cloudhosting14 wrote: As you would already know that managed hosting itself is another form of Cloud hosting in which the system administrations of servers is looked upon by the CPs. Similar is the case with managed multi Cloud hosting. You can very well understand how a big burden it would be to manage multi cloud servers for organization; this is why a service known as managed multi Cloud is provided to these users. This service ensures them the seam less running of their system administrative operations while organizations focus more on t...
Rackspace® Hosting, Inc. (NYSE: RAX), the open cloud company,
announced financial results for the quarter ended September 30, 2012.
Net revenue for the third quarter of 2012 was $336 million, up 5.3% from
the previous quarter and 27% from the third quarter of 2011. Net revenue
for the third quarter of 2012 was negatively impacted by currency
exchange rates, when compared to the third quarter of 2011, by $1.5
million, and was negatively impacted compared to the previous quarter by
$0.1 million.
Total server count increased to 89,051 up from 84,978 servers at the end
of the previous quarter, and total customers increased to 197,635, up
from 190,958 at the end of the previous quarter.
“We have successfully enhanced our product and services portfolio while
managing a rapidly growing business and building a better economic
model. We believe the work we’ve accomplished so far in 2012 increases
our competitiveness in this massive cloud opportunity,” said Karl
Pichler, chief financial officer.
Adjusted EBITDA for the quarter was $122 million, an 8.8% increase
compared to the second quarter of 2012 and a 38% increase compared to
the third quarter of 2011. The adjusted EBITDA margin for the quarter
was 36.2% compared to 35.1% in the previous quarter and 33.3% for the
third quarter of 2011.
Consistent with prior periods, adjusted EBITDA and adjusted EBITDA
margin were negatively impacted by a non-cash charge relating to data
center operating leases. During the third quarter of 2012, the non-cash
data center lease charge was $2.3 million.
Net income was $27 million for the quarter, up 8.2% from the previous
quarter and up 36% from the third quarter of 2011. Net income margin for
the quarter was 8.1% compared to 7.9% for the previous quarter and 7.6%
in the third quarter of 2011.
Cash flow from operating activities was $100 million for the third
quarter of 2012. Capital expenditures were $85 million, including $51
million for purchases of customer gear, $5.8 million for data center
build outs, $3.4 million for office build outs and $25 million for
capitalized software and other projects.
Adjusted free cash flow (1) for the quarter was $34.1
million. Return on capital (1) improved to 16.0% in the third
quarter, compared to 15.5% in the prior quarter and 14.8% in the third
quarter of 2011. Average monthly revenue per server grew for the
thirteenth consecutive quarter to $1,287 from $1,270 in the prior
quarter and $1,155 in the third quarter of 2011.
At the end of the third quarter of 2012, cash and cash equivalents were
$258 million, and debt including capital lease obligations totaled $150
million.
On a worldwide basis, Rackspace employed 4,596 Rackers as of September
30, 2012, up from 4,528 in the previous quarter.
“Rackspace just open sourced the cloud. We're excited to report that
the rollout of our new Open Cloud platform, built on OpenStack, is
finally complete. With the new products now in production, Rackspace
offers a better, faster and more valuable cloud experience, built on an
open platform that gives our customers true choice and control without
the fear of being locked-in to one vendor’s technology. Rackspace
customers can choose how, where, and with whom they deploy applications,
as well as the deployment option that best fits their needs – whether
that’s public, private or a hybrid cloud infrastructure, all backed by
our unmatched culture of customer service, known throughout the industry
as Fanatical Support®,” said Lanham Napier, chief executive
officer.
Rackspace Developments and Business Highlights
Rackspace introduced a suite of open cloud products including Cloud
Servers, Cloud Monitoring, Private Cloud Software, and Critical
Application Services. The introduction of these open cloud products
marks the first time any company has deployed a large-scale open
source public cloud powered by OpenStack®. Customers can
now select from private, public or hybrid offerings and have the
flexibility to deploy their solutions in a Rackspace data center or
another data center of their choice. For the first time, Rackspace’s
open cloud products also give application developers and IT
organizations in businesses large and small the ability to build, test
and deploy applications in the cloud without being locked-in to a
single provider.
