Equinix Reports Fourth Quarter And Full Year 2015 Results
Company Delivers 52nd Consecutive Quarter of Growth; Annual Revenues Increase 12% Year-over-Year
Company Delivers 52nd Consecutive Quarter of Growth; Annual Revenues Increase 12% Year-over-Year
REDWOOD CITY, Calif., Feb. 18, 2016 /PRNewswire/ -- Equinix, Inc. (Nasdaq: EQIX), a global interconnection and data center company, today reported quarterly results for the quarter ended December 31, 2015. 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.
2015 Results Summary
2016 Annual Guidance Summary
Revenues were $730.5 million for the fourth quarter, a 6% increase over the previous quarter and a 14% increase over the same quarter last year. Revenues included $21.6 million of revenues from the acquisition of Bit-isle, which closed on November 2, 2015. Recurring revenues, consisting primarily of colocation, interconnection and managed services, were $686.1 million for the fourth quarter, a 6% increase over the previous quarter and a 13% increase over the same quarter last year. Non-recurring revenues were $44.4 million in the quarter. MRR churn for the fourth quarter was 2.3% as compared to 2.0% in the previous quarter.
"2015 was a transformational year for Equinix. We delivered accelerated growth, expanded our global platform with two strategic acquisitions, completed our first year operating as a REIT, and established ourselves as the foundation for the cloud ecosystem that continues to drive IT transformation," said Steve Smith, president and CEO of Equinix. "The strength of our business is translating into solid revenue growth, firm yield and healthy margins, all of which combine to give us the financial firepower to continue to invest in our global platform, develop innovative solutions, and continue to deliver significant value to our shareholders."
Cost of revenues were $352.0 million for the fourth quarter, an 8% increase from the previous quarter and a 12% increase from the same quarter last year. Cost of revenues, excluding depreciation, amortization, accretion and stock-based compensation of $124.0 million for the quarter, which we refer to as cash cost of revenues, were $228.0 million for the quarter, an 8% increase over the previous quarter and a 16% increase over the same quarter last year. Gross margins for the quarter were 52%, as compared to 53% for the previous quarter and 51% for the same quarter last year. Cash gross margins, defined as gross profit before depreciation, amortization, accretion and stock-based compensation, divided by revenues, were 69% for the quarter, the previous quarter and for the same quarter last year.
Selling, general and administrative expenses were $225.3 million for the fourth quarter, a 9% increase over the previous quarter and a 16% increase over the same quarter last year. Selling, general and administrative expenses, excluding depreciation, amortization, accretion and stock-based compensation of $55.9 million for the quarter, which we refer to as cash selling, general and administrative expenses, were $169.4 million for the quarter, a 10% increase from the previous quarter and a 15% increase over the same quarter last year.
Interest expense was $79.5 million for the fourth quarter, a 4% increase from the previous quarter and a 12% increase from the same quarter last year, primarily due to the incremental debt financing in November 2015.
The Company recorded an income tax benefit of $2.1 million for the fourth quarter as compared to income tax expense of $11.6 million for the previous quarter and $303.3 million for the same quarter last year.
Net income was $10.7 million for the fourth quarter. This represents a basic net income per share of $0.18 for the fourth quarter based on a weighted average share count of 60.4 million shares and a diluted net income per share of $0.18 for the fourth quarter based on a weighted average diluted share count of 60.9 million shares.
Income from operations was $135.9 million for the fourth quarter, a 4% decrease from the previous quarter and a 6% increase over the same quarter last year. Adjusted EBITDA, as defined below, for the fourth quarter was $333.1 million, a 4% increase over the previous quarter and a 13% increase over the same quarter last year. Adjusted EBITDA includes $5.2 million from the acquisition of Bit-isle, which closed on November 2, 2015
Adjusted funds from operations ("AFFO"), as defined below, were $178.3 million for the fourth quarter, a 15% decrease from the previous quarter and an 8% decrease over the same quarter last year. AFFO includes $3.4 million of AFFO from the acquisition of Bit-isle, which closed on November 2, 2015. This represents a basic AFFO per share attributable to the Company of $2.95 for the fourth quarter and a diluted AFFO per share attributable to the Company of $2.85 for the fourth quarter. AFFO for the fourth quarter includes a foreign currency exchange loss of $49.0 million primarily attributed to foreign currency losses related to the Telecity purchase price.
Capital expenditures, defined as gross capital expenditures less the net change in accrued property, plant and equipment in the fourth quarter, were $280.6 million, as compared to capital expenditures of $216.0 million for the previous quarter and $238.5 million for the same quarter last year.
The Company generated cash from operating activities of $235.1 million for the fourth quarter, a 10% increase over the previous quarter and a 16% increase over the same quarter last year. Cash used in investing activities was $529.0 million in the fourth quarter as compared to cash used in investing activities of $107.6 million in the previous quarter. Cash provided by financing activities was $2.2 billion for the fourth quarter as compared to cash used in financing activities of $101.4 million in the previous quarter.
As of December 31, 2015, the Company's cash, cash equivalents and investments were $2,246.3 million, as compared to $1,140.8 million as of December 31, 2014.
Business Outlook
Equinix guidance includes forecasted results for Telecity from January 15, 2016 and Bit-isle for the full year of 2016. As previously announced, Equinix expects to divest eight assets, seven from Telecity along with Equinix's London 2 data center (LD2), as part of regulatory clearance for the transaction received on November 13, 2015. The Company expects to complete these divestitures mid-2016. The Company's guidance does not include the seven Telecity assets, which will be treated as discontinued operations, but does assume 6 months, or $6 million in revenue, from LD2, which is under a different accounting treatment that requires results to be reported until completion of the sale.
