Net income (loss) attributable to Equinix

$

(355,103)

$

42,841

$

45,187

$

(259,547)

$

94,685

Net income (loss) per share attributable to Equinix:

Basic net income (loss) per share (1)

$

(6.42)

$

0.81

$

0.91

$

(4.96)

$

1.92

Diluted net income (loss) per share (1)

$

(6.42)

$

0.79

$

0.88

$

(4.96)

$

1.89

Shares used in computing basic net income (loss) per share

55,295

53,137

49,765

52,359

49,438

Shares used in computing diluted net income (loss) per share

55,295

55,238

53,499

52,359

50,116

(1)

The net income (loss) attributable to Equinix used in the computation of basic and diluted net income (loss) per share

attributed to Equinix is presented below:

Net income (loss)

$

(355,103)

$

42,961

$

45,373

$

(260,726)

$

96,123

Net (income) loss attributable to non-controlling interests

-

(120)

(186)

1,179

(1,438)

Net income (loss) attributable to Equinix, basic 

(355,103)

42,841

45,187

(259,547)

94,685

Interest on convertible debt

-

885

1,847

-

-

Net income (loss) attributable to Equinix, diluted

$

(355,103)

$

43,726

$

47,034

$

(259,547)

$

94,685

 

EQUINIX, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(in thousands)

(unaudited)

Three Months Ended

Twelve Months Ended

December 31,

September 30,

December 31,

December 31,

December 31,

2014

2014

2013

2014

2013

Net income (loss)

$      (355,103)

$          42,961

$         45,373

$      (260,726)

$         96,123

Other comprehensive income (loss), net of tax:

 Foreign currency translation gain (loss) 

(97,123)

(144,993)

6,905

(204,065)

(18,203)

 Unrealized loss on available for sale securities 

135

(1,179)

(376)

(279)

(298)

 Unrealized gain (loss) on cash flow hedges 

4,026

4,510

(1,750)

8,790

(1,750)

 Unrealized loss on defined benefit plans 

(2,001)

(2,001)

 Other comprehensive income (loss), net of tax: 

(94,963)

(141,662)

4,779

(197,555)

(20,251)

 Comprehensive income (loss), net of tax 

(450,066)

(98,701)

50,152

(458,281)

75,872

 Net (income) loss attributable to redeemable non-controlling interests 

-

(120)

(186)

1,179

(1,438)

 Other comprehensive (income) loss attributable to redeemable non-controlling interests 

-

(18,304)

3,185

(1,810)

7,526

 Comprehensive income (loss) attributable to Equinix, net of tax 

$      (450,066)

$       (117,125)

$         53,151

$      (458,912)

$         81,960

 

EQUINIX, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

(unaudited)

Assets

December 31,

December 31,

2014

2013

Cash and cash equivalents

$       610,917

$       261,894

Short-term investments

529,395

369,808

Accounts receivable, net

262,570

184,840

Other current assets

88,061

72,118

Total current assets

1,490,943

888,660

Long-term investments

439

398,390

Property, plant and equipment, net

4,998,270

4,591,650

Goodwill

1,002,129

1,042,153

Intangible assets, net

147,527

184,182

Other assets

178,125

387,324

Total assets

$    7,817,433

$    7,492,359

Liabilities and Stockholders' Equity

Accounts payable and accrued expenses

$       285,796

$       263,223

Accrued property and equipment

114,469

64,601

Current portion of capital lease and other financing obligations

21,362

17,214

Current portion of mortgage and loans payable

59,466

53,508

Other current liabilities

162,664

147,958

Total current liabilities

643,757

546,504

Capital lease and other financing obligations, less current portion

1,168,042

914,032

Mortgage and loans payable, less current portion

534,686

199,700

Senior notes

2,750,000

2,250,000

Convertible debt

145,853

724,202

Other liabilities

304,964

274,955

Total liabilities

5,547,302

4,909,393

Redeemable non-controlling interests

-

123,902

Common stock

57

50

Additional paid-in capital

3,334,305

2,693,887

Treasury stock

(11,411)