We announced the release of Rackspace
Private Cloud software, powered by OpenStack – making it
simple and easy for companies to install, test and run a multi-node
OpenStack-based private cloud environment in their own data center, at
Rackspace, or in a collocation facility.
Rackspace also
extended Critical Application Services to
the open cloud, allowing companies to focus on their core business
while Rackspace keeps their vital apps running smoothly. To provide
this service level, Rackspace uses a unique combination of web-scale
engineers, on-going consultation, and performance monitoring through a
CA Technologies application performance management solution. Every
environment is tailored to the customer’s specific business needs.
Rackspace
also announced the release of Rackspace
Cloud Monitoring, a flexible and highly scalable solution that
empowers customers to track the health of their infrastructure -
including websites, ports and protocols. The service provides
real-time alerts allowing customers to react quickly and help prevent
downtime. With Rackspace Cloud Monitoring, customers can easily
monitor their infrastructure whether it’s hosted on-premise or
off-premise, with any cloud provider and in any location across the
globe.
Rackspace launched its first Australian data center, located
at Erskine Park in Western Sydney. The new multi-million dollar
investment will support the company's ongoing growth in Australia.
Rackspace can now offer local dedicated hosting and managed
virtualization solutions to larger IT customers looking to deploy
enterprise grade private cloud solutions based on VMware. Target
customers include large enterprises, financial firms, government
entities, and other customers who prefer to keep their data onshore.
The data center also provides the perfect launch pad for Rackspace's
OpenStack-based Open Cloud platform, expected to launch into the local
market.
Rackspace acquired Mailgun to further enhance Rackspace’s product
portfolio, making it easy to integrate cloud-based email services into
applications and websites within minutes. Mailgun provides a powerful
set of APIs that allows users to send, receive, and track email easily
from within their applications – without managing an email server or
becoming an expert in email setup, operations and deliverability. This
full-featured email service allows customers to engage their users and
optimize the email capability of their application and websites with
all the analytics and data needed to measure the impact.
Rackspace was included in FORTUNE's fastest growing companies list. We
appear at number 67 and are listed among names such as Apple,
OpenTable and F5. This recognition is a reflection of the hard work
and commitment Rackers put forth every single day. Our company is
growing during a time of economic struggle and it’s rewarding to be
recognized by a reputable source such as FORTUNE.
Conference Call and Webcast
Management will host a conference call to discuss the results starting
today at 4:30 p.m. ET.
To access the conference call, please dial 888-587-0611 from the United
States and Canada or dial 719-325-2421 from abroad and reference pass
code 1014272. A live webcast and a replay of the conference call will be
available on Rackspace’s website, located at http://ir.rackspace.com.
About Rackspace Hosting
Rackspace® Hosting (NYSE: RAX) is the open cloud company,
delivering open technologies and powering more than 190,000 customers
worldwide. Rackspace provides its renowned Fanatical Support®
across a broad portfolio of IT products, including Public Cloud, Private
Cloud, Hybrid Hosting and Dedicated Hosting. The company offers choice,
flexibility and freedom from vendor lock in. Rackspace has been
recognized by Bloomberg BusinessWeek as a Top 100 Performing Technology
Company and is featured on Fortune’s list of 100 Best Companies to Work
For. Rackspace was positioned in the Leaders Quadrant by Gartner Inc. in
the “2011 Magic Quadrant for Managed Hosting.” Rackspace is
headquartered in San Antonio with offices and data centers around the
world. For more information, visit www.rackspace.com.