For the first quarter of 2016, the Company expects revenues to range between $838.0 and $842.0 million, or a normalized and constant currency growth rate of 2.6% quarter over quarter. This guidance includes a negative foreign currency impact of $3.7 million when compared to the average FX rates in Q4 2015, and includes an expected $117.0 million in revenues from the Telecity and Bit-isle acquisitions. Cash gross margins are expected to approximate 67-68%. Cash selling, general and administrative expenses are expected to range between $196.0 and $200.0 million. Adjusted EBITDA is expected to range between $368.0 and $372.0 million, which includes a $1.1 million negative foreign currency impact when compared to the average FX rates in Q4 2015 and $17.0 million in integration costs from the two acquisitions. This guidance includes an expected $49.0 million in adjusted EBITDA from Telecity and Bit-isle. Capital expenditures are expected to range between $235.0 and $255.0 million, which includes approximately $30.0 million of recurring capital expenditures and $205.0 to $225.0 million of non-recurring capital expenditures.
For the full year of 2016, total revenues are expected to be greater than $3,550.0 million, a normalized and constant currency growth rate of greater than 13% year over year. This guidance includes a negative foreign currency impact of $52.7 million on organic revenues when compared to prior Equinix guidance rates, and includes an expected $548.0 million in revenues from the Telecity and Bit-isle acquisitions. Total year cash gross margins are expected to approximate 67-68%. Cash selling, general and administrative expenses are expected to range between $770.0 and $790.0 million. Adjusted EBITDA is expected to be greater than $1,620.0 million, or 16% year over year on a normalized and constant currency growth rate. This guidance includes $28.0 million of negative foreign currency impact on organic adjusted EBITDA when compared to prior Equinix guidance rates, an expected $245.0 million in adjusted EBITDA from the Telecity and Bit-isle acquisitions, as well as $58.0 million in integration costs for these two acquisitions. AFFO is expected to be greater than $970.0 million, and includes $50.0 million of expected foreign currency loss associated with the Telecity closing. Capital expenditures are expected to range between $900.0 and $1,000.0 million, including approximately $140.0 million of recurring capital expenditures and $760.0 to $860.0 million of non-recurring capital expenditures.
The U.S. dollar exchange rates used for 2016 guidance, taking into consideration the impact of our foreign currency hedges, have been updated to $1.11 to the Euro, $1.49 to the Pound, S$1.43 to the U.S. dollar, ¥117.65 to the U.S. dollar and R$4.03 to the U.S. dollar. The 2016 global revenue breakdown by currency for the Euro, Pound, Japanese Yen, Singapore Dollar and Brazilian Real is 18%, 11%, 7%, 6% and 2%, respectively.
The guidance provided above is forward-looking and includes the impact of the Company's acquisition of Telecity, which closed on January 15, 2016. The adjusted EBITDA guidance is based on the revenue guidance less our expectations of cash cost of revenues and cash operating expenses. The AFFO guidance is based on the adjusted EBITDA guidance less our expectations of net interest expense, an installation revenue adjustment, a straight-line rent expense adjustment, amortization of deferred financing costs, gains (losses) on debt extinguishment, an income tax expense adjustment, 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 results for the period ended December 31, 2015, along with its future outlook, in its quarterly conference call on Thursday, February 18, 2016, 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 Thursday, May 19, 2016, by dialing 1-203-369-0717 and referencing the passcode 2016. In addition, the webcast will be available at www.equinix.com/investors. 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.
Additional Resources
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 40 markets across five continents, Equinix is where companies come together to realize new opportunities and accelerate their business, IT and cloud strategies.
Non-GAAP Financial Measures
The Company 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, the Company uses non-GAAP financial measures to evaluate its operations.
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 and adjusted free cash flow, the Company 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. The Company excludes these items in order for its lenders, investors, and the 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.
The Company excludes depreciation expense as these charges primarily relate to the initial construction costs of an IBX center, and do not reflect its current or future cash spending levels to support its business. Its IBX centers are long-lived assets, and have an economic life greater than 10 years. The construction costs of an IBX center do not recur with respect to such data center, although the Company may incur initial construction costs in future periods with respect to additional IBX centers, and future capital expenditures remain minor relative to the initial investment. This is a trend it expects to continue. In addition, depreciation is also based on the estimated useful lives of the 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, the Company excludes depreciation from its operating results when evaluating its operations.
In addition, in presenting the non-GAAP financial measures, the Company also excludes amortization expense related to certain intangible assets, as it is not meaningful in evaluating the Company's current or future operating performance. The Company 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 the Company also believes are not meaningful in evaluating the Company's current operations. The Company excludes stock-based compensation expense as it represents expense attributed to equity awards that have no current or future cash obligations. As such, the Company, and many investors and analysts, exclude this stock-based compensation expense when assessing the cash generating performance of our operations. The Company 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 its IBX centers, which it did not intend to build out, or its decision to reverse such restructuring charges. The Company 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, the Company 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 items such as restructuring charges, impairment charges and acquisition costs are non-core transactions; however, these types of costs may occur in future periods.
The Company also presents 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, a straight-line rent expense adjustment, amortization of deferred financing costs, gains (losses) on debt extinguishment, an income tax expense adjustment, recurring capital expenditures and adjustments from FFO to AFFO 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 other non-GAAP financial measures mentioned above.
The Company 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. The Company 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. The adjustments for both installation revenue and straight-line rent expense are intended to isolate the cash activity included within the straight-lined or amortized results in the consolidated statement of operations. The Company excludes the amortization of deferred financing costs as these expenses relate to the initial costs incurred in connection with its debt financings that have no current or future cash obligations. The Company 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. The Company includes an income tax expense adjustment, which represents changes in its income tax reserves and valuation allowances that may not recur or may not relate to the current year's operations. The Company also excludes recurring capital expenditures, which represent expenditures to extend the useful life of its IBX centers or other assets that are required to support current revenues.
Non-GAAP financial measures are not a substitute for financial information prepared in accordance with GAAP. Non-GAAP financial measures should not be considered in isolation, but should be considered together with the most directly comparable GAAP financial measures and the reconciliation of the non-GAAP financial measures to the most directly comparable GAAP financial measures. The Company presents 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 its 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. The Company believes that if it did not provide such non-GAAP financial information, investors would not have all the necessary data to analyze the Company effectively.
