REDWOOD CITY, Calif.--(BUSINESS WIRE)--Equinix, Inc. (Nasdaq: EQIX), the global interconnection and data center company, today reported quarterly results for the quarter ended September 30, 2012. 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.
This quarter includes the quarterly results of ancotel GmbH, a data center provider headquartered in Frankfurt, Germany, and Asia Tone Limited, a data center provider formerly headquartered in Hong Kong, both of which were acquired by the Company in July 2012. In addition, due to the Company’s decision to sell 16 International Business Exchange data centers located throughout the United States to an investment group consisting of 365 Main, Crosslink Capital and Housatonic Partners in a transaction valued at approximately $75 million, the financial results derived from these 16 data centers are now excluded from Equinix’s continuing operations and are now reported as discontinued operations. As a result, Equinix has retroactively adjusted its financial results for all applicable prior periods beginning April 30, 2010, the date the Company acquired these assets, to reflect them as discontinued operations as required under accounting principles generally accepted in the United States of America. The financial results from these 16 data centers are presented on the last page of the attached financial statements associated with this earnings release.
Revenues from continuing operations were $488.7 million for the third quarter, a 7% increase over the previous quarter and a 20% increase over the same quarter last year. This result included $16.1 million in revenues from the Company’s Asia Tone and ancotel acquisitions for the quarter and excluded $8.8 million of revenues from discontinued operations. Recurring revenues, consisting primarily of colocation, interconnection and managed services were $462.8 million for the third quarter, a 7% increase over the previous quarter and a 19% increase over the same quarter last year. Non-recurring revenues were $25.9 million in the quarter.
“We delivered solid financial results in the third quarter, driven by continued demand for our services across all three regions,” said Steve Smith, president and CEO of Equinix. “We are executing with discipline and remain focused on profitable growth. We believe the value of our global interconnection platform and further development of our business ecosystems will underpin our competitive position in support of our long-term opportunity.”
Cost of revenues were $251.5 million for the third quarter, a 12% increase over the previous quarter and a 14% increase over the same quarter last year. Cost of revenues, excluding depreciation, amortization, accretion and stock-based compensation of $93.5 million, which we refer to as cash cost of revenues, were $158.0 million for the third quarter, an 11% increase from the previous quarter and a 13% increase over the same quarter last year. Gross margins for the quarter were 49%, down from 51% for the previous quarter and up from 46% for the same quarter last year. Cash gross margins, defined as gross profit before depreciation, amortization, accretion and stock-based compensation, divided by revenues, for the quarter were 68%, down from 69% for the previous quarter and up from 66% for the same quarter last year.
Selling, general and administrative expenses were $136.8 million for the third quarter, a 7% increase over the previous quarter and a 26% increase over the same quarter last year. Selling, general and administrative expenses, excluding depreciation, amortization and stock-based compensation of $34.4 million, which we refer to as cash selling, general and administrative expenses, were $102.4 million for the third quarter, a 5% increase over the previous quarter and a 26% increase over the same quarter last year.
Interest expense was $50.2 million for the third quarter, a 7% increase from the previous quarter and a 2% decrease over the same quarter last year. The Company recorded income tax expense of $13.5 million for the third quarter and income tax expense of $5.1 million in the same quarter last year.
Net income attributable to Equinix for the third quarter was $28.8 million. This represents a basic net income per share attributable to Equinix of $0.60 and a diluted net income per share attributable to Equinix of $0.58 based on a weighted average share count of 48.4 million and 52.7 million, respectively, for the third quarter of 2012.
Income from continuing operations was $95.9 million for the third quarter, a 6% decrease from the previous quarter and a 24% increase over the same quarter last year. Adjusted EBITDA, defined as income or loss from continuing operations before depreciation, amortization, accretion, stock-based compensation, restructuring charges and acquisition costs, for the third quarter was $228.3 million, a 5% increase over the previous quarter and a 22% increase over the same quarter last year. This result included $6.7 million in adjusted EBITDA from the Company’s Asia Tone and ancotel acquisitions for the quarter and excluded $4.3 million in adjusted EBITDA from discontinued operations.
Capital expenditures, defined as gross capital expenditures less the net change in accrued property, plant and equipment in the third quarter, were $212.1 million, of which $174.5 million was attributed to expansion capital expenditures and $37.6 million was attributed to ongoing capital expenditures.
The Company generated cash from operating activities of $102.2 million for the third quarter as compared to $194.8 million in the previous quarter and $141.9 million for the same quarter last year. Cash used in investing activities was $596.9 million in the third quarter as compared to cash provided by investing activities of $93.9 million in the previous quarter and cash used in investing activities of $808.7 million for the same quarter last year, primarily attributed to cash consideration paid for the acquisitions of Asia Tone and ancotel. Cash provided by financing activities was $73.7 million for the third quarter, primarily attributed to the net proceeds from drawdowns of loans payable during the quarter.
As of September 30, 2012, the Company’s cash, cash equivalents and investments were $519.8 million, as compared to $823.0 million as of June 30, 2012.
Business Outlook
For the full year of 2012, total revenues are expected to be in the range of $1,890.0 to $1,895.0 million, and reflect a decrease of approximately $36.0 million in annual revenues from the Company’s decision to sell 16 of its International Business Exchange data centers and approximately $10.0 million in favorable currency rates, when compared to our prior foreign currency exchange rates. Total year cash gross margins are expected to range between 68.0% and 69.0%. Cash selling, general and administrative expenses are expected to range between $410.0 and $415.0 million. Adjusted EBITDA for the year is expected to range between $880.0 and $885.0 million, and reflect a decrease of approximately $18.0 million in adjusted EBITDA due to the assets that are now held for sale and reported as discontinued operations and absorbs an approximate $4.5 million foreign currency benefit, when compared to our prior foreign currency exchange guidance rates. Capital expenditures for 2012 are expected to be in the range of $770.0 to $790.0 million, comprised of approximately $145.0 million of ongoing capital expenditures and $625.0 to $645.0 million for expansion capital expenditures.
For the full year of 2013, total revenues are expected to be greater than $2,200.0 million. Adjusted EBITDA for the year is expected to be greater than $1,010.0 million, including approximately $20.0 million in REIT-related costs. Capital expenditures for 2013 are expected to be in the range of $550.0 to $650.0 million, including approximately $165.0 million of ongoing capital expenditures.