Forward-Looking Statements
This press release contains forward-looking statements that involve
risks, uncertainties and assumptions. If such risks or uncertainties
materialize or such assumptions prove incorrect, the results of
Rackspace Hosting could differ materially from those expressed or
implied by such forward-looking statements and assumptions. All
statements other than statements of historical fact are statements that
could be deemed forward-looking statements, including any statements
concerning expected operational and financial results, long-term
investment strategies, growth plans, expected results from the
integration of technologies and acquired businesses, and the performance
or market share relating to products and services; any statements of
expectation or belief; and any statements or assumptions underlying any
of the foregoing. Risks, uncertainties and assumptions include
infrastructure failures, the deterioration of economic conditions or
fluctuations, disruptions, instability or downturns in the economy, the
effectiveness of managing company growth, technological and competitive
factors, regulatory factors, and other risks that are described in
Rackspace Hosting’s Form 10-K for the year ended December 31, 2011,
filed with the SEC on February 17, 2012 and in Rackspace Hosting’s Form
10-Q for the quarter ended September 30, 2012, expected to be filed
later this week. Except as required by law, Rackspace Hosting assumes no
obligation to update these forward-looking statements publicly, or to
update the reasons actual results could differ materially from those
anticipated in these forward-looking statements, even if new information
becomes available in the future.
Consolidated Statements of Income
(Unaudited)
Three Months Ended
Nine Months Ended
(In thousands, except per share data)
September 30, 2011
June 30, 2012
September 30, 2012
September 30, 2011
September 30, 2012
Net revenue
$
264,572
$
318,990
$
335,985
$
741,803
$
956,330
Costs and expenses:
Cost of revenue
82,445
90,052
94,731
226,244
272,023
Sales and marketing
31,838
39,613
38,924
93,053
117,039
General and administrative
69,701
86,813
93,028
198,232
263,219
Depreciation and amortization
49,518
61,808
63,972
140,568
180,931
Total costs and expenses
233,502
278,286
290,655
658,097
833,212
Income from operations
31,070
40,704
45,330
83,706
123,118
Other income (expense):
Interest expense
(1,531
)
(1,233
)
(1,253
)
(4,544
)
(3,758
)
Interest and other income (expense)
(276
)
(405
)
38
(968
)
(230
)
Total other income (expense)
(1,807
)
(1,638
)
(1,215
)
(5,512
)
(3,988
)
Income before income taxes
29,263
39,066
44,115
78,194
119,130
Income taxes
9,281
13,932
16,918
26,830
43,619
Net income
$
19,982
$
25,134
$
27,197
$
51,364
$
75,511
Net income per share
Basic
$
0.15
$
0.19
$
0.20
$
0.40
$
0.56
Diluted
$
0.14
$
0.18
$
0.19
$
0.37
$
0.54
Weighted average number of shares outstanding
Basic
130,662
135,033
135,946
129,414
134,683
Diluted
138,453
140,786
141,474
137,751
140,794
Consolidated Balance Sheets
(In thousands)
December 31, 2011
September 30, 2012
(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents
$
159,856
$
257,651
Accounts receivable, net of allowance for doubtful accounts and
customer credits of $3,420 as of December 31, 2011 and $4,031 as of
September 30, 2012
68,709
94,271
Deferred income taxes
9,841
7,366
Prepaid expenses
22,006
32,428
Other current assets
2,953
3,733
Total current assets
263,365
395,449
Property and equipment, net
627,490
705,153
Goodwill
59,993
68,742
Intangible assets, net
26,034
25,189
Other non-current assets
49,600
47,232
Total assets
$
1,026,482
$
1,241,765
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable and accrued expenses
$
156,004
$
177,328
Current portion of deferred revenue
14,835
15,253
Current portion of obligations under capital leases
66,031
69,961
Current portion of debt
879
2,346
Total current liabilities
237,749
264,888
Non-current deferred revenue
3,446
3,230
Non-current obligations under capital leases
72,216
75,150
Non-current debt
-
2,655
Non-current deferred income taxes
68,781
59,612
Non-current deferred rent
23,343
29,742
Other non-current liabilities
21,524
24,554
Total liabilities
427,059
459,831
COMMITMENTS AND CONTINGENCIES
