EX-99.1 2 ex99_1.htm EXHIBIT 99.1
Exhibit 99.1


INAP Reports Third Quarter 2019 Financial Results
 
  •
Revenue of $72.9 Million, down $0.3 Million Sequentially, Demonstrating Continued Churn Stability
  •
Net Loss Attributable to Shareholders of $23.9 Million, or $1.01 Per Share
  •
Adjusted EBITDA of $23.0 Million, down $1.4 Million Sequentially, Driven by Conversion of Santa Clara to Operating Lease and Seasonal Cost Increases

•
Capital expenditures of $8.6 Million, Reflecting Continued Tight Controls and Focus on Success-Based Investments

•
Successfully Amended Existing Credit Facility to Gain Financial and Operational Flexibility while Company pursues Strategic Alternatives

RESTON, VA - (November 12, 2019) Internap  Corporation (NASDAQ: INAP), a leading-edge provider of high-performance data center and cloud solutions with global network connectivity, announced today financial results for the third quarter of 2019.

“INAP’s third quarter results reflect our continued execution on all fronts, with revenue demonstrating stability in churn and Adjusted EBITDA remaining relatively flat compared to Q2 on a normalized basis. We won a number of new sales and expansions of current client footprints, with growth in private cloud and colo in high absorption flagship markets, including Phoenix, Atlanta, Los Angeles and Seattle. With respect to our strategic initiatives, we are actively engaged with interested parties and are working with our advisors to explore possible non-core asset sales and transformational transactions. The amendment to our credit facility gives us additional flexibility and time while we strive to maximize shareholder value. For the remainder of the year, we are focused on driving profitable revenue through consistency in our sales teams and channel partners, and on bringing about strategic actions that can take INAP to the next level,” said Peter D. Aquino, Chief Executive Officer.

Third Quarter 2019 Financial Summary

($ in thousands)
  
3Q 2019
    
2Q 2019
    
3Q 2018
    
QoQ
Growth
    
YoY
Growth
  
                               
Net Revenues
  
$
72,878
    
$
73,134
    
$
82,972
      
(0.4
)%
    
(12.2
)%
Operating Costs and Expenses
  
$
76,814
    
$
72,544
    
$
80,275
      
5.9
%
    
(4.3
)%
Depreciation and Amortization
  
$
21,582
    
$
21,955
    
$
23,553
      
(1.7
)%
    
(8.4
)%
Exit Activities, Restructuring and Impairments
  
$
3,792
    
$
231
    
$
2,347
      
1541.6
%
    
61.6
%
All Other Operating Costs and Expenses
  
$
51,440
    
$
50,358
    
$
54,375
      
2.1
%
    
(5.4
)%
Net Loss Attributable to Shareholders
  
$
(23,870
)
  
$
(18,555
)
  
$
(15,479
)
    
28.6
%
    
54.2
%
                                         
Adjusted EBITDA
  
$
22,990
    
$
24,420
    
$
30,031
      
(5.9
)%
    
(23.4
)%
Adjusted EBITDA Margin
    
31.5
%
    
33.4
%
    
36.2
%
                
                                         
Capital Expenditures (CapEx)
  
$
8,644
    
$
7,448
    
$
11,386
      
16.1
%
    
(24.1
)%

2
Revenue


 •
Total company revenue was $72.9 million in the third quarter of 2019, a decrease sequentially of $0.3 million or 0.4%, and a decrease of $10.1 million or 12.2% year-over-year.
 

 o
INAP US revenue was $56.9 million in the third quarter of 2019, a decrease of 0.9% sequentially and a decrease of 13.3% year-over-year. The sequential decrease is primarily due to lower non-recurring revenue in Q3 in Colocation. The decrease year-over-year is primarily due to planned data center exits and churn from several large customers in 2018.


o
INAP INTL revenue was $15.9 million in the third quarter of 2019, an increase of 1.6% sequentially and a decrease of 7.9% year-over-year. The sequential increase is due to higher non-recurring revenue in Q3 in Cloud and INAP Japan. The decrease year-over-year is primarily due to churn from large customers in 2018.

Net Loss, Adjusted EBITDA and Business Unit Contribution


 •
Net loss attributable to shareholders was $(23.9) million, or $(1.01) per share in the third quarter of 2019 compared with $(18.6) million, or $(0.78) per share in the second quarter of 2019, and compared with $(15.5) million, or $(0.77) per share in third quarter of 2018.