Investors should note that the non-GAAP financial measures used by the Company may not be the same non-GAAP financial measures, and may not be calculated in the same manner, as those of other companies. Investors should therefore exercise caution when comparing non-GAAP financial measures used by us to similarly titled non-GAAP financial measures of other companies. 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. The Company 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, |
|||||||
2015 |
2015 |
2014 |
2015 |
2014 |
|||||||
Recurring revenues |
$ 686,072 |
$ 646,721 |
$ 605,492 |
$ 2,569,141 |
$ 2,317,790 |
||||||
Non-recurring revenues |
44,390 |
39,928 |
32,629 |
156,726 |
125,986 |
||||||
Revenues |
730,462 |
686,649 |
638,121 |
2,725,867 |
2,443,776 |
||||||
Cost of revenues |
351,968 |
325,468 |
313,449 |
1,291,506 |
1,197,885 |
||||||
Gross profit |
378,494 |
361,181 |
324,672 |
1,434,361 |
1,245,891 |
||||||
Operating expenses: |
|||||||||||
Sales and marketing |
88,439 |
83,709 |
81,236 |
332,012 |
296,103 |
||||||
General and administrative |
136,829 |
123,237 |
113,684 |
493,284 |
438,016 |
||||||
Acquisition costs |
17,349 |
13,352 |
1,926 |
41,723 |
2,506 |
||||||
Total operating expenses |
242,617 |
220,298 |
196,846 |
867,019 |
736,625 |
||||||
Income from operations |
135,877 |
140,883 |
127,826 |
567,342 |
509,266 |
||||||
Interest and other income (expense): |
|||||||||||
Interest income |
1,206 |
934 |
357 |
3,581 |
2,891 |
||||||
Interest expense |
(79,499) |
(76,269) |
(71,103) |
(299,055) |
(270,553) |
||||||
Loss on debt extinguishment |
(289) |
- |
(105,807) |
(289) |
(156,990) |
||||||
Other income (expense) |
(48,617) |
(12,836) |
(3,051) |
(60,581) |
119 |
||||||
Total interest and other, net |
(127,199) |
(88,171) |
(179,604) |
(356,344) |
(424,533) |
||||||
Income (loss) before income taxes |
8,678 |
52,712 |
(51,778) |
210,998 |
84,733 |
||||||
Income tax benefit (expense) |
2,053 |
(11,580) |
(303,325) |
(23,224) |
(345,459) |
||||||
Net income (loss) |
10,731 |
41,132 |
(355,103) |
187,774 |
(260,726) |
||||||
Net loss attributable to redeemable non-controlling interests |
- |
- |
- |
- |
1,179 |
||||||
Net income (loss) attributable to Equinix |
$ 10,731 |
$ 41,132 |
$ (355,103) |
$ 187,774 |
$ (259,547) |
||||||
Net income (loss) per share attributable to Equinix: |
|||||||||||
Basic net income (loss) per share |
$ 0.18 |
$ 0.72 |
$ (6.42) |
$ 3.25 |
$ (4.96) |
||||||
Diluted net income (loss) per share |
$ 0.18 |
$ 0.71 |
$ (6.42) |
$ 3.21 |
$ (4.96) |
||||||
Shares used in computing basic net income (loss) per share |
60,393 |
57,082 |
55,295 |
57,790 |
52,359 |
||||||
Shares used in computing diluted net income (loss) per share |
60,943 |
57,708 |
55,295 |
58,483 |
52,359 |
||||||
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, |
||||||
2015 |
2015 |
2014 |
2015 |
2014 |
||||||
Net income (loss) |
$ 10,731 |
$ 41,132 |
$ (355,103) |
$ 187,774 |
$ (260,726) |
|||||
Other comprehensive loss, net of tax: |
||||||||||
Foreign currency translation adjustment ("CTA") loss |
(37,217) |
(72,677) |
(97,123) |
(186,763) |
(204,065) |
|||||
Unrealized gain (loss) on available-for-sale securities |
(139) |
(21) |
135 |
(40) |
(279) |
|||||
Unrealized gain on cash flow hedges |
4,975 |
3,309 |
4,026 |
4,550 |
8,790 |
|||||
Net investment hedge CTA gain |
10,447 |
4,426 |
- |
4,484 |
- |
|||||
Net actuarial gain (loss) on defined benefit plans |
887 |
124 |
(2,001) |
1,153 |
(2,001) |
|||||
Other comprehensive loss, net of tax: |
(21,047) |
(64,839) |
(94,963) |
(176,616) |
(197,555) |
|||||
Comprehensive income (loss), net of tax |
(10,316) |
(23,707) |
(450,066) |
11,158 |
(458,281) |
|||||
Net loss attributable to redeemable non-controlling interests |
- |
- |
- |
- |
1,179 |
|||||
Other comprehensive income attributable to redeemable non-controlling interests |
- |
- |
- |
- |
(1,810) |
|||||
Comprehensive income (loss) attributable to Equinix, net of tax |
$ (10,316) |
$ (23,707) |
$ (450,066) |
$ 11,158 |
$ (458,912) |
|||||
EQUINIX, INC. |
|||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(in thousands) |
|||||
(unaudited) |
|||||
Assets |
December 31, |
December 31, |
|||
2015 |
2014 |
||||
Cash and cash equivalents |
$ 2,228,838 |
$ 610,917 |
|||
Short-term investments |
12,875 |
529,395 |
|||
Accounts receivable, net |
291,964 |
262,570 |
|||
Current portion of restricted cash |
479,417 |
3,057 |
|||
Other current assets |
212,929 |
85,004 |
|||
Assets held for sale |
33,257 |
- |
|||
Total current assets |
3,259,280 |
1,490,943 |
|||
Long-term investments |
4,584 |
439 |
|||
Property, plant and equipment, net |
5,606,436 |
4,998,270 |
|||