Stockholders' equity:
Common stock
132
137
Additional paid-in capital
383,031
483,196
Accumulated other comprehensive loss
(14,732
)
(7,902
)
Retained earnings
230,992
306,503
Total stockholders’ equity
599,423
781,934
Total liabilities and stockholders’ equity
$
1,026,482
$
1,241,765
Consolidated Statements of Cash Flows
(Unaudited)
Three Months Ended
Nine Months Ended
(in thousands)
September 30, 2011
June 30, 2012
September 30, 2012
September 30, 2011
September 30, 2012
Cash Flows From Operating Activities
Net income
$
19,982
$
25,134
$
27,197
$
51,364
$
75,511
Adjustments to reconcile net income to net cash provided by
operating activities
Depreciation and amortization
49,518
61,808
63,972
140,568
180,931
Loss on disposal of equipment, net
85
86
597
357
962
Provision for bad debts and customer credits
1,224
1,678
1,426
4,462
4,559
Deferred income taxes
3,330
(1,602
)
1,120
9,189
3,793
Deferred rent
2,457
2,120
2,279
8,271
6,329
Share-based compensation expense
7,395
9,375
12,418
21,188
30,302
Excess tax benefits from share-based compensation arrangements
(10,326
)
(9,601
)
(5,145
)
(11,916
)
(34,981
)
Changes in certain assets and liabilities
Accounts receivable
507
(10,306
)
(9,789
)
(17,363
)
(29,103
)
Income taxes receivable
2,469
-
-
4,397
-
Prepaid expenses and other current assets
(12,569
)
6,172
(18,910
)
(10,091
)
(11,030
)
Accounts payable and accrued expenses (1)
5,014
15,722
26,222
25,329
51,785
Deferred revenue
(773
)
(791
)
(997
)
(1,096
)
(292
)
All other operating activities
(461
)
1,534
(190
)
517
524
Net cash provided by operating activities
67,852
101,329
100,200
225,176
279,290
Cash Flows From Investing Activities
Purchases of property and equipment (1)
(67,916
)
(65,786
)
(54,644
)
(189,898
)
(188,034
)
Acquisitions, net of cash acquired
-
-
(5,233
)
(952
)
(5,945
)
All other investing activities
105
32
3
105
42
Net cash used in investing activities
(67,811
)
(65,754
)
(59,874
)
(190,745
)
(193,937
)
Cash Flows From Financing Activities
Principal payments of capital leases
(17,434
)
(17,769
)
(17,928
)
(48,854
)
(52,970
)
Principal payments of notes payable
(435
)
(440
)
(1,032
)
(1,476
)
(1,911
)
Payments for debt issuance costs
(1,114
)
-
-
(1,114
)
-
Payments for deferred acquisition obligations
(2,900
)
(2,900
)
-
(2,900
)
(4,726
)
Proceeds from notes payable
-
-
691
-
691
Receipt of Texas Enterprise Fund Grant
-
-
-
-
3,500
Proceeds from employee stock plans
4,815
5,462
13,671
27,782
31,514
Excess tax benefits from share-based compensation arrangements
10,326
9,601
5,145
11,916
34,981
Net cash provided by (used in) financing activities
(6,742
)
(6,046
)
547
(14,646
)
11,079
Effect of exchange rate changes on cash and cash equivalents
(644
)
(612
)
1,330
(46
)
1,363
Increase (decrease) in cash and cash equivalents
(7,345
)
28,917
42,203
19,739
97,795
Cash and cash equivalents, beginning of period
132,025
186,531
215,448
104,941
159,856
Cash and cash equivalents, end of period
$
124,680
$
215,448
$
257,651
$
124,680
$
257,651
Supplemental cash flow information:
Acquisition of property and equipment by vendor financed capital
leases
$
23,179
$
21,380
$
15,889
$
62,755
$
59,833
Acquisition of property and equipment by vendor financed notes
payable
-
2,045
3,192
-
5,237
Increase (decrease) in property and equipment in accounts payable
and accrued expenses
2,463
(7,243
)
11,658
12,886
(3,437
)
Non-cash purchases of property and equipment
$
25,642
$
16,182
$
30,739
$
75,641
$
61,633
Shares issued in business combinations
$
-
$
-
$
2,745
$
-
$
2,745
Cash payments for interest, net of amount capitalized
$
1,580
$
1,208
$
1,122
$
4,356
$
3,588
Cash payments for income taxes
$
3,782
$
2,117
$
3,796
$
15,417
$
7,868
(1)
The amounts for the three and nine months ended September 30, 2011
and the three months ended June 30, 2012 were corrected for
immaterial errors. The change was a reclassification between
purchases of property and equipment in investing activities and
the change in accounts payable and accrued expenses in operating
activities. The impact of the change is reflected in the
supplemental line "Increase (decrease) in property and equipment
in accounts payable and accrued expenses." There were no changes
to the other financial statements.