(84,663)

Accumulated dividends

(424,387)

-

Accumulated other comprehensive loss

(332,443)

(113,767)

Accumulated deficit

(295,990)

(36,443)

Total stockholders' equity

2,270,131

2,459,064

Total liabilities, redeemable non-controlling interests

and stockholders' equity

$    7,817,433

$    7,492,359

Ending headcount by geographic region is as follows:

Americas headcount

2,122

1,984

EMEA headcount

1,023

899

Asia-Pacific headcount

721

617

Total headcount

3,866

3,500

 

EQUINIX, INC.

SUMMARY OF DEBT OUTSTANDING

(in thousands)

(unaudited)

December 31,

December 31,

2014

2013

Capital lease and other financing obligations

$        1,189,404

$           931,246

Term loans, net of debt discount

498,400

140,000

ALOG financings

56,863

69,524

Mortgage payable and other loans payable

38,889

43,684

Plus: debt discount

1,600

-

Total mortgage and loans payable

595,752

253,208

Senior notes

2,750,000

2,250,000

Convertible debt, net of debt discount

145,853

724,202

Plus: debt discount

12,032

45,508

Total convertible debt principal

157,885

769,710

Total debt outstanding

$        4,693,041

$        4,204,164

 

EQUINIX, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

Three Months Ended

Twelve Months Ended

December 31,

September 30,

December 31,

December 31,

December 31,

2014

2014

2013

2014

2013

Cash flows from operating activities:

Net income (loss)

$      (355,103)

$          42,961

$         45,373

$      (260,726)

$         96,123

Adjustments to reconcile net income (loss) to net cash

provided by operating activities:

Depreciation, amortization and accretion

133,096

121,349

106,682

484,129

431,008

Stock-based compensation

31,517

27,662

27,630

117,990

102,940

Debt issuance costs and debt discount

3,827

3,714

6,266

18,667

23,868

Loss on debt extinguishment 

105,807

-

14,899

156,990

108,501

Restructuring charges

-

-

-

-

(4,837)

Excess tax benefits from employee equity awards

(2,125)

(5,825)

42

(19,582)

(27,330)

Other reconciling items

5,863

5,957

7,196

24,567

18,825

Changes in operating assets and liabilities:

Accounts receivable

2,428

(50,889)

12,336

(101,966)

(27,956)

Income taxes, net

295,947

23,340

(36,622)

226,774

(108,189)

Accounts payable and accrued expenses

(16,429)

34,778

(10,157)

4,177

7,242

Other assets and liabilities

(2,531)

13,394

(6,939)

38,400

(15,587)

Net cash provided by operating activities

202,297

216,441

166,706

689,420

604,608

Cash flows from investing activities:

Purchases, sales and maturities of investments, net

(381,629)

148,789

18,641

239,551

(479,136)

Business acquisitions, net of cash acquired

-

-

(48,739)

-

(49,337)

Purchases of real estate

-

-

-

(16,791)

(74,332)

Purchases of other property, plant and equipment

(238,477)

(156,003)

(202,841)

(660,203)

(572,406)

Other investing activities

195

898

(423)

1,604

5,898

Net cash used in investing activities

(619,911)

(6,316)

(233,362)

(435,839)

(1,169,313)

Cash flows from financing activities:

Purchases of treasury stock

-

(42,575)

(48,799)

(297,958)

(48,799)

Proceeds from employee equity awards

1,137

12,362

3,810

29,320

31,892

Payment of special distribution

(83,266)

-

-

(83,266)

-

Proceeds from loans payable

500,000

-

26,304

500,000

28,038

Purchase of redeemable non-controlling interests

-

(226,276)

-

(226,276)