•
Adjusted EBITDA was $23.0 million in the third quarter of 2019, a decrease of 5.9% compared with $24.4 million in the second quarter of 2019, and 23.4% decrease compared with $30.0 million in the third quarter of 2018. The sequential decline is due primarily to the conversion of our Santa Clara facility to an operating lease and seasonal cost increases. The year-over-year decline is primarily due to lower revenues partially offset by cost savings initiatives in 2019.


•
Business Unit Contribution


o
INAP US business unit contribution was $24.0 million in the third quarter, a 5.7% decrease compared to the second quarter of 2019 and a 21.2% decrease from the third quarter of 2018. The sequential decrease is primarily due to the conversion of our Santa Clara facility to an operating lease, lower non-recurring revenue, and seasonal cost increases. The decrease year-over-year is primarily due to lower revenues partially offset by cost saving initiatives in 2019.


o
INAP INTL business unit contribution was $5.8 million in the third quarter of 2019, a 2.8% increase compared with the second quarter of 2019 and a 0.6% decrease from the third quarter of 2018. The sequential increase is primarily due to higher non-recurring revenue. The decrease year-over-year is primarily due to lower revenues partially offset by cost savings initiatives in 2019.

Cash Balance and Cash Flow Statement
 

 •
Cash and cash equivalents were $10.9 million at September 30, 2019. Total debt outstanding under the credit facility was $428.6 million, net of discount and issuance costs, and the finance lease liabilities balance was $270.1 million. The Company had $17.2 million of availability on its revolver, net of $3.7 million of letters of credit.


•
Capital expenditures were $8.6 million in the third quarter of 2019, compared to $7.4 million in the second quarter of 2019 and $11.4 million in the third quarter of 2018.

3

 •
Cash generated from operations for the three months ended September 30, 2019 was $5.5 million compared to $11.4 million in the second quarter of 2019, and $9.4 million in the third quarter of 2018. The variances between periods were primarily related to changes in working capital.


•
Adjusted Free Cash Flow was $(2.6) million in the third quarter of 2019, compared to $6.1 million in the second quarter of 2019 and $0.2 million in the third quarter of 2018. Adjusted Unlevered Free Cash Flow was $14.1 million for the third quarter of 2019, compared to $21.7 million in the second quarter of 2019 and $17.0 million in the third quarter of 2018.

Business Outlook

INAP’s narrowed business outlook for 2019 is shown in the table below.

 
Current Outlook
 
Revenue
$290 million - $294 million
Adjusted EBITDA
$94 million - $96 million
Capital Expenditures
$30 million - $32 million


Refer to the attachments to this press release entitled “Non-GAAP (Adjusted) Financial Measures” for definitions and reconciliations between GAAP information and non-GAAP information, including Adjusted EBITDA, Adjusted Free Cash Flow, Adjusted Unlevered Free Cash Flow and business unit contribution.
 
2018 results include the SingleHop LLC (“SingleHop”) acquisition beginning March 1, 2018.
 
In prior periods, certain additions to property and equipment that were outstanding in accounts payable were not included in the Supplemental Disclosures of Cash Flow Information, “Additions to property and equipment included in accounts payable”. The amounts on the supplemental disclosure have been corrected, as well as the related adjustments to “Accounts payable” and “Purchases of property and equipment” with no impact to the net change in cash and cash equivalents in the condensed consolidated statements of cash flows.  The corrections have no impact to the condensed consolidated statements of operations and comprehensive loss or the condensed consolidated balance sheets.
 
Conference Call Information

INAP’s third quarter 2019 conference call will be held on Tuesday November 12, 2019 at 8:30 a.m. ET. Listeners may connect to a simultaneous webcast of the call, which will include accompanying presentation slides, on the Investor Relations section of INAP’s web site at http://ir.inap.com/events-and-presentations.

4
The call can be accessed by dialing 866-777-2509. International callers should dial 412-317-5413. An online archive of the webcast will be archived in the Investor Relations section of INAP’s website. An audio-only telephonic replay will be accessible from Tuesday, November 12, 2019 at 10:30 a.m. ET through Friday, November 15, 2019 at 877-344-7529 using replay code 10135998.