Key Metrics - Quarter to Date
(Unaudited)
Three Months Ended
(Dollar amounts in thousands, except average monthly revenue per
server)
September 30, 2011
December 31, 2011
March 31, 2012
June 30, 2012
September 30, 2012
Growth
Dedicated Cloud, net revenue
$
213,899
$
224,808
$
236,604
$
246,417
$
256,559
Public Cloud, net revenue
$
50,673
$
58,453
$
64,751
$
72,573
$
79,426
Net revenue
$
264,572
$
283,261
$
301,355
$
318,990
$
335,985
Revenue growth (year over year)
32.5
%
31.9
%
31.0
%
29.0
%
27.0
%
Net upgrades (monthly average)
1.8
%
2.0
%
1.5
%
1.7
%
1.6
%
Churn (monthly average)
-0.9
%
-0.8
%
-0.8
%
-0.8
%
-0.8
%
Growth in installed base (monthly average) (2)
0.9
%
1.2
%
0.7
%
1.0
%
0.8
%
Number of customers at period end (3)
161,422
172,510
180,866
190,958
197,635
Number of employees (Rackers) at period end
3,799
4,040
4,335
4,528
4,596
Number of servers deployed at period end
78,717
79,805
82,438
84,978
89,051
Average monthly revenue per server
$
1,155
$
1,191
$
1,238
$
1,270
$
1,287
Profitability
Income from operations
$
31,070
$
39,765
$
37,084
$
40,704
$
45,330
Depreciation and amortization
$
49,518
$
54,844
$
55,151
$
61,808
$
63,972
Share-based compensation expense
Cost of revenue
$
1,005
$
1,047
$
1,236
$
1,113
$
1,282
Sales and marketing
$
864
$
839
$
1,114
$
1,393
$
1,943
General and administrative
$
5,526
$
5,699
$
6,159
$
6,869
$
9,193
Total share-based compensation expense
$
7,395
$
7,585
$
8,509
$
9,375
$
12,418
Adjusted EBITDA (1)
$
87,983
$
102,194
$
100,744
$
111,887
$
121,720
Adjusted EBITDA margin
33.3
%
36.1
%
33.4
%
35.1
%
36.2
%
Operating income margin
11.7
%
14.0
%
12.3
%
12.8
%
13.5
%
Income from operations
$
31,070
$
39,765
$
37,084
$
40,704
$
45,330
Effective tax rate
31.7
%
34.5
%
35.5
%
35.7
%
38.3
%
Net operating profit after tax (NOPAT) (1)
$
21,221
$
26,046
$
23,919
$
26,173
$
27,969
NOPAT margin
8.0
%
9.2
%
7.9
%
8.2
%
8.3
%
Capital efficiency and returns
Interest bearing debt
$
144,152
$
139,126
$
143,978
$
149,226
$
150,112
Stockholders' equity
$
551,049
$
599,423
$
668,436
$
714,819
$
781,934
Less: Excess cash
$
(92,931
)
$
(125,865
)
$
(150,368
)
$
(177,169
)
$
(217,333
)
Capital base
$
602,270
$
612,684
$
662,046
$
686,876
$
714,713
Average capital base
$
575,298
$
607,477
$
637,365
$
674,461
$
700,795
Capital turnover (annualized)
1.84
1.87
1.89
1.89
1.92
Return on capital (annualized) (1)
14.8
%
17.2
%
15.0
%
15.5
%
16.0
%
Capital expenditures
Purchases of property and equipment
$
67,916
$
56,629
$
67,604
$
65,786
$
54,644
Non-cash purchases of property and equipment
$
25,642
$
22,726
$
14,712
$
16,182
$
30,739
Total capital expenditures
$
93,558
$
79,355
$
82,316
$
81,968
$
85,383
Customer gear
$
53,643
$
47,376
$
52,999
$
53,746
$
51,026
Data center build outs
$
16,715
$
6,568
$
9,473
$
3,285
$
5,767
Office build outs
$
8,806
$
9,915
$
4,666
$
4,015
$
3,413
Capitalized software and other projects
$
14,394
$
15,496
$
15,178
$
20,922
$
25,177
Total capital expenditures
$
93,558
$
79,355
$
82,316
$
81,968
$
85,383
Infrastructure capacity and utilization
Megawatts under contract at period end
41.9
48.1
47.8
58.0
58.0
Megawatts available for use at period end
29.7
30.7
32.2
32.7
33.7
Megawatts utilized at period end
20.2
20.9
21.4
22.7
23.5
Annualized net revenue per average Megawatt of power utilized
$
53,994
$
55,136
$
56,994
$
57,867
$
58,179
(1)
See discussion and reconciliation of our Non-GAAP financial
measures to the most comparable GAAP measures.