Company Metrics and Q3 Results Presentation
The Company will discuss its results and guidance on its quarterly conference call on Thursday, November 1, 2012, at 5:30 p.m. ET (2:30 p.m. PT). A simultaneous live webcast of the call will be available on the Equinix investors website located at www.equinix.com/investors. To hear the conference call live, please dial 210-234-8004 (domestic and international) and reference the passcode (EQIX). A presentation to accompany the call as well as the Company’s Non-Financial Metrics tracking sheet, will also be available on the website.
A replay of the call will be available beginning on Thursday, November 1, 2012, at 7:30 p.m. (ET) through December 1, 2012, by dialing 203-369-3804 (domestic and international) and reference the passcode (2012). In addition, the webcast will be available on the Investor Relations section of the Company’s website over the same time period. No password is required for the replay or the webcast.
About Equinix
Equinix, Inc. (Nasdaq: EQIX), connects more than 4,000 companies directly to their customers and partners inside the world’s most networked data centers. Today, businesses leverage the Equinix interconnection platform in 30 strategic markets across the Americas, EMEA and Asia-Pacific. 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, 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 and adjusted free cash flow to evaluate its operations. In presenting these non-GAAP financial measures, 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 and acquisition costs. 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. 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 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 or severance charges related to the Switch and Data acquisition. 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 and acquisition costs are non-core transactions; however, these types of costs will or may occur in future periods.
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 does not provide forward-looking guidance for certain financial data, such as depreciation, amortization, accretion, stock-based compensation, net income (loss) from operations, cash generated from operating activities and cash used in investing activities, and as a result, is not able to provide a reconciliation of GAAP to non-GAAP financial measures for forward-looking data. 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 | Nine Months Ended | |||||||||||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||||||||||||
2012 | 2012 | 2011 | 2012 | 2011 | ||||||||||||||||||||||||||
Recurring revenues | $ | 462,829 | $ | 433,786 | $ | 388,214 | $ | 1,317,505 | $ | 1,090,649 | ||||||||||||||||||||
Non-recurring revenues | 25,901 | 23,463 | 19,994 | 71,719 | 57,019 | |||||||||||||||||||||||||
Revenues | 488,730 | 457,249 | 408,208 | 1,389,224 | 1,147,668 | |||||||||||||||||||||||||
Cost of revenues | 251,487 | 225,289 | 219,724 | 693,874 | 612,580 | |||||||||||||||||||||||||
Gross profit | 237,243 | 231,960 | 188,484 | 695,350 | 535,088 | |||||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||||||
Sales and marketing | 53,211 | 47,603 | 42,884 | 147,224 | 113,211 | |||||||||||||||||||||||||
General and administrative | 83,621 | 80,595 | 65,873 | 242,532 | 193,986 | |||||||||||||||||||||||||
Restructuring charges | - | - | 1,587 | - | 2,186 | |||||||||||||||||||||||||
Acquisition costs | 4,542 | 1,666 | 699 | 6,883 | 2,729 | |||||||||||||||||||||||||
Total operating expenses | 141,374 | 129,864 | 111,043 | 396,639 | 312,112 | |||||||||||||||||||||||||
Income from continuing operations | 95,869 | 102,096 | 77,441 | 298,711 | 222,976 | |||||||||||||||||||||||||
Interest and other income (expense): | ||||||||||||||||||||||||||||||
Interest income | 1,054 | 963 | 679 | 2,708 | 1,526 | |||||||||||||||||||||||||
Interest expense | (50,207 | ) | (46,787 | ) | (51,114 | ) | (149,812 | ) | (126,152 | ) | ||||||||||||||||||||
Other income (expense) | 507 | (1,844 | ) | (1,694 | ) | (1,491 | ) | 1,438 | ||||||||||||||||||||||
Loss on debt extinguishment | (5,204 | ) | - | - | (5,204 | ) | ||||||||||||||||||||||||
Total interest and other, net | (53,850 | ) | (47,668 | ) | (52,129 | ) | (153,799 | ) | (123,188 | ) | ||||||||||||||||||||
Income from continuing operations before income taxes | 42,019 | 54,428 | 25,312 | 144,912 | 99,788 | |||||||||||||||||||||||||
Income tax expense | (13,498 | ) | (17,138 | ) | (5,137 | ) | (44,489 | ) | (24,090 | ) | ||||||||||||||||||||
Net income from continuing operations | 28,521 | 37,290 | 20,175 | 100,423 | 75,698 | |||||||||||||||||||||||||
Net income from discontinued operations | 679 | 350 | 464 | 1,228 | 819 | |||||||||||||||||||||||||
Net income | 29,200 | 37,640 | 20,639 | 101,651 | 76,517 | |||||||||||||||||||||||||
Net income attributable to redeemable non-controlling interests | (362 | ) | (1,193 | ) | (320 | ) | (1,843 | ) | (323 | ) | ||||||||||||||||||||
Net income attributable to Equinix | $ | 28,838 | $ | 36,447 | $ | 20,319 | $ | 99,808 | $ | 76,194 | ||||||||||||||||||||
Net income per share attributable to Equinix: | ||||||||||||||||||||||||||||||
Basic net income per share from continuing operations | $ | 0.58 | $ | 0.75 | $ | 0.20 | $ | 2.06 | $ | 1.38 | ||||||||||||||||||||