-

Proceeds from senior notes

1,250,000

-

-

1,250,000

1,500,000

Repayment of capital lease and other financing obligations

(4,890)

(3,857)

(27,907)

(18,030)

(40,133)

Repayment of mortgage and loans payable

(5,963)

(10,416)

(10,196)

(43,473)

(52,500)

Repayment of senior notes

(750,000)

-

-

(750,000)

(750,000)

Repayment of term loan

(110,000)

-

(110,000)

-

Repayment of convertible debt

(34)

-

-

(29,513)

-

Debt extinguishment costs

(93,965)

-

(13,189)

(116,517)

(97,864)

Debt issuance costs

(25,294)

-

(42)

(25,294)

-

Excess tax benefits from employee equity awards

2,125

5,825

(622)

19,582

27,330

Other financing activities

-

8,698

-

8,826

(23,057)

Net cash provided by (used in) financing activities

679,850

(256,239)

(70,641)

107,401

574,907

Effect of foreign currency exchange rates on cash and cash equivalents

(5,500)

(8,039)

(551)

(11,959)

(521)

Net increase (decrease) in cash and cash equivalents

256,736

(54,153)

(137,848)

349,023

9,681

Cash and cash equivalents at beginning of period

354,181

408,334

399,742

261,894

252,213

Cash and cash equivalents at end of period

$       610,917

$        354,181

$       261,894

$       610,917

$       261,894

Supplemental cash flow information:

Cash paid for taxes

$           6,407

$            5,506

$          36,954

$       117,197

$       123,690

Cash paid for interest

$         94,283

$          45,833

$          74,671

$       262,018

$       210,629

Free cash flow (1)

$       (35,985)

$          61,336

$        (85,297)

$         14,030

$        (85,569)

Adjusted free cash flow (2)

$       (29,881)

$          74,812

$              236

$       160,425

$       174,548

Ongoing capital expenditures (3)

$         73,120

$          45,549

$         68,059

$       227,164

$       183,330

Discretionary free cash flow (4)

$       129,177

$        170,892

$         98,647

$       462,256

$       421,278

Adjusted discretionary free cash flow (5)

$       135,281

$        184,368

$       135,441

$       591,860

$       557,726

(1)

We define free cash flow as net cash provided by operating activities plus net cash provided by (used in) investing activities (excluding the net purchases, sales and maturities of investments) as presented below:

Net cash provided by operating activities as presented above

$       202,297

$        216,441

$       166,706

$       689,420

$       604,608

Net cash provided by (used in) investing activities as presented above

(619,911)

(6,316)

(233,362)

(435,839)

(1,169,313)

Purchases, sales and maturities of investments, net

381,629

(148,789)

(18,641)

(239,551)

479,136

Free cash flow (negative free cash flow)

$        (35,985)

$          61,336

$        (85,297)

$         14,030

$        (85,569)

(2)

We define adjusted free cash flow as free cash flow (as defined above) excluding any purchases of real estate, acquisitions, any excess tax benefits from employee equity awards, cash paid for taxes associated with reclassifying our assets for tax purposes triggered by our planned conversion into a real estate investment trust ("REIT") and costs related to the planned REIT conversion, as presented below:

Free cash flow (as defined above)

$        (35,985)

$          61,336

$        (85,297)

$         14,030

$        (85,569)

Less business acquisitions, net of cash acquired

-

-

48,739

-

49,337

Less purchase of real estate

-

-

-

16,791

74,332

Less excess tax benefits from employee equity awards

2,125

5,825

(42)

19,582

27,330

Less cash paid for taxes resulting from the planned REIT conversion 

189

978

30,040

80,867

88,149

Less costs related to the planned REIT conversion

3,790

6,673

6,796

29,155

20,969

Adjusted free cash flow

$        (29,881)

$          74,812

$             236

$       160,425

$       174,548

We categorize our cash paid for taxes into cash paid for taxes resulting from the planned REIT conversion (as defined above) and other cash taxes paid.