(2)
Due to rounding, totals may not equal the sum of the line items in
the table above.
(3)
Customers are counted on an account basis, and therefore a
customer with more than one account with us would be included as
more than one customer. Furthermore, amounts include SaaS
customers for Jungle Disk using a Rackspace storage solution.
Jungle Disk customers using a third-party storage solution are
excluded.
Consolidated Quarterly Statements of Income
(Unaudited)
Three Months Ended
(In thousands)
September 30, 2011
December 31, 2011
March 31, 2012
June 30, 2012
September 30, 2012
Net revenue
$
264,572
$
283,261
$
301,355
$
318,990
$
335,985
Costs and expenses:
Cost of revenue
82,445
82,851
87,240
90,052
94,731
Sales and marketing
31,838
33,452
38,502
39,613
38,924
General and administrative
69,701
72,349
83,378
86,813
93,028
Depreciation and amortization
49,518
54,844
55,151
61,808
63,972
Total costs and expenses
233,502
243,496
264,271
278,286
290,655
Income from operations
31,070
39,765
37,084
40,704
45,330
Other income (expense):
Interest expense
(1,531
)
(1,304
)
(1,272
)
(1,233
)
(1,253
)
Interest and other income (expense)
(276
)
(226
)
137
(405
)
38
Total other income (expense)
(1,807
)
(1,530
)
(1,135
)
(1,638
)
(1,215
)
Income before income taxes
29,263
38,235
35,949
39,066
44,115
Income taxes
9,281
13,188
12,769
13,932
16,918
Net income
$
19,982
$
25,047
$
23,180
$
25,134
$
27,197
Three Months Ended
(Percent of net revenue)
September 30, 2011
December 31, 2011
March 31, 2012
June 30, 2012
September 30, 2012
Net revenue
100.0
%
100.0
%
100.0
%
100.0
%
100.0
%
Costs and expenses:
Cost of revenue
31.2
%
29.2
%
28.9
%
28.2
%
28.2
%
Sales and marketing
12.0
%
11.8
%
12.8
%
12.4
%
11.6
%
General and administrative
26.3
%
25.5
%
27.7
%
27.2
%
27.7
%
Depreciation and amortization
18.7
%
19.4
%
18.3
%
19.4
%
19.0
%
Total costs and expenses
88.3
%
86.0
%
87.7
%
87.2
%
86.5
%
Income from operations
11.7
%
14.0
%
12.3
%
12.8
%
13.5
%
Other income (expense):
Interest expense
(0.6
)%
(0.5
)%
(0.4
)%
(0.4
)%
(0.4
)%
Interest and other income (expense)
(0.1
)%
(0.1
)%
0.0
%
(0.1
)%
0.0
%
Total other income (expense)
(0.7
)%
(0.5
)%
(0.4
)%
(0.5
)%
(0.4
)%
Income before income taxes
11.1
%
13.5
%
11.9
%
12.2
%
13.1
%
Income taxes
3.5
%
4.7
%
4.2
%
4.4
%
5.0
%
Net income
7.6
%
8.8
%
7.7
%
7.9
%
8.1
%
Due to rounding, totals may not equal the sum of the line items in
the table above.