Basic net income per share from discontinued operations | 0.02 | 0.01 | 0.01 | 0.03 | 0.02 | |||||||||||||||||||||||||
Basic net income per share (1) | $ | 0.60 | $ | 0.76 | $ | 0.21 | $ | 2.09 | $ | 1.40 | ||||||||||||||||||||
Diluted net income per share from continuing operations | $ | 0.57 | $ | 0.72 | $ | 0.19 | $ | 2.01 | $ | 1.36 | ||||||||||||||||||||
Diluted net income per share from discontinued operations | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | |||||||||||||||||||||||||
Diluted net income per share (2) | $ | 0.58 | $ | 0.73 | $ | 0.20 | $ | 2.03 | $ | 1.37 | ||||||||||||||||||||
Shares used in computing basic net income per share | 48,361 | 48,016 | 47,202 | 47,779 | 46,861 | |||||||||||||||||||||||||
Shares used in computing diluted net income per share | 52,655 | 52,351 | 47,943 | 51,724 | 47,694 | |||||||||||||||||||||||||
(1 | ) | The net income used in the computation of basic net income per share attributable to Equinix is presented below: | ||||||||||||||||||||||||||||
Net income from continuing operations | $ | 28,521 | $ | 37,290 | $ | 20,175 | $ | 100,423 | $ | 75,698 | ||||||||||||||||||||
Net income attributable to non-controlling interests | (362 | ) | (1,193 | ) | (320 | ) | (1,843 | ) | (323 | ) | ||||||||||||||||||||
Adjustments attributable to redemption value of non-controlling interests | - | - | (10,639 | ) | - | (10,639 | ) | |||||||||||||||||||||||
Net income from continuing operations attributable to Equinix, basic | 28,159 | 36,097 | 9,216 | 98,580 | 64,736 | |||||||||||||||||||||||||
Net income from discontinued operations | 679 | 350 | 464 | 1,228 | 819 | |||||||||||||||||||||||||
Net income attributable to Equinix, basic | $ | 28,838 | $ | 36,447 | $ | 9,680 | $ | 99,808 | $ | 65,555 | ||||||||||||||||||||
(2 | ) | The net income used in the computation of diluted net income per share attributable to Equinix is presented below: | ||||||||||||||||||||||||||||
Net income from continuing operations attributable to Equinix, basic | $ | 28,159 | $ | 36,097 | $ | 9,216 | $ | 98,580 | $ | 64,736 | ||||||||||||||||||||
Interest on convertible debt | 1,696 | 1,678 | - | 5,073 | - | |||||||||||||||||||||||||
Net income from continuing operations attributable to Equinix, diluted | 29,855 | 37,775 | 9,216 | 103,653 | 64,736 | |||||||||||||||||||||||||
Net income from discontinued operations | 679 | 350 | 464 | 1,228 | 819 | |||||||||||||||||||||||||
Net income attributable to Equinix, diluted | $ | 30,534 | $ | 38,125 | $ | 9,680 | $ | 104,881 | $ | 65,555 | ||||||||||||||||||||
EQUINIX, INC. | |||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) | |||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | |||||||||||||||||||||||
2012 | 2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||
Net income | $ | 29,200 | $ | 37,640 | $ | 20,639 | $ | 101,651 | $ | 76,517 | |||||||||||||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||||||||||||||
Foreign currency translation gain (loss) | 41,782 | (49,207 | ) | (88,659 | ) | 26,887 | (17,227 | ) | |||||||||||||||||||
Unrealized gain (loss) on available for sale securities | 113 | (177 | ) | (241 | ) | 14 | (267 | ) | |||||||||||||||||||
Other comprehensive income (loss), net of tax: | 41,895 | (49,384 | ) | (88,900 | ) | 26,901 | (17,494 | ) | |||||||||||||||||||
Comprehensive income (loss), net of tax | 71,095 | (11,744 | ) | (68,261 | ) | 128,552 | 59,023 | ||||||||||||||||||||
Net income attributable to redeemable non-controlling interests | (362 | ) | (1,193 | ) | (320 | ) | (1,843 | ) | (323 | ) | |||||||||||||||||
Other comprehensive income attributable to redeemable non-controlling interests | 240 | 3,974 | 10,163 | 3,155 | 9,096 | ||||||||||||||||||||||
Comprehensive income (loss) attributable to Equinix, net of tax | $ | 70,973 | $ | (8,963 | ) | $ | (58,418 | ) | $ | 129,864 | $ | 67,796 | |||||||||||||||
EQUINIX, INC. | ||||||||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||||||||||
(in thousands) | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Assets | September 30, | December 31, | ||||||||||||||||||
2012 | 2011 | |||||||||||||||||||
Cash and cash equivalents | $ | 239,687 | $ | 278,823 | ||||||||||||||||
Short-term investments | 164,787 | 635,721 | ||||||||||||||||||
Accounts receivable, net | 181,973 | 139,057 | ||||||||||||||||||
Assets held-for-sale | 68,991 | - | ||||||||||||||||||
Other current assets | 69,748 | 182,156 | ||||||||||||||||||
Total current assets | 725,186 | 1,235,757 | ||||||||||||||||||
Long-term investments | 115,362 | 161,801 | ||||||||||||||||||
Property, plant and equipment, net | 3,791,063 | 3,225,912 | ||||||||||||||||||
Goodwill | 1,043,284 | 866,495 | ||||||||||||||||||
Intangible assets, net | 200,648 | 148,635 | ||||||||||||||||||
Other assets | 115,427 | 146,724 | ||||||||||||||||||
Total assets | $ | 5,990,970 | $ | 5,785,324 | ||||||||||||||||
Liabilities and Stockholders' Equity | ||||||||||||||||||||
Accounts payable and accrued expenses | $ | 244,712 | $ | 229,043 | ||||||||||||||||
Accrued property and equipment | 141,025 | 93,224 | ||||||||||||||||||
Current portion of capital lease and other financing obligations | 14,853 | 11,542 | ||||||||||||||||||
Current portion of loans payable | 49,332 | 87,440 | ||||||||||||||||||