Goodwill |
1,063,200 |
1,002,129 |
|||
Intangible assets, net |
224,565 |
147,527 |
|||
Restricted cash, less current portion |
10,172 |
14,060 |
|||
Other assets |
188,458 |
128,610 |
|||
Total assets |
$ 10,356,695 |
$ 7,781,978 |
|||
Liabilities and Stockholders' Equity |
|||||
Accounts payable and accrued expenses |
$ 402,776 |
$ 285,796 |
|||
Accrued property and equipment |
103,107 |
114,469 |
|||
Current portion of capital lease and other financing obligations |
40,121 |
21,362 |
|||
Current portion of mortgage and loans payable |
768,408 |
59,466 |
|||
Current portion of convertible debt |
146,121 |
- |
|||
Other current liabilities |
192,286 |
162,664 |
|||
Liabilities held for sale |
3,535 |
- |
|||
Total current liabilities |
1,656,354 |
643,757 |
|||
Capital lease and other financing obligations, less current portion |
1,287,139 |
1,168,042 |
|||
Mortgage and loans payable, less current portion |
457,276 |
532,809 |
|||
Senior notes |
3,804,634 |
2,717,046 |
|||
Convertible debt, less current portion |
- |
145,229 |
|||
Other liabilities |
405,906 |
304,964 |
|||
Total liabilities |
7,611,309 |
5,511,847 |
|||
Common stock |
62 |
57 |
|||
Additional paid-in capital |
4,838,444 |
3,334,305 |
|||
Treasury stock |
(7,373) |
(11,411) |
|||
Accumulated dividends |
(1,468,472) |
(424,387) |
|||
Accumulated other comprehensive loss |
(509,059) |
(332,443) |
|||
Accumulated deficit |
(108,216) |
(295,990) |
|||
Total stockholders' equity |
2,745,386 |
2,270,131 |
|||
Total liabilities and stockholders' equity |
$ 10,356,695 |
$ 7,781,978 |
|||
Ending headcount by geographic region is as follows: |
|||||
Americas headcount |
2,329 |
2,122 |
|||
EMEA headcount |
1,188 |
1,023 |
|||
Asia-Pacific headcount |
1,525 |
721 |
|||
Total headcount |
5,042 |
3,866 |
|||
EQUINIX, INC. |
||||
SUMMARY OF DEBT PRINCIPAL OUTSTANDING |
||||
(in thousands) |
||||
(unaudited) |
||||
December 31, |
December 31, |
|||
2015 |
2014 |
|||
Capital lease and other financing obligations |
$ 1,327,260 |
$ 1,189,404 |
||
Term loan, net of debt discount and debt issuance costs |
454,503 |
497,044 |
||
Brazil financings, net of debt issuance costs |
26,668 |
56,342 |
||
Mortgage payable and other loans payable, net of premium |
418,891 |
38,889 |
||
Revolving credit facility borrowings |
325,622 |
- |
||
Plus: debt discount, debt issuance costs and premium, net |
694 |
1,196 |
||
Total mortgage and loans payable principal |
1,226,378 |
593,471 |
||
Senior notes, net of debt issuance costs |
3,804,634 |
2,717,046 |
||
Plus: debt issuance costs |
45,366 |
32,954 |
||
Total senior notes principal |
3,850,000 |
2,750,000 |
||
Convertible debt, net of debt discount and debt issuance costs |
146,121 |
145,229 |
||
Plus: debt discount and debt issuance costs |
3,961 |
12,656 |
||
Total convertible debt principal |
150,082 |
157,885 |
||
Total debt principal outstanding |
$ 6,553,720 |
$ 4,690,760 |
||
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, |
|||||||||
2015 |
2015 |
2014 |
2015 |
2014 |
|||||||||
Cash flows from operating activities: |
|||||||||||||
Net income (loss) |
$ 10,731 |
$ 41,132 |
$ (355,103) |
$ 187,774 |
$ (260,726) |
||||||||
Adjustments to reconcile net income (loss) to net cash |
|||||||||||||
provided by operating activities: |
|||||||||||||
Depreciation, amortization and accretion |
144,861 |
133,268 |
133,096 |
528,929 |
484,129 |
||||||||
Stock-based compensation |
33,868 |
33,969 |
31,517 |
132,443 |
117,990 |
||||||||
Amortization of debt issuance costs and debt discounts |
4,493 |
3,972 |
3,827 |
16,050 |
18,667 |
||||||||
Loss on debt extinguishment |
289 |
- |
105,807 |
289 |
156,990 |
||||||||
Excess tax benefits from employee equity awards |
1,633 |
(732) |
(2,125) |
(30) |
(19,582) |
||||||||
Other items |
3,819 |
4,321 |
5,863 |
18,178 |
24,567 |
||||||||
Changes in operating assets and liabilities: |
|||||||||||||
Accounts receivable |
(2,581) |
(220) |
2,428 |
(44,583) |
(101,966) |
||||||||
Income taxes, net |
(25,056) |
(18,376) |
295,947 |
(109,579) |
226,774 |
||||||||
Accounts payable and accrued expenses |
33,906 |
25,926 |
(16,429) |
109,125 |
4,177 |
||||||||
Other assets and liabilities |
29,155 |
(8,858) |
(2,531) |
56,197 |
38,400 |
||||||||
Net cash provided by operating activities |
235,118 |
214,402 |
202,297 |
894,793 |
689,420 |
||||||||
Cash flows from investing activities: |
|||||||||||||
Purchases, sales and maturities of investments, net |
(9,369) |
94,217 |
(381,629) |
514,108 |
239,551 |
||||||||
Business acquisitions, net of cash acquired |
(235,306) |
- |
- |
(245,553) |
- |
||||||||
Purchases of real estate |
- |
- |
- |
(38,282) |
(16,791) |
||||||||