About INAP

Internap Corporation (NASDAQ: INAP) is a leading-edge provider of high-performance data center and cloud solutions with 100 network Points of Presence worldwide. INAP’s full-spectrum portfolio of high-density colocation, managed cloud hosting and network solutions supports evolving IT infrastructure requirements for customers ranging from the Fortune 500 to emerging startups. INAP operates in 21 metropolitan markets, primarily in North America, with 14 INAP Data Center Flagships connected by a low-latency, high-capacity fiber network. For more information, visit www.INAP.com.

Forward-Looking Statements

Certain statements in this press release  contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements regarding industry trends, our future financial position and performance, business strategy, revenues and expenses in future periods, projected levels of growth, availability of capital resources and liquidity and other matters that do not relate strictly to historical facts. These statements are often identified by words such as “may,” “will,” “seeks,” “anticipates,” “believes,” “estimates,” “expects,” “projects,” “forecasts,” “plans,” “intends,” “continue,” “could” or “should,” that an “opportunity” exists, that we are “positioned” for a particular result, statements regarding our vision or similar expressions or variations. These statements are based on the beliefs and expectations of our management team based on information available at the time such statements are made. Such forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties that could cause actual results to differ materially from those contemplated by such forward-looking statements. Therefore, actual future results and trends may differ materially from what is forecast in such forward-looking statements due to a variety of factors, including, without limitation: our ability to drive growth while reducing costs; our ability to maintain current customers and obtain new ones, whether in a cost-effective manner or at all; the robustness of the IT infrastructure services market; our ability to achieve or sustain profitability; our ability to expand margins and drive higher returns on investment; our ability to sell into new and existing data center space; the actual performance of our IT infrastructure services and our ability to improve operations; our ability to correctly forecast capital needs, demand and space utilization; our ability to respond successfully to technological change and the resulting competition; the geographic concentration of our data centers in certain markets and any adverse developments in local economic conditions or the demand for data center space in these markets; the uncertainty as to whether any strategic alternative will be pursued or, if pursued, closed; uncertainty as to the terms, value and timing of any such strategic alternative; the impact of the announcement of the evaluation of strategic alternatives on INAP’s common stock, its businesses, and its operating results; our ability to realize anticipated revenue and growth; the availability of services from Internet network service providers or network service providers providing network access loops and local loops on favorable terms, or at all; the failure of third party suppliers to deliver their products and services on favorable terms, or at all; failures in our network operations centers, data centers, network access points or computer systems; our ability to provide or improve Internet infrastructure services to our customers; our ability to protect our intellectual property; our substantial amount of indebtedness, our ability to raise additional capital when needed, on attractive terms, or at all, and our ability to service existing debt or maintain compliance with financial and other covenants contained in our credit agreement; our compliance with and changes in complex laws and regulations in the U.S. and internationally; our ability to attract and retain qualified management and other personnel; and volatility in the trading price of INAP common stock.

These risks and other important factors discussed under the caption “Risk Factors” in our most recent Annual Report on Form 10-K filed with the SEC and our other reports filed with the SEC could cause actual results to differ materially from those expressed or implied by forward-looking statements made by INAP or on our behalf.

5
Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. All forward-looking statements attributable to INAP or persons acting on our behalf are expressly qualified in their entirety by the foregoing forward-looking statements. All such statements speak only as of the date made, and INAP undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

###

Investor Contacts
  
Richard Ramlall
Carolyn Capaccio/Jody Burfening
Chief Communications Officer INAP
LHA
404-302-9982
212-838-3777
ir@inap.com
inap@lhai.com

6
INTERNAP CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE LOSS
(In thousands, except per share amounts)
(Unaudited)

   
Three Months Ended
September 30,
    
Nine Months Ended
September 30,
  
   
2019
    
2018
    
2019
    
2018
  
Net revenues
  
$
72,878
    
$
82,972
    
$
219,576
    
$
239,135
  
                                 
Operating costs and expenses:
                                
Cost of sales and services, exclusive of depreciation and amortization
    
27,504
      
28,221
      
79,186
      
80,160
  
Costs of customer support
    
8,145
      
7,984
      
25,661
      
24,212
  
Sales, general and administrative
    
15,791
      
18,170
      
48,995
      
57,625
  
Depreciation and amortization
    
21,582
      
23,553
      
65,715
      
67,422
  
Exit activities, restructuring and impairments
    
3,792
      
2,347
      
5,439
      
3,140
  
Total operating costs and expenses
    
76,814
      
80,275
      
224,996
      
232,559
  
(Loss) income from operations
    
(3,936
)
    
2,697
      
(5,420
)
    