(1) Non-GAAP Financial Measures
Adjusted EBITDA (Non-GAAP financial measure)
We use Adjusted EBITDA as a supplemental measure to review and assess
our performance. We define Adjusted EBITDA as Net income, plus income
taxes, total other (income) expense, depreciation and amortization, and
non-cash charges for share-based compensation.
Adjusted EBITDA is a metric that is used in our industry by the
investment community for comparative and valuation purposes. We disclose
this metric in order to support and facilitate the dialogue with
research analysts and investors.
Note that Adjusted EBITDA is not a measure of financial performance
under accounting principles generally accepted in the United States
(GAAP) and should not be considered a substitute for operating income,
which we consider to be the most directly comparable GAAP measure.
Adjusted EBITDA has limitations as an analytical tool, and when
assessing our operating performance, you should not consider Adjusted
EBITDA in isolation or as a substitute for net income or other
consolidated income statement data prepared in accordance with GAAP.
Other companies may calculate Adjusted EBITDA differently than we do,
limiting its usefulness as a comparative measure. See our Adjusted
EBITDA to net income reconciliations in the table below.
Three Months Ended
(Dollars in thousands)
September 30, 2011
December 31, 2011
March 31, 2012
June 30, 2012
September 30, 2012
Net revenue
$
264,572
$
283,261
$
301,355
$
318,990
$
335,985
Income from operations
$
31,070
$
39,765
$
37,084
$
40,704
$
45,330
Net income
$
19,982
$
25,047
$
23,180
$
25,134
$
27,197
Plus: Income taxes
9,281
13,188
12,769
13,932
16,918
Plus: Total other (income) expense
1,807
1,530
1,135
1,638
1,215
Plus: Depreciation and amortization
49,518
54,844
55,151
61,808
63,972
Plus: Share-based compensation expense
7,395
7,585
8,509
9,375
12,418
Adjusted EBITDA
$
87,983
$
102,194
$
100,744
$
111,887
$
121,720
Operating income margin
11.7
%
14.0
%
12.3
%
12.8
%
13.5
%
Adjusted EBITDA margin
33.3
%
36.1
%
33.4
%
35.1
%
36.2
%
Return on Capital (ROC) (Non-GAAP financial measure)
We define Return on Capital (ROC) as follows:
ROC = Net Operating Profit After Tax (NOPAT) Average
Capital Base
NOPAT = Income from operations x (1 – Effective tax rate)
Average capital base = Average of (Interest bearing debt + stockholders’
equity – excess cash) = Average of (Total assets – excess cash –
accounts payables and accrued expenses – deferred revenue – other
non-current liabilities, deferred income taxes, and deferred rent);
calculated on a quarterly basis.
We define excess cash as the amount of cash and cash equivalents that
exceeds our operating cash requirements, which is calculated as three
percent of our annualized net revenue for the three months prior to the
period end. We will periodically review the calculation and adjust it to
reflect our projected cash requirements for the upcoming year.
We believe that ROC is an important metric for investors in evaluating
our company’s performance. ROC relates to after-tax operating profits
with the capital that is placed into service. It is therefore a
performance metric that incorporates both the Statement of Comprehensive
Income and the Balance Sheet. ROC measures how successfully capital is
deployed within a company.
Note that ROC is not a measure of financial performance under GAAP and
should not be considered a substitute for return on assets, which we
calculate directly from amounts on the Statement of Comprehensive Income
and the Balance Sheet. ROC has limitations as an analytical tool, and
when assessing our operating performance, you should not consider ROC in
isolation or as a substitute for other financial data prepared in
accordance with GAAP. Other companies may calculate ROC differently than
we do, limiting its usefulness as a comparative measure. See our ROC
reconciliation to return on assets below.