Purchases of other property, plant and equipment |
(280,612) |
(216,046) |
(238,477) |
(868,120) |
(660,203) |
||||||||
Other investing activities |
(3,709) |
14,274 |
195 |
(497,080) |
1,604 |
||||||||
Net cash used in investing activities |
(528,996) |
(107,555) |
(619,911) |
(1,134,927) |
(435,839) |
||||||||
Cash flows from financing activities: |
|||||||||||||
Purchases of treasury stock |
- |
- |
- |
- |
(297,958) |
||||||||
Proceeds from employee equity awards |
185 |
13,290 |
1,137 |
30,040 |
29,320 |
||||||||
Purchase of redeemable non-controlling interests |
- |
- |
- |
- |
(226,276) |
||||||||
Payment of dividend distributions |
(230,452) |
(98,041) |
(83,266) |
(521,461) |
(83,266) |
||||||||
Proceeds from public offering of common stock, net of issuance costs |
829,496 |
- |
- |
829,496 |
- |
||||||||
Proceeds from loans payable |
707,108 |
- |
500,000 |
1,197,108 |
508,826 |
||||||||
Proceeds from senior notes |
1,100,000 |
- |
1,250,000 |
1,100,000 |
1,250,000 |
||||||||
Repayment of capital lease and other financing obligations |
(8,450) |
(6,576) |
(4,890) |
(28,663) |
(18,030) |
||||||||
Repayment of mortgage and loans payable |
(185,823) |
(10,818) |
(5,963) |
(715,270) |
(43,473) |
||||||||
Repayment of senior notes |
- |
- |
(750,000) |
- |
(750,000) |
||||||||
Repayment of term loan |
- |
- |
(110,000) |
- |
(110,000) |
||||||||
Repayment of convertible debt |
- |
- |
(34) |
- |
(29,513) |
||||||||
Debt extinguishment costs |
- |
- |
(93,965) |
- |
(116,517) |
||||||||
Excess tax benefits from employee equity awards |
(1,633) |
732 |
2,125 |
30 |
19,582 |
||||||||
Debt issuance costs |
(17,481) |
- |
(25,294) |
(18,098) |
(25,294) |
||||||||
Net cash provided by (used in) financing activities |
2,192,950 |
(101,413) |
679,850 |
1,873,182 |
107,401 |
||||||||
Effect of foreign currency exchange rates on cash and cash equivalents |
(5,703) |
(6,098) |
(5,500) |
(15,127) |
(11,959) |
||||||||
Net increase (decrease) in cash and cash equivalents |
1,893,369 |
(664) |
256,736 |
1,617,921 |
349,023 |
||||||||
Cash and cash equivalents at beginning of period |
335,469 |
336,133 |
354,181 |
610,917 |
261,894 |
||||||||
Cash and cash equivalents at end of period |
$ 2,228,838 |
$ 335,469 |
$ 610,917 |
$ 2,228,838 |
$ 610,917 |
||||||||
Supplemental cash flow information: |
|||||||||||||
Cash paid for taxes |
$ 29,165 |
$ 28,333 |
$ 6,407 |
$ 132,302 |
$ 117,197 |
||||||||
Cash paid for interest |
$ 73,044 |
$ 68,568 |
$ 94,283 |
$ 237,410 |
$ 262,018 |
||||||||
Free cash flow (1) |
$ (284,509) |
$ 12,630 |
$ (35,985) |
$ (754,242) |
$ 14,030 |
||||||||
Adjusted free cash flow (2) |
$ (33,081) |
$ 34,035 |
$ (29,881) |
$ (385,543) |
$ 160,425 |
||||||||
(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 |
$ 235,118 |
$ 214,402 |
$ 202,297 |
$ 894,793 |
$ 689,420 |
||||||||
Net cash used in investing activities as presented above |
(528,996) |
(107,555) |
(619,911) |
(1,134,927) |
(435,839) |
||||||||
Purchases, sales and maturities of investments, net |
9,369 |
(94,217) |
381,629 |
(514,108) |
(239,551) |
||||||||
Free cash flow (negative free cash flow) |
$ (284,509) |
$ 12,630 |
$ (35,985) |
$ (754,242) |
$ 14,030 |
||||||||
(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 conversion into a real estate investment trust ("REIT") and costs related to the REIT conversion, as presented below: |
||||||||||||
Free cash flow (as defined above) |
$ (284,509) |
$ 12,630 |
$ (35,985) |
$ (754,242) |
$ 14,030 |
||||||||
Less business acquisitions, net of cash |
235,306 |
- |
- |
245,553 |
- |
||||||||
Less purchases of real estate |
- |
- |
- |
38,282 |
16,791 |
||||||||
Less excess tax benefits from employee equity awards |
(1,633) |
732 |
2,125 |
30 |
19,582 |
||||||||
Less cash paid for taxes resulting from the REIT conversion |
17,306 |
20,033 |
189 |
82,452 |
80,867 |
||||||||
Less costs related to the REIT conversion |
449 |
640 |
3,790 |
2,382 |
29,155 |
||||||||
Adjusted free cash flow |
$ (33,081) |
$ 34,035 |
$ (29,881) |
$ (385,543) |
$ 160,425 |
||||||||
We categorize our cash paid for taxes into cash paid for taxes resulting from the REIT conversion (as defined above) and other cash taxes paid. |
|||||||||||||
Cash paid for taxes resulting from the REIT conversion |
$ 17,306 |
$ 20,033 |
$ 189 |
$ 82,452 |
$ 80,867 |
||||||||
Other cash taxes paid |
11,859 |
8,300 |
6,218 |
49,850 |
36,330 |
||||||||
Total cash paid for taxes |
$ 29,165 |
$ 28,333 |
$ 6,407 |
$ 132,302 |
$ 117,197 |
||||||||
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, |
||||||||
2015 |
2015 |
2014 |
2015 |
2014 |
||||||||
Recurring revenues |
$ 686,072 |
$ 646,721 |
$ 605,492 |
$ 2,569,141 |
$ 2,317,790 |