6,576
  
                                 
Interest expense
    
19,913
      
17,794
      
56,578
      
50,138
  
Loss on foreign currency, net
    
6
      
195
      
328
      
5
  
Total non-operating expenses
    
19,919
      
17,989
      
56,906
      
50,143
  
                                 
Loss before income taxes and equity in earnings of equity-method investment
    
(23,855
)
    
(15,292
)
    
(62,326
)
    
(43,567
)
(Benefit) provision for income taxes
    
(6
)
    
162
      
(320
)
    
404
  
                                 
Net loss
    
(23,849
)
    
(15,454
)
    
(62,006
)
    
(43,971
)
Less net income attributable to non-controlling interest
    
21
      
25
      
63
      
75
  
Net loss attributable to shareholders
    
(23,870
)
    
(15,479
)
    
(62,069
)
    
(44,046
)
                                 
Other comprehensive (loss) income:
                                
Foreign currency translation adjustment
    
(18
)
    
(98
)
    
152
      
24
  
Total other comprehensive (loss) income
    
(18
)
    
(98
)
    
152
      
24
  
                                 
Comprehensive loss
  
$
(23,888
)
  
$
(15,577
)
  
$
(61,917
)
  
$
(44,022
)
                                 
Basic and diluted net loss per share
  
$
(1.01
)
  
$
(0.77
)
  
$
(2.62
)
  
$
(2.21
)
                                 
Weighted average shares outstanding used in computing basic and diluted net loss per share
    
23,671
      
20,206
      
23,703
      
19,968
  

7
INTERNAP CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except par value amounts)
(Unaudited)

   
September 30,
2019
    
December 31,
2018
  
ASSETS
            
Current assets:
            
Cash and cash equivalents
  
$
10,895
    
$
17,823
  
Accounts receivable, net of allowance for doubtful accounts of $1,077 and $1,547, respectively
    
17,948
      
20,054
  
Contract assets
    
9,202
      
8,844
  
Term loan, less discount and issuance costs of $4,909
    
552
      
-
  
Prepaid expenses and other assets
    
7,572
      
7,377
  
Total current assets
    
46,169
      
54,098
  
                 
Property and equipment, net
    
216,548
      
478,061
  
Operating lease right-of-use assets
    
33,723
      
-
  
Finance lease right-of-use assets
    
226,619
      
-
  
Intangible assets, net
    
64,215
      
73,042
  
Goodwill
    
116,217
      
116,217
  
Contract assets
    
15,032
      
16,104
  
Deposits and other assets
    
6,178
      
7,409
  
Total assets
  
$
724,701
    
$
744,931
  
                 
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
                
Current liabilities:
                
Accounts payable
  
$
25,287
    
$
23,435
  
Accrued liabilities
    
9,813
      
15,540
  
Deferred revenues
    
7,493
      
8,022
  
Capital lease obligations
    
-
      
9,080
  
Revolving credit facility
    
14,000
      
-
  
Term loan, less discount and issuance costs of $4,036
    
-
      
321
  
Exit activities and restructuring liability
    
550
      
2,526
  
Short-term operating lease liabilities
    
6,686
      
-
  
Short-term finance lease liabilities
    
5,867
      
-
  
Other current liabilities
    
70
      
1,063
  
Total current liabilities
    
69,766
      
59,987
  
                 
Deferred revenues
    
259
      
511
  
Operating lease liabilities
    
30,382
      
-
  
Finance lease liabilities
    
264,223
      
-
  
Capital lease obligations
    
-
      
262,382
  
Term loan, less discount and issuance costs of $7,587 and $9,508, respectively
    
415,126
      
415,278
  
Deferred tax liability
    
1,443
      
2,211
  
Other long-term liabilities
    
3,714
      
4,505
  
Total liabilities
  
$
784,913
    
$
744,874
  

8
INTERNAP CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except par value amounts)
(Unaudited)

   
September 30,
2019
    
December 31,
2018
  
Commitments and contingencies
            
Stockholders’ (deficit) equity:
            
Preferred stock, $0.001 par value; 5,000 shares authorized; no shares issued or outstanding
  
$
-
    
$
-
  
Common stock, $0.001 par value; 50,000 shares authorized; 26,486 and 25,455 shares outstanding, respectively
    
26
      
25
  
Additional paid-in capital
    
1,372,016
      
1,368,968
  
Treasury stock, at cost, 388 and 330 shares, respectively
    
(7,958
)
    
(7,646
)
Accumulated deficit
    
(1,425,140
)
    