Cash paid for taxes resulting from the planned REIT conversion

$             189

$              978

$         30,040

$         80,867

$         88,149

Other cash taxes paid

6,218

4,528

6,914

36,330

35,541

Total cash paid for taxes

$          6,407

$            5,506

$         36,954

$       117,197

$       123,690

(3)

We refer to our purchases of other property, plant and equipment as our capital expenditures (or capex).  We categorize our capital expenditures into expansion and ongoing capex.  Expansion capex is capex spent to build out our new data centers and data center expansions.  Our ongoing capex represents all of our other capex spending.  

Ongoing capital expenditures

$         73,120

$          45,549

$         68,059

$       227,164

$       183,330

Expansion capital expenditures

165,357

110,454

134,782

433,039

389,076

Total capital expenditures

$       238,477

$        156,003

$       202,841

$       660,203

$       572,406

(4)

We define discretionary free cash flow as net cash provided by operating activities less ongoing capital expenditures (as described above), as presented below:

Net cash provided by operating activities, as presented above

$       202,297

$        216,441

$       166,706

$       689,420

$       604,608

Less ongoing capital expenditures

(73,120)

(45,549)

(68,059)

(227,164)

(183,330)

Discretionary free cash flow

$       129,177

$        170,892

$         98,647

$       462,256

$       421,278

(5)

We define adjusted discretionary free cash flow as discretionary free cash flow (as defined above), excluding any excess tax benefits from employee equity awards, cash paid for taxes associated with reclassifying our assets for tax purposes triggered by our planned REIT conversion and costs related to the planned REIT conversion, as presented below:

Discretionary free cash flow (as defined above)

$       129,177

$        170,892

$         98,647

$       462,256

$       421,278

Excess tax benefits from employee equity awards

2,125

5,825

(42)

19,582

27,330

Cash paid for taxes resulting from the planned REIT conversion 

189

978

30,040

80,867

88,149

Costs related to the planned REIT conversion

3,790

6,673

6,796

29,155

20,969

Adjusted discretionary free cash flow

$       135,281

$        184,368

$       135,441

$       591,860

$       557,726

 

 

EQUINIX, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - NON-GAAP PRESENTATION

(in thousands)

(unaudited)

Three Months Ended

Twelve Months Ended

December 31,

September 30,

December 31,

December 31,

December 31,

2014

2014

2013

2014

2013

Recurring revenues

$       605,492

$        588,437

$       538,060

$    2,317,790

$    2,049,962

Non-recurring revenues

32,629

32,004

26,617

125,986

102,804

Revenues (1)

638,121

620,441

564,677

2,443,776

2,152,766

Cash cost of revenues (2)

195,945

196,458

174,284

767,552

678,826

Cash gross profit (3)

442,176

423,983

390,393

1,676,224

1,473,940

Cash operating expenses (4):

Cash sales and marketing expenses (5)

67,036

58,434

54,235

240,054

195,117

Cash general and administrative expenses (6)

80,775

81,688

72,628

322,279

277,925

Total cash operating expenses (7)

147,811

140,122

126,863

562,333

473,042

Adjusted EBITDA (8)

$       294,365

$        283,861

$       263,530

$    1,113,891

$    1,000,898

Cash gross margins (9)

69%

68%

69%

69%

68%

Adjusted EBITDA margins (10)

46%

46%

47%

46%

46%

Adjusted EBITDA flow-through rate (11)

59%

56%

70%

39%

43%

(1)

The geographic split of our revenues on a services basis is presented below:

Americas Revenues:

Colocation

$       254,037

$        244,979

$       236,931

$       978,503

$       917,089

Interconnection

71,992

69,512

62,306

272,257

242,296

Managed infrastructure

13,860

15,214

12,811

57,071

52,430

Rental

814

978

763

3,687

2,486

Recurring revenues

340,703

330,683

312,811

1,311,518

1,214,301

Non-recurring revenues

15,699

16,729

13,290

64,585

50,473

Revenues

356,402

347,412

326,101

1,376,103

1,264,774

EMEA Revenues:

Colocation

134,816

130,873

117,003

514,997

430,357

Interconnection

13,484

13,163

10,473

50,342

36,941

Managed infrastructure

5,487

7,179

6,831

26,965

23,029

Rental

1,613

1,588

1,660

6,649

2,034

Recurring revenues

155,400

152,803

135,967

598,953

492,361

Non-recurring revenues

11,693

8,777

8,819

38,312

32,657

Revenues

167,093

161,580

144,786

637,265

525,018

Asia-Pacific Revenues:

Colocation

91,211

86,613

72,758

336,312

280,733

Interconnection

13,231

12,973

11,090

49,751

40,626

Managed infrastructure

4,947

5,364

5,434

21,255

21,941

Recurring revenues

109,389

104,951

89,282

407,318

343,300

Non-recurring revenues

5,237

6,498

4,508

23,089

19,674

Revenues

114,626

111,449

93,790

430,408

362,974

Worldwide Revenues:

Colocation

480,064

462,465

426,692

1,829,812

1,628,179

Interconnection

98,707

95,648

83,869

372,350

319,863

Managed infrastructure

24,294

27,757

25,076

105,291

97,400

Rental

2,427

2,566

2,423

10,336

4,520

Recurring revenues

605,492

588,437

538,060

2,317,789

2,049,962

Non-recurring revenues

32,629

32,004

26,617

125,986

102,804

Revenues

$       638,121

$        620,441

$       564,677

$    2,443,776

$    2,152,766

(2)

We define cash cost of revenues as cost of revenues less depreciation, amortization, accretion and stock-based compensation as presented below:

Cost of revenues

$       313,449

$        304,052

$       269,743

$    1,197,885

$    1,064,403

Depreciation, amortization and accretion expense

(115,236)

(105,449)

(93,270)

(421,822)

(377,722)

Stock-based compensation expense

(2,268)

(2,145)

(2,189)

(8,511)

(7,855)

Cash cost of revenues

$       195,945

$        196,458

$       174,284

$       767,552

$       678,826

The geographic split of our cash cost of revenues is presented below:

Americas cash cost of revenues

$         97,396

$          97,775

$         87,794

$       380,892

$       358,290

EMEA cash cost of revenues

59,987

59,593

52,363

236,423

191,220

Asia-Pacific cash cost of revenues

38,562

39,090

34,127

150,237

129,316

Cash cost of revenues

$       195,945

$        196,458

$       174,284

$       767,552

$       678,826

(3)

We define cash gross profit as revenues less cash cost of revenues (as defined above).

(4)

We define cash operating expenses as operating expenses less depreciation, amortization, stock-based compensation and acquisition costs.  We also refer to cash operating expenses as cash selling, general and administrative expenses or "cash SG&A".

(5)

We define cash sales and marketing expenses as sales and marketing expenses less depreciation, amortization and stock-based compensation as presented below:

Sales and marketing expenses

$         81,236

$          72,185

$         67,250

$       296,103

$       246,623

Depreciation and amortization expense

(6,315)

(6,495)

(6,273)

(25,965)

(24,968)

Stock-based compensation expense

(7,885)

(7,256)

(6,742)

(30,084)

(26,538)

Cash sales and marketing expenses

$         67,036

$          58,434

$         54,235

$       240,054

$       195,117

(6)

We define cash general and administrative expenses as general and administrative expenses less depreciation, amortization and stock-based compensation as presented below:

General and administrative expenses

$       113,684

$        109,354

$         98,466

$       438,016

$       374,790

Depreciation and amortization expense

(11,545)

(9,405)

(7,139)

(36,342)

(28,318)

Stock-based compensation expense

(21,364)

(18,261)