|||||||
Non-recurring revenues |
44,390 |
39,928 |
32,629 |
156,726 |
125,986 |
|||||||
Revenues (1) |
730,462 |
686,649 |
638,121 |
2,725,867 |
2,443,776 |
|||||||
Cash cost of revenues (2) |
227,956 |
211,617 |
195,945 |
836,439 |
767,552 |
|||||||
Cash gross profit (3) |
502,506 |
475,032 |
442,176 |
1,889,428 |
1,676,224 |
|||||||
Cash operating expenses (4): |
||||||||||||
Cash sales and marketing expenses (5) |
72,069 |
68,323 |
67,036 |
269,270 |
240,054 |
|||||||
Cash general and administrative expenses (6) |
97,292 |
85,237 |
80,775 |
348,531 |
322,279 |
|||||||
Total cash operating expenses (7) |
169,361 |
153,560 |
147,811 |
617,801 |
562,333 |
|||||||
Adjusted EBITDA (8) |
$ 333,145 |
$ 321,472 |
$ 294,365 |
$ 1,271,627 |
$ 1,113,891 |
|||||||
Cash gross margins (9) |
69% |
69% |
69% |
69% |
69% |
|||||||
Adjusted EBITDA margins (10) |
46% |
47% |
46% |
47% |
46% |
|||||||
Adjusted EBITDA flow-through rate (11) |
27% |
48% |
59% |
56% |
39% |
|||||||
FFO (12) |
$ 131,483 |
$ 151,197 |
$ (241,338) |
$ 629,238 |
$ 153,266 |
|||||||
AFFO (13) |
$ 178,293 |
$ 210,361 |
$ 194,506 |
$ 831,798 |
$ 761,679 |
|||||||
Basic FFO per share (14) |
$ 2.18 |
$ 2.65 |
$ (4.36) |
$ 10.89 |
$ 2.93 |
|||||||
Diluted FFO per share (14) |
$ 2.14 |
$ 2.59 |
$ (4.36) |
$ 10.63 |
$ 2.89 |
|||||||
Basic AFFO per share (15) |
$ 2.95 |
$ 3.69 |
$ 3.52 |
$ 14.39 |
$ 14.55 |
|||||||
Diluted AFFO per share (15) |
$ 2.85 |
$ 3.55 |
$ 3.39 |
$ 13.86 |
$ 13.81 |
|||||||
(1) |
The geographic split of our revenues on a services basis is presented below: |
|||||||||||
Americas Revenues: |
||||||||||||
Colocation |
$ 275,779 |
$ 268,156 |
$ 254,037 |
$ 1,064,801 |
$ 978,503 |
|||||||
Interconnection |
83,168 |
79,902 |
71,992 |
315,258 |
272,257 |
|||||||
Managed infrastructure |
10,974 |
11,788 |
13,860 |
48,894 |
57,071 |
|||||||
Other |
817 |
841 |
814 |
3,131 |
3,687 |
|||||||
Recurring revenues |
370,738 |
360,687 |
340,703 |
1,432,084 |
1,311,518 |
|||||||
Non-recurring revenues |
23,751 |
21,943 |
15,699 |
80,451 |
64,585 |
|||||||
Revenues |
394,489 |
382,630 |
356,402 |
1,512,535 |
1,376,103 |
|||||||
EMEA Revenues: |
||||||||||||
Colocation |
146,879 |
143,721 |
134,816 |
562,817 |
514,997 |
|||||||
Interconnection |
16,775 |
15,227 |
13,484 |
58,490 |
50,342 |
|||||||
Managed infrastructure |
7,619 |
5,875 |
5,487 |
25,196 |
26,965 |
|||||||
Other |
862 |
1,333 |
1,613 |
5,275 |
6,649 |
|||||||
Recurring revenues |
172,135 |
166,156 |
155,400 |
651,778 |
598,953 |
|||||||
Non-recurring revenues |
10,519 |
11,407 |
11,693 |
47,029 |
38,312 |
|||||||
Revenues |
182,654 |
177,563 |
167,093 |
698,807 |
637,265 |
|||||||
Asia-Pacific Revenues: |
||||||||||||
Colocation |
112,498 |
99,775 |
91,211 |
397,345 |
336,312 |
|||||||
Interconnection |
18,979 |
15,439 |
13,231 |
62,061 |
49,751 |
|||||||
Managed infrastructure |
9,447 |
4,664 |
4,947 |
23,598 |
21,256 |
|||||||
Other |
2,275 |
- |
- |
2,275 |
- |
|||||||
Recurring revenues |
143,199 |
119,878 |
109,389 |
485,279 |
407,319 |
|||||||
Non-recurring revenues |
10,120 |
6,578 |
5,237 |
29,246 |
23,089 |
|||||||
Revenues |
153,319 |
126,456 |
114,626 |
514,525 |
430,408 |
|||||||
Worldwide Revenues: |
||||||||||||
Colocation |
535,156 |
511,652 |
480,064 |
2,024,963 |
1,829,812 |
|||||||
Interconnection |
118,922 |
110,568 |
98,707 |
435,809 |
372,350 |
|||||||
Managed infrastructure |
28,040 |
22,327 |
24,294 |
97,688 |
105,292 |
|||||||
Other |
3,954 |
2,174 |
2,427 |
10,681 |
10,336 |
|||||||
Recurring revenues |
686,072 |
646,721 |
605,492 |
2,569,141 |
2,317,790 |
|||||||
Non-recurring revenues |
44,390 |
39,928 |
32,629 |
156,726 |
125,986 |
|||||||
Revenues |
$ 730,462 |
$ 686,649 |
$ 638,121 |
$ 2,725,867 |
$ 2,443,776 |
|||||||
(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 |
$ 351,968 |
$ 325,468 |
$ 313,449 |
$ 1,291,506 |
$ 1,197,885 |
|||||||
Depreciation, amortization and accretion expense |
(121,505) |
(111,337) |
(115,236) |
(445,189) |
(421,822) |
|||||||
Stock-based compensation expense |
(2,507) |
(2,514) |
(2,268) |
(9,878) |
(8,511) |
|||||||
Cash cost of revenues |
$ 227,956 |
$ 211,617 |
$ 195,945 |
$ 836,439 |
$ 767,552 |
|||||||
The geographic split of our cash cost of revenues is presented below: |
||||||||||||
Americas cash cost of revenues |
$ 107,640 |
$ 105,864 |
$ 97,396 |
$ 410,915 |
$ 380,892 |
|||||||
EMEA cash cost of revenues |
64,089 |
64,443 |
59,987 |
249,457 |
236,423 |
|||||||
Asia-Pacific cash cost of revenues |
56,227 |
41,310 |
38,562 |
176,067 |
150,237 |
|||||||
Cash cost of revenues |
$ 227,956 |
$ 211,617 |
$ 195,945 |
$ 836,439 |
$ 767,552 |
|||||||
(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 |