(1,363,019
)
Accumulated items of other comprehensive loss
    
(913
)
    
(1,065
)
Total INAP stockholders’ deficit
    
(61,969
)
    
(2,737
)
Non-controlling interest
    
1,757
      
2,794
  
Total stockholders’ (deficit) equity
    
(60,212
)
    
57
  
Total liabilities and stockholders’ (deficit) equity
  
$
724,701
    
$
744,931
  

9
INTERNAP CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

   
Nine Months Ended
September 30,
  
   
2019
    
2018
  
Cash Flows from Operating Activities:
            
Net loss
  
$
(62,006
)
  
$
(43,971
)
Adjustments to reconcile net loss to net cash provided by operating activities:
                
Depreciation and amortization
    
65,715
      
67,422
  
Loss (gain) on disposal of propety and equipment
    
468
      
(98
)
Amortization of debt discount and issuance costs
    
4,109
      
2,798
  
Stock-based compensation expense, net of capitalized amount
    
3,074
      
3,573
  
Provision for doubtful accounts
    
629
      
706
  
Non-cash change in finance lease obligations
    
4,863
      
(241
)
Non-cash change in exit activities and restructuring liability
    
5,164
      
3,198
  
Non-cash change in deferred rent
    
-
      
(778
)
Deferred taxes
    
(787
)
    
65
  
Accreted interest
    
1,194
      
-
  
Other, net
    
(78
)
    
(6
)
Changes in operating assets and liabilities:
                
Accounts receivable
    
1,593
      
(4,990
)
Prepaid expenses, deposits and other assets
    
1,355
      
(3,531
)
Operating lease right-of-use assets
    
(5,211
)
    
-
  
Accounts payable
    
756
      
5,155
  
Accrued and other liabilities
    
(5,378
)
    
(601
)
Deferred revenues
    
(804
)
    
617
  
Exit activities and restructuring liability
    
(3,870
)
    
(4,597
)
Short and long-term operating lease liabilities
    
7,614
      
-
  
Asset retirement obligation
    
202
      
(141
)
Other liabilities
    
57
      
(199
)
Net cash provided by operating activities
    
18,659
      
24,381
  
                 
Cash Flows from Investing Activities:
                
Purchases of property and equipment
    
(23,277
)
    
(23,100
)
Proceeds from disposal of property and equipment
    
272
      
570
  
Business acquisition, net of cash acquired
    
-
      
(131,748
)
Additions to acquired and developed technology
    
(881
)
    
(2,128
)
Net cash used in investing activities
  
$
(23,886
)
  
$
(156,406
)

10
INTERNAP CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

   
Nine Months Ended
September 30,
  
   
2019
    
2018
  
Cash Flows from Financing Activities:
            
Proceeds from credit agreements
  
$
14,000
    
$
148,500
  
Principal payments on credit agreements
    
(3,268
)
    
(3,267
)
Debt issuance costs
    
(2,815
)
    
(7,696
)
Payments on finance lease obligations
    
(8,212
)
    
(6,643
)
Acquisition of non-controlling interests
    
(973
)
    
(1,130
)
Proceeds from exercise of stock options
    
-
      
(210
)
Acquisition of common stock for income tax withholdings
    
(311
)
    
(487
)
Other, net
    
50
      
175
  
Net cash (used in) provided by financing activities
    
(1,529
)
    
129,242
  
Effect of exchange rates on cash and cash equivalents
    
(172
)
    
24
  
Net decrease in cash and cash equivalents
    
(6,928
)
    
(2,759
)
Cash and cash equivalents at beginning of period
    
17,823
      
14,603
  
Cash and cash equivalents at end of period
  
$
10,895
    
$
11,844
  
                 
Supplemental Disclosures of Cash Flow Information:
                
Cash paid for interest
  
$
46,540
    
$
46,676
  
Additions to property and equipment included in accounts payable
    
5,153
      
10,235
  

11
INTERNAP CORPORATION
NON-GAAP (ADJUSTED) FINANCIAL MEASURES

In addition to providing financial measurements based on accounting principles generally accepted in the United States of America (“GAAP”), this earnings press release includes additional financial measures that are not prepared in accordance with GAAP (“non-GAAP”), including Adjusted EBITDA, Adjusted EBITDA margin, business unit contribution, business unit contribution margin, Adjusted Free Cash Flow and Adjusted Unlevered Free Cash Flow. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures can be found below.