Current portion of convertible debt | - | 246,315 | ||||||||||||||||||
Liabilities held-for-sale | 22,745 | - | ||||||||||||||||||
Current portion of deferred tax liabilities | 70,304 | 394 | ||||||||||||||||||
Other current liabilities | 69,488 | 57,296 | ||||||||||||||||||
Total current liabilities | 612,459 | 725,254 | ||||||||||||||||||
Capital lease and other financing obligations, less current portion | 487,868 | 390,269 | ||||||||||||||||||
Loans payable, less current portion | 199,349 | 168,795 | ||||||||||||||||||
Senior notes | 1,500,000 | 1,500,000 | ||||||||||||||||||
Convertible debt | 705,127 | 694,769 | ||||||||||||||||||
Other liabilities | 174,327 | 286,424 | ||||||||||||||||||
Total liabilities | 3,679,130 | 3,765,511 | ||||||||||||||||||
Redeemable non-controlling interests | 78,191 | 67,601 | ||||||||||||||||||
Common stock | 49 | 48 | ||||||||||||||||||
Additional paid-in capital | 2,539,235 | 2,437,623 | ||||||||||||||||||
Treasury stock | (36,706 | ) | (86,666 | ) | ||||||||||||||||
Accumulated other comprehensive loss | (113,642 | ) | (143,698 | ) | ||||||||||||||||
Accumulated deficit | (155,287 | ) | (255,095 | ) | ||||||||||||||||
Total stockholders' equity | 2,233,649 | 1,952,212 | ||||||||||||||||||
Total liabilities, redeemable non-controlling interests and stockholders' equity |
$ | 5,990,970 | $ | 5,785,324 | ||||||||||||||||
Ending headcount by geographic region is as follows: | ||||||||||||||||||||
Americas headcount | 1,841 | 1,763 | ||||||||||||||||||
EMEA headcount | 789 | 570 | ||||||||||||||||||
Asia-Pacific headcount | 506 | 376 | ||||||||||||||||||
Total headcount | 3,136 | 2,709 | ||||||||||||||||||
EQUINIX, INC. | ||||||||||||||||
SUMMARY OF DEBT OUTSTANDING | ||||||||||||||||
(in thousands) | ||||||||||||||||
(unaudited) | ||||||||||||||||
September 30, | December 31, | |||||||||||||||
2012 | 2011 | |||||||||||||||
Capital lease and other financing obligations | $ | 502,721 | $ | 401,811 | ||||||||||||
U.S. term loan | 190,000 | - | ||||||||||||||
ALOG financing | 49,349 | - | ||||||||||||||
Paris 4 IBX financing | 6,132 | 52,104 | ||||||||||||||
ALOG loans payable | - | 10,288 | ||||||||||||||
Asia Tone loans payable | 3,200 | - | ||||||||||||||
Asia-Pacific financing | - | 193,843 | ||||||||||||||
Total loans payable | 248,681 | 256,235 | ||||||||||||||
Senior notes | 1,500,000 | 1,500,000 | ||||||||||||||
Convertible debt, net of debt discount | 705,127 | 941,084 | ||||||||||||||
Plus debt discount | 64,589 | 78,652 | ||||||||||||||
Total convertible debt principal | 769,716 | 1,019,736 | ||||||||||||||
Total debt outstanding | $ | 3,021,118 | $ | 3,177,782 | ||||||||||||
EQUINIX, INC. | ||||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||||||||||||||
2012 | 2012 | 2011 | 2012 | 2011 | ||||||||||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||||||||||
Net income | $ | 29,200 | $ | 37,640 | $ | 20,639 | $ | 101,651 | $ | 76,517 | ||||||||||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||||||||||||||||||||||
Depreciation, amortization and accretion | 107,623 | 96,944 | 92,019 | 298,489 | 257,970 | |||||||||||||||||||||||||||
Stock-based compensation | 22,582 | 20,549 | 19,207 | 62,234 | 53,060 | |||||||||||||||||||||||||||
Debt issuance costs and debt discount | 5,048 | 4,902 | 8,207 | 18,057 | 23,816 | |||||||||||||||||||||||||||
Loss on debt extinguishment and interest rate swaps | 5,204 | - | - | 5,204 | - | |||||||||||||||||||||||||||
Restructuring charges | - | - | 1,587 | - | 2,186 | |||||||||||||||||||||||||||
Excess tax benefits from employee equity awards | (53,174 | ) | - | - | (53,174 | ) | - | |||||||||||||||||||||||||
Other reconciling items | 2,205 | 984 | 711 | 6,046 | 5,348 | |||||||||||||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||
Accounts receivable | (12,359 | ) | (14,864 | ) | (9,989 | ) | (46,900 | ) | (26,299 | ) | ||||||||||||||||||||||
Deferred tax assets, net | (1,656 | ) | 9,531 | 1,760 | 13,245 | 4,893 | ||||||||||||||||||||||||||
Accounts payable and accrued expenses | 17,500 | 35,544 | 32 | 19,307 | (9,492 | ) | ||||||||||||||||||||||||||
Other assets and liabilities | (20,021 | ) | 3,552 | 7,697 | (1,232 | ) | 11,989 | |||||||||||||||||||||||||
Net cash provided by operating activities | 102,152 | 194,782 | 141,870 | 422,927 | 399,988 | |||||||||||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||||||||||
Purchases, sales and maturities of investments, net | (111,574 | ) | 279,621 | (677,229 | ) | 514,413 | (648,435 | ) | ||||||||||||||||||||||||
Purchase of Asia Tone, less cash acquired | (188,798 | ) | - | - | (188,798 | ) | - | |||||||||||||||||||||||||
Purchase of ancotel, less cash acquired | (84,236 | ) | - | - | (84,236 | ) | - | |||||||||||||||||||||||||
Purchase of ALOG, less cash acquired | - | - | - | - | (41,954 | ) | ||||||||||||||||||||||||||
Purchases of real estate | - | - | - | - | (23,993 | ) | ||||||||||||||||||||||||||
Purchases of other property, plant and equipment | (212,118 | ) | (196,484 | ) | (131,525 | ) | (554,092 | ) | (495,515 | ) | ||||||||||||||||||||||
Other investing activities | (133 | ) | 10,743 | 61 | 79,167 | (94,922 | ) | |||||||||||||||||||||||||
Net cash provided by (used in) investing activities | (596,859 | ) | 93,880 | (808,693 | ) | (233,546 | ) | (1,304,819 | ) | |||||||||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||||||||||