$ 88,439 |
$ 83,709 |
$ 81,236 |
$ 332,012 |
$ 296,103 |
|||||||
Depreciation and amortization expense |
(7,329) |
(6,213) |
(6,315) |
(25,895) |
(25,965) |
|||||||
Stock-based compensation expense |
(9,041) |
(9,173) |
(7,885) |
(36,847) |
(30,084) |
|||||||
Cash sales and marketing expenses |
$ 72,069 |
$ 68,323 |
$ 67,036 |
$ 269,270 |
$ 240,054 |
|||||||
(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 |
$ 136,829 |
$ 123,237 |
$ 113,684 |
$ 493,284 |
$ 438,016 |
|||||||
Depreciation and amortization expense |
(16,027) |
(15,718) |
(11,545) |
(57,845) |
(36,342) |
|||||||
Stock-based compensation expense |
(23,510) |
(22,282) |
(21,364) |
(86,908) |
(79,395) |
|||||||
Cash general and administrative expenses |
$ 97,292 |
$ 85,237 |
$ 80,775 |
$ 348,531 |
$ 322,279 |
|||||||
(7) |
Our cash operating expenses, or cash SG&A, as defined above, is presented below: |
|||||||||||
Cash sales and marketing expenses |
$ 72,069 |
$ 68,323 |
$ 67,036 |
$ 269,270 |
$ 240,054 |
|||||||
Cash general and administrative expenses |
97,292 |
85,237 |
80,775 |
348,531 |
322,279 |
|||||||
Cash SG&A |
$ 169,361 |
$ 153,560 |
$ 147,811 |
$ 617,801 |
$ 562,333 |
|||||||
The geographic split of our cash operating expenses, or cash SG&A, is presented below: |
||||||||||||
Americas cash SG&A |
$ 106,035 |
$ 102,596 |
$ 91,762 |
$ 403,016 |
$ 360,204 |
|||||||
EMEA cash SG&A |
36,971 |
31,717 |
36,226 |
130,789 |
131,620 |
|||||||
Asia-Pacific cash SG&A |
26,355 |
19,247 |
19,823 |
83,996 |
70,509 |
|||||||
Cash SG&A |
$ 169,361 |
$ 153,560 |
$ 147,811 |
$ 617,801 |
$ 562,333 |
|||||||
(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 |
$ 135,877 |
$ 140,883 |
$ 127,826 |
$ 567,342 |
$ 509,266 |
|||||||
Depreciation, amortization and accretion expense |
144,861 |
133,268 |
133,096 |
528,929 |
484,129 |
|||||||
Stock-based compensation expense |
35,058 |
33,969 |
31,517 |
133,633 |
117,990 |
|||||||
Acquisition costs |
17,349 |
13,352 |
1,926 |
41,723 |
2,506 |
|||||||
Adjusted EBITDA |
$ 333,145 |
$ 321,472 |
$ 294,365 |
$ 1,271,627 |
$ 1,113,891 |
|||||||
The geographic split of our adjusted EBITDA is presented below: |
||||||||||||
Americas income from operations |
$ 83,425 |
$ 81,914 |
$ 70,131 |
$ 324,458 |
$ 282,219 |
|||||||
Americas depreciation, amortization and accretion expense |
73,023 |
70,118 |
72,408 |
278,644 |
260,416 |
|||||||
Americas stock-based compensation expense |
25,576 |
25,810 |
24,351 |
100,760 |
91,469 |
|||||||
Americas acquisition costs |
(1,210) |
(3,672) |
354 |
(5,258) |
903 |
|||||||
Americas adjusted EBITDA |
180,814 |
174,170 |
167,244 |
698,604 |
635,007 |
|||||||
EMEA income from operations |
34,011 |
29,865 |
35,867 |
145,527 |
138,685 |
|||||||
EMEA depreciation, amortization and accretion expense |
30,434 |
33,055 |
29,770 |
118,008 |
115,223 |
|||||||
EMEA stock-based compensation expense |
4,348 |
4,338 |
3,671 |
16,690 |
13,661 |
|||||||
EMEA acquisition costs |
12,801 |
14,145 |
1,572 |
38,336 |
1,653 |
|||||||
EMEA adjusted EBITDA |
81,594 |
81,403 |
70,880 |
318,561 |
269,222 |
|||||||
Asia-Pacific income from operations |
18,441 |
29,104 |
21,828 |
97,357 |
88,362 |
|||||||
Asia-Pacific depreciation, amortization and accretion expense |
41,404 |
30,095 |
30,918 |
132,277 |
108,490 |
|||||||
Asia-Pacific stock-based compensation expense |
5,134 |
3,821 |
3,495 |
16,183 |
12,860 |
|||||||
Asia-Pacific acquisition costs |
5,758 |
2,879 |
- |
8,645 |
(50) |
|||||||
Asia-Pacific adjusted EBITDA |
70,737 |
65,899 |
56,241 |
254,462 |
209,662 |
|||||||
Adjusted EBITDA |
$ 333,145 |
$ 321,472 |
$ 294,365 |
$ 1,271,627 |
$ 1,113,891 |
|||||||
(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% |
73% |
72% |
|||||||
EMEA cash gross margins |
65% |
64% |
64% |
64% |
63% |
|||||||
Asia-Pacific cash gross margins |
63% |
67% |
66% |
66% |
65% |
|||||||
(10) |
We define adjusted EBITDA margins as adjusted EBITDA divided by revenues. |
|||||||||||
Americas adjusted EBITDA margins |
46% |
46% |
47% |
46% |
46% |
|||||||
EMEA adjusted EBITDA margins |
45% |
46% |
42% |
46% |
42% |
|||||||
Asia-Pacific adjusted EBITDA margins |
46% |
52% |
49% |
49% |
49% |
|||||||
(11) |
We define adjusted EBITDA flow-through rate as incremental adjusted EBITDA growth divided by incremental revenue growth as follows: |
|||||||||||
Adjusted EBITDA - current period |
$ 333,145 |
$ 321,472 |
$ 294,365 |
$ 1,271,627 |
$ 1,113,891 |
|||||||
Less adjusted EBITDA - prior period |
(321,472) |
(311,262) |
(283,861) |
(1,113,891) |
(1,000,898) |
|||||||
Adjusted EBITDA growth |
$ 11,673 |
$ 10,210 |
$ 10,504 |
$ 157,736 |
$ 112,993 |
|||||||
Revenues - current period |
$ 730,462 |
$ 686,649 |
$ 638,121 |