We define the following non-GAAP measures as follows:


 •
Adjusted EBITDA is a non-GAAP measure and is GAAP net loss attributable to shareholders plus depreciation and amortization, interest expense, (benefit) provision for income taxes, other expense (income), (gain) loss on disposal of property and equipment, exit activities, restructuring and impairments, stock-based compensation, non-income tax contingency, strategic alternatives and related costs, organizational realignment costs, acquisition costs and claim settlement.


•
Adjusted EBITDA margin is Adjusted EBITDA as a percentage of revenues.


•
Business unit contribution is business unit revenues less direct costs of sales and services, customer support, and sales and marketing, exclusive of depreciation and amortization.


•
Business unit contribution margin is business unit contribution as a percentage of business unit revenue.


•
Adjusted Free Cash Flow is net cash flows provided by operating activities, plus cash paid for non-recurring items such as exit activities, restructuring and impairments, strategic alternatives and related costs, organizational realignment costs, acquisition costs and claim settlements, minus capital expenditures.


•
Adjusted Unlevered Free Cash Flow is Adjusted Free Cash Flow plus cash paid for interest.

We believe that presentation of these non-GAAP financial measures provides useful information to investors regarding our results of operations.

We believe that excluding depreciation and amortization and (gain) loss on disposals of property and equipment, as well as restructuring and impairments, to calculate Adjusted EBITDA provides supplemental information and an alternative presentation that is useful to investors’ understanding of our current ongoing operating results and trends. Not only are depreciation and amortization expenses based on historical costs of assets that may have little bearing on present or future replacement costs, but also they are based on management estimates of remaining useful lives. Loss on disposals of property and equipment is also based on historical costs of assets that may have little bearing on replacement costs. Impairments and restructuring expenses primarily reflect goodwill impairments and subsequent plan adjustments in sublease income assumptions for certain properties included in our previously disclosed restructuring plans.

We believe that excluding interest expense, (benefit) provision for income taxes and other expense (income) from non-GAAP financial measures provides supplemental information and an alternative presentation useful to investors’ understanding of our core operating results and trends. Investors have indicated that they consider financial measures of our results of operations excluding interest expense, (benefit) provision for income taxes and other expense (income) as important supplemental information useful to their understanding of our historical results and estimating our future results.

12
INTERNAP CORPORATION
NON-GAAP (ADJUSTED) FINANCIAL MEASURES (Continued)

We also believe that, in excluding the effects of interest expense, (benefit) provision for income taxes and other expense (income), our non-GAAP financial measures provide investors with transparency into what management uses to measure and forecast our results of operations, to compare on a consistent basis our results of operations for the current period to that of prior periods and to compare our results of operations on a more consistent basis against that of other companies, in making financial and operating decisions and to establish certain management compensation.

We believe that exit activities, restructuring and impairment charges, non-income tax contingency, strategic alternatives and related costs, organizational realignment costs, acquisition costs and claim settlement costs are unique costs, and consequently, we do not consider these charges as a normal component of expenses related to current and ongoing operations.

Similarly, we believe that excluding the effects of stock-based compensation from non-GAAP financial measures provides supplemental information and an alternative presentation useful to investors’ understanding of our current ongoing operating results and trends. Management believes that investors consider financial measures of our results of operations excluding stock-based compensation as important supplemental information useful to their understanding of our historical results and estimating our future results.

We also believe that, in excluding the effects of stock-based compensation, our non-GAAP financial measures provide investors with transparency into what management uses to measure and forecast our results of operations, to compare on a consistent basis our results of operations for the current period to that of prior periods and to compare our results of operations on a more consistent basis against that of other companies, in making financial and operating decisions and to establish certain management compensation.

Stock-based compensation is an important part of total compensation, especially from the perspective of employees. We believe, however, that supplementing GAAP net loss by providing normalized net loss, excluding the effect of exit activities, restructuring and impairments, stock-based compensation, non-income tax contingency, strategic alternatives and related costs, organizational realignment costs, acquisition costs and claim settlement costs, in all periods, is useful to investors because it enables additional and more meaningful period-to-period comparisons.

Adjusted EBITDA is not a measure of financial performance calculated in accordance with GAAP, and should be viewed as a supplement to - not a substitute for - our results of operations presented on the basis of GAAP. Adjusted EBITDA does not purport to represent cash flow provided by operating activities as defined by GAAP. Our statements of cash flows present our cash flow activity in accordance with GAAP. Furthermore, Adjusted EBITDA is not necessarily comparable to similarly-titled measures reported by other companies.