Purchases of treasury stock | - | - | - | (13,364 | ) | - | ||||||||||||||||||||||||||
Proceeds from employee equity awards | 13,666 | 6,013 | 11,107 | 50,139 | 35,704 | |||||||||||||||||||||||||||
Proceeds from loans payable | 249,633 | - | 12,718 | 258,542 | 90,635 | |||||||||||||||||||||||||||
Proceeds from senior notes | - | - | 750,000 | - | 750,000 | |||||||||||||||||||||||||||
Repayment of capital lease and other financing obligations | (3,049 | ) | (3,032 | ) | (3,081 | ) | (8,907 | ) | (7,404 | ) | ||||||||||||||||||||||
Repayment of mortgage and loans payable | (238,480 | ) | (10,170 | ) | (11,171 | ) | (315,779 | ) | (21,273 | ) | ||||||||||||||||||||||
Repayment of convertible debt | - | (250,007 | ) | - | (250,007 | ) | - | |||||||||||||||||||||||||
Excess tax benefits from employee equity awards | 53,174 | - | - | 53,174 | - | |||||||||||||||||||||||||||
Other financing activities | (1,247 | ) | (7,520 | ) | (15,426 | ) | (8,767 | ) | (15,551 | ) | ||||||||||||||||||||||
Net cash provided by (used in) financing activities | 73,697 | (264,716 | ) | 744,147 | (234,969 | ) | 832,111 | |||||||||||||||||||||||||
Effect of foreign currency exchange rates on cash and cash equivalents | 6,601 | (2,794 | ) | (4,673 | ) | 6,452 | 402 | |||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | (414,409 | ) | 21,152 | 72,651 | (39,136 | ) | (72,318 | ) | ||||||||||||||||||||||||
Cash and cash equivalents at beginning of period | 654,096 | 632,944 | 297,872 | 278,823 | 442,841 | |||||||||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 239,687 | $ | 654,096 | $ | 370,523 | $ | 239,687 | $ | 370,523 | ||||||||||||||||||||||
Supplemental cash flow information: | ||||||||||||||||||||||||||||||||
Cash paid for taxes | $ | 12,813 | $ | 5,031 | $ | 347 | $ | 19,578 | $ | 7,172 | ||||||||||||||||||||||
Cash paid for interest | $ | 65,616 | $ | 28,965 | $ | 39,821 | $ | 157,917 | $ | 100,283 | ||||||||||||||||||||||
Free cash flow (1) | $ | (383,133 | ) | $ | 9,041 | $ | 10,406 | $ | (325,032 | ) | $ | (256,396 | ) | |||||||||||||||||||
Adjusted free cash flow (2) | $ | (56,925 | ) | $ | 9,041 | $ | 10,406 | $ | 1,176 | $ | (190,449 | ) | ||||||||||||||||||||
Ongoing capital expenditures (3) | $ | 37,593 | $ | 37,537 | $ | 26,556 | $ | 113,592 | $ | 83,451 | ||||||||||||||||||||||
Discretionary free cash flow (4) | $ | 64,559 | $ | 157,245 | $ | 115,314 | $ | 309,335 | $ | 316,537 | ||||||||||||||||||||||
Adjusted discretionary free cash flow (5) | $ | 117,733 | $ | 157,245 | $ | 115,314 | $ | 362,509 | $ | 316,537 | ||||||||||||||||||||||
(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 | $ | 102,152 | $ | 194,782 | $ | 141,870 | $ | 422,927 | $ | 399,988 | ||||||||||||||||||||||
Net cash provided by (used in) investing activities as presented above | (596,859 | ) | 93,880 | (808,693 | ) | (233,546 | ) | (1,304,819 | ) | |||||||||||||||||||||||
Purchases, sales and maturities of investments, net | 111,574 | (279,621 | ) | 677,229 | (514,413 | ) | 648,435 | |||||||||||||||||||||||||
Free cash flow (negative free cash flow) | $ | (383,133 | ) | $ | 9,041 | $ | 10,406 | $ | (325,032 | ) | $ | (256,396 | ) | |||||||||||||||||||
(2 | ) |
We define adjusted free cash flow as free cash flow (as defined above) excluding any purchases or sales of real estate and acquisitions, as well as any excess tax benefits from employee equity awards, as presented below: |
||||||||||||||||||||||||||||||
Free cash flow (as defined above) | $ | (383,133 | ) | $ | 9,041 | $ | 10,406 | $ | (325,032 | ) | $ | (256,396 | ) | |||||||||||||||||||
Less purchase of Asia Tone, less cash acquired | 188,798 | - | - | 188,798 | - | |||||||||||||||||||||||||||
Less purchase of ancotel, less cash acquired | 84,236 | - | - | 84,236 | - | |||||||||||||||||||||||||||
Less purchase of ALOG, less cash acquired | - | - | - | - | 41,954 | |||||||||||||||||||||||||||
Less purchases of real estate | - | - | - | - | 23,993 | |||||||||||||||||||||||||||
Less excess tax benefits from employee equity awards | 53,174 | - | - | 53,174 | - | |||||||||||||||||||||||||||
Adjusted free cash flow (negative adjusted free cash flow) | $ | (56,925 | ) | $ | 9,041 | $ | 10,406 | $ | 1,176 | $ | (190,449 | ) | ||||||||||||||||||||
(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 | $ | 37,593 | $ | 37,537 | $ | 26,556 | $ | 113,592 | $ | 83,451 | ||||||||||||||||||||||
Expansion capital expenditures | 174,525 | 158,947 | 104,969 | 440,500 | 412,064 | |||||||||||||||||||||||||||
Total capital expenditures | $ | 212,118 | $ | 196,484 | $ | 131,525 | $ | 554,092 | $ | 495,515 | ||||||||||||||||||||||
(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 | $ | 102,152 | $ | 194,782 | $ | 141,870 | $ | 422,927 | $ | 399,988 | ||||||||||||||||||||||
Less ongoing capital expenditures | (37,593 | ) | (37,537 | ) | (26,556 | ) | (113,592 | ) | (83,451 | ) | ||||||||||||||||||||||
Discretionary free cash flow | $ | 64,559 | $ | 157,245 | $ | 115,314 | $ | 309,335 | $ | 316,537 | ||||||||||||||||||||||
(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 as presented below: |
||||||||||||||||||||||||||||||
Discretionary free cash flow | $ | 64,559 | $ | 157,245 | $ | 115,314 | $ | 309,335 | $ | 316,537 | ||||||||||||||||||||||