$ 2,725,867 |
$ 2,443,776 |
|||||||
Less revenues - prior period |
(686,649) |
(665,582) |
(620,441) |
(2,443,776) |
(2,152,766) |
|||||||
Revenue growth |
$ 43,813 |
$ 21,067 |
$ 17,680 |
$ 282,091 |
$ 291,010 |
|||||||
Adjusted EBITDA flow-through rate |
27% |
48% |
59% |
56% |
39% |
|||||||
(12) |
FFO is defined as 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. |
|||||||||||
Net income |
$ 10,731 |
$ 41,132 |
$ (355,103) |
$ 187,774 |
$ (260,726) |
|||||||
Net loss attributable to redeemable non-controlling interests |
- |
- |
- |
- |
1,179 |
|||||||
Net income (loss) attributable to Equinix |
10,731 |
41,132 |
(355,103) |
187,774 |
(259,547) |
|||||||
Adjustments: |
||||||||||||
Real estate depreciation and amortization |
120,144 |
109,856 |
113,683 |
439,969 |
417,703 |
|||||||
Gain/loss on disposition of real estate property |
579 |
182 |
54 |
1,382 |
301 |
|||||||
Adjustments for FFO from unconsolidated joint ventures |
29 |
27 |
28 |
113 |
112 |
|||||||
Non-controlling interests' share of above adjustments |
- |
- |
- |
- |
(5,303) |
|||||||
FFO |
$ 131,483 |
$ 151,197 |
$ (241,338) |
$ 629,238 |
$ 153,266 |
|||||||
(13) |
AFFO is defined as 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, a straight-line rent expense adjustment, amortization of deferred financing costs, gains (losses) on debt extinguishment, an income tax expense adjustment, recurring capital expenditures and adjustments from FFO to AFFO for unconsolidated joint ventures' and non-controlling interests' share of these items. |
|||||||||||
FFO |
$ 131,483 |
$ 151,197 |
$ (241,338) |
$ 629,238 |
$ 153,266 |
|||||||
Adjustments: |
||||||||||||
Installation revenue adjustment |
5,843 |
8,527 |
7,224 |
35,498 |
25,720 |
|||||||
Straight-line rent expense adjustment |
1,462 |
1,251 |
3,335 |
7,931 |
13,048 |
|||||||
Amortization of deferred financing costs |
4,495 |
3,934 |
3,944 |
16,135 |
19,020 |
|||||||
Stock-based compensation expense |
35,058 |
33,969 |
31,517 |
133,633 |
117,990 |
|||||||
Non-real estate depreciation expense |
15,921 |
15,946 |
11,478 |
58,165 |
36,232 |
|||||||
Amortization expense |
8,100 |
6,601 |
6,803 |
27,446 |
27,756 |
|||||||
Accretion expense |
696 |
865 |
1,132 |
3,349 |
2,438 |
|||||||
Recurring capital expenditures |
(44,668) |
(25,910) |
(33,124) |
(120,281) |
(105,366) |
|||||||
Loss on debt extinguishment |
289 |
- |
105,807 |
289 |
156,990 |
|||||||
Acquisition costs |
17,349 |
13,352 |
1,926 |
41,723 |
2,506 |
|||||||
Income tax expense adjustment |
2,279 |
643 |
295,820 |
(1,270) |
315,289 |
|||||||
Adjustments for AFFO from unconsolidated joint ventures |
(14) |
(14) |
(18) |
(58) |
(76) |
|||||||
Non-controlling interests share of above adjustments |
- |
- |
- |
- |
(3,134) |
|||||||
AFFO |
$ 178,293 |
$ 210,361 |
$ 194,506 |
$ 831,798 |
$ 761,679 |
|||||||
(14) |
The FFO used in the computation of basic and diluted FFO per share attributable to Equinix is presented below: |
|||||||||||
FFO, basic |
$ 131,483 |
$ 151,197 |
$ (241,338) |
$ 629,238 |
$ 153,266 |
|||||||
Interest on convertible debt |
3,442 |
3,279 |
- |
13,357 |
- |
|||||||
FFO, diluted |
$ 134,925 |
$ 154,476 |
$ (241,338) |
$ 642,595 |
$ 153,266 |
|||||||
The shares used in the computation of basic and diluted FFO per share attributable to Equinix is presented below: |
||||||||||||
Shares used in computing basic net income per share and FFO per share |
60,393 |
57,082 |
55,295 |
57,790 |
52,359 |
|||||||
Effect of dilutive securities: |
||||||||||||
Convertible debt |
2,041 |
1,970 |
- |
1,977 |
- |
|||||||
Employee equity awards |
612 |
626 |
- |
693 |
626 |
|||||||
Shares used in computing diluted FFO per share |
63,046 |
59,678 |
55,295 |
60,460 |
52,985 |
|||||||
(15) |
The AFFO used in the computation of basic and diluted AFFO per share attributable to Equinix is presented below: |
|||||||||||
AFFO, basic |
$ 178,293 |
$ 210,361 |
$ 194,506 |
$ 831,798 |
$ 761,679 |
|||||||
Interest on convertible debt |
1,557 |
1,390 |
2,372 |
6,279 |
20,861 |
|||||||
AFFO, diluted |
$ 179,850 |
$ 211,751 |
$ 196,878 |
$ 838,077 |
$ 782,540 |
|||||||
The shares used in the computation of basic and diluted AFFO per share attributable to Equinix is presented below: |
||||||||||||
Shares used in computing basic net income per share and AFFO per share |
60,393 |
57,082 |
55,295 |
57,790 |
52,359 |
|||||||
Effect of dilutive securities: |
||||||||||||
Convertible debt |
2,041 |
1,970 |
2,199 |
1,977 |
3,685 |
|||||||
Employee equity awards |
612 |
626 |
557 |
693 |
626 |
|||||||
Shares used in computing diluted AFFO per share |
63,046 |
59,678 |
58,051 |
60,460 |
56,670 |
|||||||
SOURCE Equinix, Inc.
Share this article