Three Months Ended
(Dollars in thousands)
September 30, 2011
December 31, 2011
March 31, 2012
June 30, 2012
September 30, 2012
Income from operations
$
31,070
$
39,765
$
37,084
$
40,704
$
45,330
Effective tax rate
31.7
%
34.5
%
35.5
%
35.7
%
38.3
%
Net operating profit after tax (NOPAT)
$
21,221
$
26,046
$
23,919
$
26,173
$
27,969
Net income
$
19,982
$
25,047
$
23,180
$
25,134
$
27,197
Total assets at period end
$
970,677
$
1,026,482
$
1,089,393
$
1,138,728
$
1,241,765
Less: Excess cash
(92,931
)
(125,865
)
(150,368
)
(177,169
)
(217,333
)
Less: Accounts payable and accrued expenses
(148,464
)
(156,004
)
(153,668
)
(148,091
)
(177,328
)
Less: Deferred revenue (current and non-current)
(17,772
)
(18,281
)
(20,195
)
(19,227
)
(18,483
)
Less: Other non-current liabilities, deferred income taxes, and
deferred rent
We define Adjusted Free Cash Flow as Adjusted EBITDA plus non-cash
deferred rent, less total capital expenditures (including non-cash
purchases of property and equipment), cash payments for interest, net,
and cash payments for income taxes, net.
We believe that Adjusted Free Cash Flow is an important metric for
investors in evaluating how a company is currently using cash generated
and may indicate its ability to generate cash that can potentially be
used by the business for capital investments, acquisitions, reduction of
debt, payment of dividends, etc. Note that Adjusted Free Cash Flow is
not a measure of financial performance under GAAP and may not be
comparable to similarly titled measures reported by other companies. See
our Adjusted Free Cash Flow reconciliation to Adjusted EBITDA below, as
well as our reconciliation of Net income to Adjusted EBITDA provided
above.
Three Months Ended
Nine Months Ended
(In thousands)
September 30, 2012
September 30, 2012
Adjusted EBITDA
$
121,720
$
334,351
Non-cash deferred rent
2,279
6,329
Total capital expenditures
(85,383
)
(249,667
)
Cash payments for interest, net
(1,091
)
(3,526
)
Cash payments for income taxes, net
(3,425
)
(7,200
)
Adjusted free cash flow
$
34,100
$
80,287
Net Leverage (Non-GAAP financial measure)
We define Net Leverage as Net Debt divided by Adjusted EBITDA (trailing
twelve months).
We believe that Net Leverage is an important metric for investors in
evaluating a company’s liquidity. Note that Net Leverage is not a
measure of financial performance under GAAP and may not be comparable to
similarly titled measures reported by other companies. We believe that
Net Leverage provides an additional indicator when assessing our
liquidity, capital structure and leverage and provides insight into a
company's ability to assume more debt if and when required. A negative
Net Leverage indicates that our cash and cash equivalents is greater
than our total debt as of the balance sheet date. See our Net Leverage
calculation below.
We must bring together the worlds of SOA, BPM, Cloud, REST, and HOA. The secret to getting all these architectural trends to work well together centers on how we deal with state information. We must first separate application state from resource state, and then subsequently take the co...
“The last time I checked, people do not change their social security numbers very often...”
While in constant debate over data encryption and ease of access, I encountered a train of thought that made my jaw drop. A tradeshow attendee suggested encrypting everything, but just use a we...
Knowing what Big Data is, is one; knowing what a Big Data strategy is two; knowing how to implement that Big Data strategy is even more difficult. At least, that is how a lot of organizations perceive it. It must be said, in large process-directed organizations, what most of the large ...
A PMTUD black hole can cause a particularly subtle set of issues in hybrid cloud-based environments where the cloud resources are connected to a corporate office or other datacenter via IPSec tunnels. PMTUD black holes basically cause certain (but not all) traffic to not make it throug...
According to a ComputerWorld article citing a recent Gartner survey, about half the world’s companies will stop providing computing devices to employees and embrace some form of BYOD by 2017. They also noted that about 40% will offer a choice between employee owned or company issued w...