Excess tax benefits from employee equity awards | 53,174 | - | - | 53,174 | - | |||||||||||||||||||||||||||
Adjusted discretionary free cash flow | $ | 117,733 | $ | 157,245 | $ | 115,314 | $ | 362,509 | $ | 316,537 | ||||||||||||||||||||||
EQUINIX, INC. | |||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS FROM CONTINUING OPERATIONS- NON-GAAP PRESENTATION |
|||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | |||||||||||||||||||||||||||
2012 | 2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||
Recurring revenues | $ | 462,829 | $ | 433,786 | $ | 388,214 | $ | 1,317,505 | $ | 1,090,649 | |||||||||||||||||||||
Non-recurring revenues | 25,901 | 23,463 | 19,994 | 71,719 | 57,019 | ||||||||||||||||||||||||||
Revenues (1) | 488,730 | 457,249 | 408,208 | 1,389,224 | 1,147,668 | ||||||||||||||||||||||||||
Cash cost of revenues (2) | 158,038 | 142,011 | 139,968 | 436,410 | 390,561 | ||||||||||||||||||||||||||
Cash gross profit (3) | 330,692 | 315,238 | 268,240 | 952,814 | 757,107 | ||||||||||||||||||||||||||
Cash operating expenses (4): | |||||||||||||||||||||||||||||||
Cash sales and marketing expenses (5) | 42,120 | 38,689 | 34,412 | 118,928 | 90,593 | ||||||||||||||||||||||||||
Cash general and administrative expenses (6) | 60,274 | 59,069 | 46,806 | 177,512 | 139,408 | ||||||||||||||||||||||||||
Total cash operating expenses (7) | 102,394 | 97,758 | 81,218 | 296,440 | 230,001 | ||||||||||||||||||||||||||
Adjusted EBITDA (8) | $ | 228,298 | $ | 217,480 | $ | 187,022 | $ | 656,374 | $ | 527,106 | |||||||||||||||||||||
Cash gross margins (9) | 68 | % | 69 | % | 66 | % | 69 | % | 66 | % | |||||||||||||||||||||
Adjusted EBITDA margins (10) | 47 | % | 48 | % | 46 | % | 47 | % | 46 | % | |||||||||||||||||||||
Adjusted EBITDA flow-through rate (11) | 34 | % | 49 | % | 42 | % | 57 | % | 56 | % | |||||||||||||||||||||
(1 | ) | The geographic split of our revenues on a services basis is presented below: | |||||||||||||||||||||||||||||
Americas Revenues: | |||||||||||||||||||||||||||||||
Colocation | $ | 213,011 | $ | 209,756 | $ | 186,438 | $ | 626,685 | $ | 536,403 | |||||||||||||||||||||
Interconnection | 54,943 | 53,048 | 47,208 | 159,730 | 137,440 | ||||||||||||||||||||||||||
Managed infrastructure | 12,424 | 12,564 | 15,932 | 38,924 | 25,328 | ||||||||||||||||||||||||||
Rental | 469 | 445 | 550 | 1,353 | 1,543 | ||||||||||||||||||||||||||
Recurring revenues | 280,847 | 275,813 | 250,128 | 826,692 | 700,714 | ||||||||||||||||||||||||||
Non-recurring revenues | 13,034 | 12,308 | 9,333 | 34,439 | 26,694 | ||||||||||||||||||||||||||
Revenues | 293,881 | 288,121 | 259,461 | 861,131 | 727,408 | ||||||||||||||||||||||||||
EMEA Revenues: | |||||||||||||||||||||||||||||||
Colocation | 91,512 | 87,820 | 77,709 | 263,283 | 220,554 | ||||||||||||||||||||||||||
Interconnection | 7,188 | 4,192 | 3,446 | 15,204 | 9,461 | ||||||||||||||||||||||||||
Managed infrastructure | 5,112 | 3,262 | 3,691 | 11,788 | 10,370 | ||||||||||||||||||||||||||
Rental | 314 | 336 | 262 | 994 | 557 | ||||||||||||||||||||||||||
Recurring revenues | 104,126 | 95,610 | 85,108 | 291,269 | 240,942 | ||||||||||||||||||||||||||
Non-recurring revenues | 7,832 | 7,087 | 7,216 | 24,722 | 22,032 | ||||||||||||||||||||||||||
Revenues | 111,958 | 102,697 | 92,324 | 315,991 | 262,974 | ||||||||||||||||||||||||||
Asia-Pacific Revenues: | |||||||||||||||||||||||||||||||
Colocation | 63,204 | 49,651 | 41,874 | 159,972 | 117,314 | ||||||||||||||||||||||||||
Interconnection | 8,550 | 7,794 | 6,378 | 23,664 | 17,537 | ||||||||||||||||||||||||||
Managed infrastructure | 6,102 | 4,918 | 4,726 | 15,908 | 14,142 | ||||||||||||||||||||||||||
Recurring revenues | 77,856 | 62,363 | 52,978 | 199,544 | 148,993 | ||||||||||||||||||||||||||
Non-recurring revenues | 5,035 | 4,068 | 3,445 | 12,558 | 8,293 | ||||||||||||||||||||||||||
Revenues | 82,891 | 66,431 | 56,423 | 212,102 | 157,286 | ||||||||||||||||||||||||||
Worldwide Revenues: | |||||||||||||||||||||||||||||||
Colocation | 367,727 | 347,227 | 306,021 | 1,049,940 | 874,271 | ||||||||||||||||||||||||||
Interconnection | 70,681 | 65,034 | 57,032 | 198,598 | 164,438 | ||||||||||||||||||||||||||
Managed infrastructure | 23,638 | 20,744 | 24,349 | 66,620 | 49,840 | ||||||||||||||||||||||||||
Rental | 783 | 781 | 812 | 2,347 | 2,100 | ||||||||||||||||||||||||||
Recurring revenues | 462,829 | 433,786 | 388,214 | 1,317,505 | 1,090,649 | ||||||||||||||||||||||||||
Non-recurring revenues | 25,901 | 23,463 | 19,994 | 71,719 | 57,019 | ||||||||||||||||||||||||||
Revenues | $ | 488,730 | $ | 457,249 | $ | 408,208 | $ | 1,389,224 | $ | 1,147,668 | |||||||||||||||||||||
(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 | $ | 251,487 | $ | 225,289 | $ | 219,724 | $ | 693,874 | $ | 612,580 | |||||||||||||||||||||
Depreciation, amortization and accretion expense | (91,723 | ) | (81,744 | ) | (78,288 | ) | (252,887 | ) | (217,900 | ) | |||||||||||||||||||||
Stock-based compensation expense | (1,726 | ) | (1,534 | ) | (1,468 | ) | (4,577 | ) | (4,119 | ) | |||||||||||||||||||||
Cash cost of revenues | $ | 158,038 | $ | 142,011 | $ | 139,968 | $ | 436,410 | $ | 390,561 | |||||||||||||||||||||
The geographic split of our cash cost of revenues is presented below: | |||||||||||||||||||||||||||||||