We believe Adjusted EBITDA is used by and is useful to investors and other users of our financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across companies and across periods. We believe that:


 •
EBITDA is widely used by investors to measure a company’s operating performance without regard to items such as interest expense, income taxes, depreciation and amortization, which can vary substantially from company-to-company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired;


•
investors commonly adjust EBITDA information to eliminate the effect of disposals of property and equipment, impairments, restructuring and stock-based compensation which vary widely from company-to-company and impair comparability; and


•
certain investors use EBITDA as a measure of our ability to service debt.

13
INTERNAP CORPORATION
NON-GAAP (ADJUSTED) FINANCIAL MEASURES (Continued)

Our management uses Adjusted EBITDA:


 •
as a measure of operating performance to assist in comparing performance from period-to-period on a consistent basis;


•
as a measure for planning and forecasting overall expectations and for evaluating actual results against such expectations;


•
as a key measure to calculate our debt covenants; and


•
in communications with the board of directors, analysts and investors concerning our financial performance.

Our presentation of business unit contribution and business unit contribution margin excludes depreciation and amortization in order to allow investors to see the business through the eyes of management.

We also have excluded depreciation and amortization from business unit contribution and business unit contribution margin because, as noted above, they are based on estimated useful lives of tangible and intangible assets. Further, depreciation and amortization are based on historical costs incurred to build out our deployed network and the historical costs of these assets may not be indicative of current or future capital expenditures.

Adjusted Free Cash Flow and Adjusted Unlevered Free Cash Flow are used in addition to and in conjunction with results presented in accordance with GAAP. Adjusted Free Cash Flow and Adjusted Unlevered Free Cash Flow may not be comparable to similarly-titled measures reported by other companies and should not be relied upon to the exclusion of GAAP financial measures. Adjusted Free Cash Flow and Adjusted Unlevered Free Cash Flow reflect an additional way of viewing our liquidity that, when viewed with our GAAP results, provides a more complete understanding of factors and trends affecting our cash flows. Management strongly encourages investors to review our financial statements and publicly-filed reports in their entirety and to not rely on any single financial measure.

We use Adjusted Free Cash Flow as a measure to evaluate cash generated through normal operating activities. We believe that the presentation of Adjusted Free Cash Flow is relevant and useful to investors because it provides measures of cash available to pay the principal on our debt and pursue acquisitions of businesses or other strategic investments or uses of capital. We use Adjusted Unlevered Free Cash Flow as a measure to evaluate cash generated through normal operating activities prior to debt service as our debt capital structure will change over time. We believe that the presentation of Adjusted Unlevered Free Cash Flow is relevant and useful for investors because it allows investors to view results in a manner similar to the method used by management and makes it easier to compare our results with the results of other companies that have different financing and capital structures.

Adjusted Free Cash Flow and Adjusted Unlevered Free Cash Flow have inherent limitations and therefore, we believe it is important to view these measures as a complement to our entire consolidated statements of cash flows. Adjusted Free Cash Flow and Adjusted Unlevered Free Cash Flow are not measurements of our financial performance under GAAP and should not be considered in isolation, or as alternatives to net cash flows provided by operating activities, total net cash flows, or any other performance measure derived in accordance with GAAP.

Although we believe, for the foregoing reasons, that our presentation of non-GAAP financial measures provides useful supplemental information to investors regarding our results of operations, our non-GAAP financial measures should only be considered in addition to, and not as a substitute for, or superior to, any measure of financial performance prepared in accordance with GAAP.

14
INTERNAP CORPORATION
NON-GAAP (ADJUSTED) FINANCIAL MEASURES (Continued)
 
RECONCILIATION OF NET LOSS ATTRIBUTABLE TO SHAREHOLDERS TO ADJUSTED EBITDA

A reconciliation of net loss attributable to shareholders to Adjusted EBITDA (non-GAAP) for each of the periods indicated is as follows (in thousands, unaudited):

   
Three Months Ended
  
   
September 30, 2019
    
June 30, 2019
    
September 30, 2018
  
Reconciliation of Net Loss Attributable to Shareholders to Adjusted EBITDA:
  
Amount
    
Percent
    
Amount
    
Percent
    
Amount
    
Percent
  
                                     
Net revenues
  
$
72,878
      
100.0
%
  
$
73,134
      
100.0
%
  
$
82,972
      
100.0
%
                                                 
Net loss attributable to shareholders
  
$
(23,870
)
    