(18,699)

(79,395)

(68,547)

Cash general and administrative expenses

$         80,775

$          81,688

$         72,628

$       322,279

$       277,925

(7)

Our cash operating expenses, or cash SG&A, as defined above, is presented below:

Cash sales and marketing expenses

$         67,036

$          58,434

$         54,235

$       240,054

$       195,117

Cash general and administrative expenses

80,775

81,688

72,628

322,279

277,925

Cash SG&A

$       147,811

$        140,122

$       126,863

$       562,333

$       473,042

The geographic split of our cash operating expenses, or cash SG&A, is presented below:

Americas cash SG&A

$         91,762

$          89,562

$         78,701

$       360,204

$       297,766

EMEA cash SG&A

36,226

32,201

32,794

131,620

117,612

Asia-Pacific cash SG&A

19,823

18,359

15,368

70,509

57,664

Cash SG&A

$       147,811

$        140,122

$       126,863

$       562,333

$       473,042

(8)

We define adjusted EBITDA as income from operations plus depreciation, amortization, accretion, stock-based compensation expense and acquisition costs as presented below:

Income from operations

$       127,826

$        135,131

$       124,989

$       509,266

$       460,932

Depreciation, amortization and accretion expense

133,096

121,349

106,682

484,129

431,008

Stock-based compensation expense

31,517

27,662

27,630

117,990

102,940

Restructuring charges

-

-

-

-

(4,837)

Acquisition costs

1,926

(281)

4,229

2,506

10,855

Adjusted EBITDA

$       294,365

$        283,861

$       263,530

$    1,113,891

$    1,000,898

The geographic split of our adjusted EBITDA is presented below:

Americas income from operations

$         70,131

$          72,614

$         76,042

$       282,219

$       279,785

Americas depreciation, amortization and accretion expense

72,408

66,594

62,623

260,416

250,007

Americas stock-based compensation expense

24,351

21,148

20,926

91,469

78,129

Americas restructuring charges

-

-

-

-

(4,837)

Americas acquisition costs

354

(281)

15

903

5,634

Americas adjusted EBITDA

167,244

160,075

159,606

635,007

608,718

EMEA income from operations

35,867

38,848

31,187

138,685

106,221

EMEA depreciation, amortization and accretion expense

29,770

27,650

20,612

115,223

91,610

EMEA stock-based compensation expense

3,671

3,288

3,616

13,661

13,315

EMEA acquisition costs

1,572

-

4,214

1,653

5,040

EMEA adjusted EBITDA

70,880

69,786

59,629

269,222

216,186

Asia-Pacific income from operations

21,828

23,669

17,760

88,362

74,926

Asia-Pacific depreciation, amortization and accretion expense

30,918

27,105

23,447

108,490

89,391

Asia-Pacific stock-based compensation expense

3,495

3,226

3,088

12,860

11,496

Asia-Pacific acquisition costs

-

-

-

(50)

181

Asia-Pacific adjusted EBITDA

56,241

54,000

44,295

209,662

175,994

Adjusted EBITDA

$       294,365

$        283,861

$       263,530

$    1,113,891

$    1,000,898

(9)

We define cash gross margins as cash gross profit divided by revenues.

Our cash gross margins by geographic region is presented below:

Americas cash gross margins

73%

72%

73%

72%

72%

EMEA cash gross margins

64%

63%

64%

63%

64%

Asia-Pacific cash gross margins

66%

65%

64%

65%

64%

(10)

We define adjusted EBITDA margins as adjusted EBITDA divided by revenues.