Americas cash cost of revenues | $ | 85,384 | $ | 81,465 | $ | 81,911 | $ | 245,931 | $ | 224,411 | |||||||||||||||||||||
EMEA cash cost of revenues | 42,615 | 37,392 | 36,930 | 115,360 | 107,638 | ||||||||||||||||||||||||||
Asia-Pacific cash cost of revenues | 30,039 | 23,154 | 21,127 | 75,119 | 58,512 | ||||||||||||||||||||||||||
Cash cost of revenues | $ | 158,038 | $ | 142,011 | $ | 139,968 | $ | 436,410 | $ | 390,561 | |||||||||||||||||||||
(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, restructuring charges 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 | $ | 53,211 | $ | 47,603 | $ | 42,884 | $ | 147,224 | $ | 113,211 | |||||||||||||||||||||
Depreciation and amortization expense | (6,296 | ) | (4,239 | ) | (4,319 | ) | (14,791 | ) | (11,989 | ) | |||||||||||||||||||||
Stock-based compensation expense | (4,795 | ) | (4,675 | ) | (4,153 | ) | (13,505 | ) | (10,629 | ) | |||||||||||||||||||||
Cash sales and marketing expenses | $ | 42,120 | $ | 38,689 | $ | 34,412 | $ | 118,928 | $ | 90,593 | |||||||||||||||||||||
(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 | $ | 83,621 | $ | 80,595 | $ | 65,873 | $ | 242,532 | $ | 193,986 | |||||||||||||||||||||
Depreciation and amortization expense | (7,431 | ) | (7,291 | ) | (5,586 | ) | (21,196 | ) | (16,564 | ) | |||||||||||||||||||||
Stock-based compensation expense | (15,916 | ) | (14,235 | ) | (13,481 | ) | (43,824 | ) | (38,014 | ) | |||||||||||||||||||||
Cash general and administrative expenses | $ | 60,274 | $ | 59,069 | $ | 46,806 | $ | 177,512 | $ | 139,408 | |||||||||||||||||||||
(7) | Our cash operating expenses, or cash SG&A, as defined above, is presented below: | ||||||||||||||||||||||||||||||
Cash sales and marketing expenses | $ | 42,120 | $ | 38,689 | $ | 34,412 | $ | 118,928 | $ | 90,593 | |||||||||||||||||||||
Cash general and administrative expenses | 60,274 | 59,069 | 46,806 | 177,512 | 139,408 | ||||||||||||||||||||||||||
Cash SG&A | $ | 102,394 | $ | 97,758 | $ | 81,218 | $ | 296,440 | $ | 230,001 | |||||||||||||||||||||
The geographic split of our cash operating expenses, or cash SG&A, is presented below: | |||||||||||||||||||||||||||||||
Americas cash SG&A | $ | 67,136 | $ | 65,774 | $ | 54,643 | $ | 199,759 | $ | 152,601 | |||||||||||||||||||||
EMEA cash SG&A | 22,818 | 20,100 | 17,427 | 62,017 | 51,908 | ||||||||||||||||||||||||||
Asia-Pacific cash SG&A | 12,440 | 11,884 | 9,148 | 34,664 | 25,492 | ||||||||||||||||||||||||||
Cash SG&A | $ | 102,394 | $ | 97,758 | $ | 81,218 | $ | 296,440 | $ | 230,001 | |||||||||||||||||||||
(8 | ) |
We define adjusted EBITDA as income from continuing operations plus depreciation, amortization, accretion, stock-based compensation expense, restructuring charges and acquisition costs as presented below: |
|||||||||||||||||||||||||||||
Income from continuing operations | $ | 95,869 | $ | 102,096 | $ | 77,441 | $ | 298,711 | $ | 222,976 | |||||||||||||||||||||
Depreciation, amortization and accretion expense | 105,450 | 93,274 | 88,193 | 288,874 | 246,453 | ||||||||||||||||||||||||||
Stock-based compensation expense | 22,437 | 20,444 | 19,102 | 61,906 | 52,762 | ||||||||||||||||||||||||||
Restructuring charges | - | - | 1,587 | - | 2,186 | ||||||||||||||||||||||||||
Acquisition costs | 4,542 | 1,666 | 699 | 6,883 | 2,729 | ||||||||||||||||||||||||||
Adjusted EBITDA | $ | 228,298 | $ | 217,480 | $ | 187,022 | $ | 656,374 | $ | 527,106 | |||||||||||||||||||||
The geographic split of our adjusted EBITDA is presented below: | |||||||||||||||||||||||||||||||
Americas income from continuing operations | $ | 63,740 | $ | 66,672 | $ | 50,984 | $ | 191,978 | $ | 146,739 | |||||||||||||||||||||
Americas depreciation, amortization and accretion expense | 60,322 | 58,659 | 54,588 | 175,630 | 157,625 | ||||||||||||||||||||||||||
Americas stock-based compensation expense | 17,299 | 15,552 | 15,071 | 47,924 | 41,247 | ||||||||||||||||||||||||||
Americas restructuring charges | - | - | 1,587 | - | 2,186 | ||||||||||||||||||||||||||
Americas acquisition costs | - | (1 | ) | 677 | (91 | ) | 2,599 | ||||||||||||||||||||||||
Americas adjusted EBITDA | 141,361 | 140,882 | 122,907 | 415,441 | 350,396 | ||||||||||||||||||||||||||
EMEA income from continuing operations | 20,565 | 22,962 | 16,305 | 70,806 | 41,954 | ||||||||||||||||||||||||||
EMEA depreciation, amortization and accretion expense | 22,054 | 18,329 | 19,354 | 57,695 | 54,710 | ||||||||||||||||||||||||||
EMEA stock-based compensation expense | 2,900 | 2,673 | 2,308 | 7,737 | 6,750 | ||||||||||||||||||||||||||
EMEA acquisition costs | 1,006 | 1,241 | - | 2,376 | 14 | ||||||||||||||||||||||||||
EMEA adjusted EBITDA | 46,525 | 45,205 | 37,967 | 138,614 | 103,428 | ||||||||||||||||||||||||||
Asia-Pacific income from continuing operations | 11,564 | 12,462 | 10,152 | 35,927 | 34,283 | ||||||||||||||||||||||||||
Asia-Pacific depreciation, amortization and accretion expense | 23,074 | 16,286 | 14,251 | 55,549 | 34,118 | ||||||||||||||||||||||||||
Asia-Pacific stock-based compensation expense | 2,238 | 2,219 | 1,723 | 6,245 | 4,765 | ||||||||||||||||||||||||||
Asia-Pacific acquisition costs | 3,536 | 426 | 22 | 4,598 | 116 | ||||||||||||||||||||||||||
Asia-Pacific adjusted EBITDA | 40,412 | 31,393 | 26,148 | 102,319 | 73,282 | ||||||||||||||||||||||||||
Adjusted EBITDA | $ | 228,298 | $ | 217,480 | $ | 187,022 | $ | 656,374 | $ | 527,106 | |||||||||||||||||||||
(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 | 71 | % | 72 | % | 68 | % | 71 | % | 69 | % | |||||||||||||||||||||
EMEA cash gross margins | 62 | % | 64 | % | 60 | % | 63 | % | 59 | % | |||||||||||||||||||||
Asia-Pacific cash gross margins | 64 | % | 65 | % | 63 | % | 65 | % | 63 | % | |||||||||||||||||||||
(10) | We define adjusted EBITDA margins as adjusted EBITDA divided by revenues. | ||||||||||||||||||||||||||||||
Americas adjusted EBITDA margins | 48 | % | 49 | % | 47 | % | 48 | % | 48 | % | |||||||||||||||||||||
EMEA adjusted EBITDA margins | 42 | % | 44 | % | 41 | % | 44 | % | 39 | % | |||||||||||||||||||||
Asia-Pacific adjusted EBITDA margins | 49 | % | 47 | % | 46 | % | 48 | % | 47 | % | |||||||||||||||||||||
(11 | ) |
We define adjusted EBITDA flow-through rate as incremental adjusted EBITDA growth divided by incremental revenue growth as follows: |
|||||||||||||||||||||||||||||
Adjusted EBITDA - current period | $ | 228,298 | $ | 217,480 | $ | 187,022 | $ | 656,374 | $ | 527,106 | |||||||||||||||||||||
Less adjusted EBITDA - prior period | (217,480 | ) | (210,596 | ) | (177,581 | ) | (558,044 | ) | (415,998 | ) | |||||||||||||||||||||
Adjusted EBITDA growth | $ | 10,818 | $ | 6,884 | $ | 9,441 | $ | 98,330 | $ | 111,108 | |||||||||||||||||||||
Revenues - current period | $ | 488,730 | $ | 457,249 | $ | 408,208 | $ | 1,389,224 | $ | 1,147,668 | |||||||||||||||||||||
Less revenues - prior period | (457,249 | ) | (443,245 | ) | (385,511 | ) | (1,215,835 | ) | (947,565 | ) | |||||||||||||||||||||
Revenue growth | $ | 31,481 | $ | 14,004 | $ | 22,697 | $ | 173,389 | $ | 200,103 | |||||||||||||||||||||
Adjusted EBITDA flow-through rate | 34 | % | 49 | % | 42 | % | 57 | % | 56 | % | |||||||||||||||||||||
EQUINIX, INC. | |||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - DISCONTINUED OPERATIONS (1) | |||||||||||||||||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | September 30, | |||||||||||||||||||||||||||
2012 | 2012 | 2011 | 2012 | 2011 | |||||||||||||||||||||||||||
Recurring revenues | $ | 8,618 | $ | 8,790 | $ | 9,137 | $ | 26,139 | $ | 27,139 | |||||||||||||||||||||
Non-recurring revenues | 208 | 225 | 256 | 657 | 723 | ||||||||||||||||||||||||||
Revenues | 8,826 | 9,015 | 9,393 | 26,796 | 27,862 | ||||||||||||||||||||||||||
Cost of revenues | 6,585 | 7,903 | 8,429 | 22,469 | 25,721 | ||||||||||||||||||||||||||
Gross profit | 2,241 | 1,112 | 964 | 4,327 | 2,141 | ||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||
Sales and marketing | 197 | 161 | 186 | 519 | 558 | ||||||||||||||||||||||||||
General and administrative | 61 | 128 | 103 | 298 | 272 | ||||||||||||||||||||||||||
Acquisition costs | 655 | 253 | - | 1,260 | - | ||||||||||||||||||||||||||
Total operating expenses | 913 | 542 | 289 | 2,077 | 830 | ||||||||||||||||||||||||||
Income from discontinued operations before income taxes | 1,328 | 570 | 675 | 2,250 | 1,311 | ||||||||||||||||||||||||||
Income tax expense | (649 | ) | (220 | ) | (211 | ) | (1,022 | ) | (492 | ) | |||||||||||||||||||||
Net income from discontinued operations | $ | 679 | $ | 350 | $ | 464 | $ | 1,228 | $ | 819 | |||||||||||||||||||||
Adjusted EBITDA (2) | $ | 4,301 | $ | 4,598 | $ | 4,606 | $ | 13,453 | $ | 13,126 | |||||||||||||||||||||
Gross margins | 25 | % | 12 | % | 10 | % | 16 | % | 8 | % | |||||||||||||||||||||
Cash gross margins (3) | 51 | % | 53 | % | 51 | % | 52 | % | 49 | % | |||||||||||||||||||||
(1 | ) |
The condensed consolidated statements of operations and non-GAAP financial information includes the financial results of the 16 IBX data centers located throughout the United States that the Company entered into in agreement to sell during the three months ended September 30, 2012. |
|||||||||||||||||||||||||||||
(2 | ) |
We define adjusted EBITDA as income from discontinued operations plus depreciation, amortization, accretion, stock-based compensation expense, restructuring charges and acquisition costs as presented below: |
|||||||||||||||||||||||||||||
Income from discontinued operations | $ | 1,328 | $ | 570 | $ | 675 | $ | 2,250 | $ | 1,311 | |||||||||||||||||||||
Depreciation, amortization and accretion expense | 2,173 | 3,670 | 3,826 | 9,615 | 11,517 | ||||||||||||||||||||||||||
Stock-based compensation expense | 145 | 105 | 105 | 328 | 298 | ||||||||||||||||||||||||||
Acquisition costs | 655 | 253 | - | 1,260 | - | ||||||||||||||||||||||||||
Adjusted EBITDA | $ | 4,301 | $ | 4,598 | $ | 4,606 | $ | 13,453 | $ | 13,126 | |||||||||||||||||||||
(3 | ) | We define cash gross margins as cash gross profit divided by revenues. | |||||||||||||||||||||||||||||
Revenues | $ | 8,826 | $ | 9,015 | $ | 9,393 | $ | 26,796 | $ | 27,862 | |||||||||||||||||||||
Cost of revenues | 6,585 | 7,903 | 8,429 | 22,469 | 25,721 | ||||||||||||||||||||||||||
Depreciation, amortization and accretion expense | (2,110 | ) | (3,576 | ) | (3,732 | ) | (9,364 | ) | (11,235 | ) | |||||||||||||||||||||
Stock-based compensation expense | (145 | ) | (105 | ) | (105 | ) | (328 | ) | (298 | ) | |||||||||||||||||||||
Cash cost of revenues | 4,330 | 4,222 | 4,592 | 12,777 | 14,188 | ||||||||||||||||||||||||||
Cash gross profit | $ | 4,496 | $ | 4,793 | $ | 4,801 | $ | 14,019 | $ | 13,674 |