Americas adjusted EBITDA margins

47%

46%

49%

46%

48%

EMEA adjusted EBITDA margins

42%

43%

41%

42%

41%

Asia-Pacific adjusted EBITDA margins

49%

48%

47%

49%

48%

(11)

We define adjusted EBITDA flow-through rate as incremental adjusted EBITDA growth divided by incremental revenue growth as follows:

Adjusted EBITDA - current period

$       294,365

$        283,861

$       263,530

$    1,113,891

$    1,000,898

Less adjusted EBITDA - prior period

(283,861)

(275,277)

(248,445)

(1,000,898)

(887,857)

Adjusted EBITDA growth

$         10,504

$            8,584

$         15,085

$       112,993

$       113,041

Revenues - current period

$       638,121

$        620,441

$       564,677

$    2,443,776

$    2,152,766

Less revenues - prior period

(620,441)

(605,161)

(543,084)

(2,152,766)

(1,887,376)

Revenue growth

$         17,680

$          15,280

$         21,593

$       291,010

$       265,390

Adjusted EBITDA flow-through rate

59%

56%

70%

39%

43%

 

 

EQUINIX, INC.

PRO FORMA RESULTS EARNINGS PER SHARE

(In thousands, except per share data)

(unaudited)

Three Months Ended
December 31, 2014

Year Ended
December 31, 2014

Actual

Adjustments

Pro Forma

Actual

Adjustments

Pro Forma

Debt Exting.

REIT Conv.

Debt Exting.

REIT Conv.

Income from operations

$    127,826

$              -

$              -

$     127,826

$     509,266

$              -

$              -

$     509,266

Interest and other income (expense):

Interest income and expense, net

(70,746)

-

(70,746)

(267,662)

-

(267,662)

Loss on debt extinguishment 

(105,807)

105,807

(1)

-

-

(156,990)

156,990

(1) (2)

-

Other income (expense)

(3,051)

-

(3,051)

119

-

119

Total interest and other, net

(179,604)

105,807

-

(73,797)

(424,533)

156,990

-

(267,543)

Income (loss) from operations before income taxes

(51,778)

105,807

-

54,029

84,733

156,990

-

241,723

Income tax benefit (expense)

(303,325)

(43,734)

(3)

324,142

(4)

(22,918)

(345,459)

(60,440)

(3)

324,142

(4)

(81,758)

Net income (loss) 

(355,103)

62,073

324,142

31,111

(260,726)

96,550

324,142

159,965

Net (income) loss attributable to redeemable non-controlling interests

-

-

-

-

1,179

-

-

1,179

Net income (loss) attributable to Equinix

$   (355,103)

$       62,073

$     324,142

$       31,111

$    (259,547)

$       96,550

$     324,142

$     161,144

Net income (loss) per share attributable to Equinix:

Basic net income (loss) per share

$         (6.42)

$          0.56

$         (4.96)

$          3.08

Shares used in computing basic net income (loss) per share

55,295

55,295

52,359

52,359

Diluted net income (loss) per share

$         (6.42)

$          0.56

(5)

$         (4.96)

$          3.04

(5)

Shares used in computing diluted net income (loss) per share

55,295

557

(5)

55,852

52,359

626

(5)

52,985

(1)

Represents the loss on debt extinguishment related to the redemption of the 7.00% senior notes and refinancing of the term loan and revolving credit facility in Q4 2014 removed for purposes of these pro forma financial results.

(2)

Represents the loss on debt extinguishment related to the exchanges of the 3.00% convertible notes and 4.75% convertible notes in Q2 2014 removed for purposes of these pro forma financial results.

(3)

Represents the estimated tax impact had the loss on debt extinguishment not been recorded.

(4)

Represents the derecognition of the deferred tax assets and liabilities of our U.S. REIT operations in Q4 2014, when it was determined that all significant actions to effect the REIT conversion had occurred and the Company committed to  that action.

(5)

Adjustment for the dilutive impact of the assumed conversion of the employee equity awards as a result of the increased pro forma net income.

 

Equinix.

Logo - https://photos.prnewswire.com/prnh/20140102/MM39832LOGO

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/equinix-reports-fourth-quarter-and-year-end-2014-results-300038767.html

SOURCE Equinix, Inc.