(32.8
)%
  
$
(18,555
)
    
(25.4
)%
  
$
(15,479
)
    
(18.7
)%
Add:
                                                
Depreciation and amortization
    
21,582
      
29.6
%
    
21,955
      
30.0
%
    
23,553
      
28.4
%
Interest expense
    
19,913
      
27.3
%
    
19,218
      
26.3
%
    
17,794
      
21.4
%
(Benefit) provision for income taxes
    
(6
)
    
(0.0
)%
    
(211
)
    
(0.3
)%
    
162
      
0.2
%
Other expense
    
6
      
0.0
%
    
118
      
0.2
%
    
195
      
0.2
%
(Gain) loss on disposal of property and equipment, net
    
(13
)
    
(0.0
)%
    
-
      
0.0
%
    
(66
)
    
(0.1
)%
Exit activities, restructuring and impairments
    
3,792
      
5.2
%
    
231
      
0.3
%
    
2,347
      
2.8
%
Stock-based compensation
    
1,173
      
1.6
%
    
1,011
      
1.4
%
    
1,341
      
1.6
%
Acquisition costs
    
273
      
0.4
%
    
163
      
0.2
%
    
5
      
0.0
%
Strategic alternatives and related costs
    
21
      
0.0
%
    
20
      
0.0
%
    
25
      
0.0
%
Organizational realignment costs
    
119
      
0.2
%
    
470
      
0.6
%
    
118
      
0.1
%
Non-income tax contingency
    
-
      
0.0
%
    
-
      
0.0
%
    
36
      
0.0
%
Adjusted EBITDA (non-GAAP)
  
$
22,990
      
31.5
%
  
$
24,420
      
33.4
%
  
$
30,031
      
36.2
%

15
INTERNAP CORPORATION
NON-GAAP (ADJUSTED) FINANCIAL MEASURES (Continued)
 
A reconciliation of forward looking net loss attributable to shareholders to Adjusted EBITDA (non-GAAP) for full-year 2019 is as follows (in millions, unaudited):
 
   
Current Outlook
  
   
Low
    
High
  
             
Net revenues
  
$
290
    
$
294
  
                 
Net loss attributable to shareholders
  
$
(83
)
  
$
(81
)
Add:
                
Depreciation and amortization
    
88
      
88
  
Interest expense
    
77
      
77
  
Exit activities, restructuring and impairments
    
5
      
5
  
Stock-based compensation
    
4
      
4
  
Non-income tax contingency and acquisition costs
    
3
      
3
  
Adjusted EBITDA (non-GAAP)
  
$
94
    
$
96
  
Capital expenditures (CapEx)
  
$
30
    
$
32
  

16
INTERNAP CORPORATION
NON-GAAP (ADJUSTED) FINANCIAL MEASURES (Continued)
 
BUSINESS UNIT CONTRIBUTION AND BUSINESS UNIT CONTRIBUTION MARGIN
 
Business unit contribution and business unit contribution margin, which includes direct costs of sales and service, customer support and sales and marketing for each of the periods indicated is as follows (in thousands, unaudited):
 
   
Three Months Ended
  
   
September 30,
2019
    
June 30, 2019
    
September 30,
2018
  
Revenues:
                  
INAP US
  
$
56,947
    
$
57,461
    
$
65,678
  
INAP INTL
    
15,931
      
15,673
      
17,294
  
Total
    
72,878
      
73,134
      
82,972
  
Direct costs of sales and services, customer support and sales and marketing:
                        
INAP US
    
32,920
      
31,976
      
35,197
  
INAP INTL
    
10,148
      
10,049
      
11,478
  
Total
    
43,068
      
42,025
      
46,675
  
Business Unit Contribution:
                        
INAP US
    
24,027
      
25,485
      
30,481
  
INAP INTL
    
5,783
      
5,624
      
5,816
  
Total
  
$
29,810
    
$
31,109
    
$
36,297
  
Business Unit Contribution Margin:
                        
INAP US
    
42.2
%
    
44.4
%
    
46.4
%
INAP INTL
    
36.3
%
    
35.9
%
    
33.6
%
Total
    
40.9
%
    
42.5
%
    
43.7
%
 
Note: INAP INTL includes Ubersmith and iWeb.

17
INTERNAP CORPORATION
NON-GAAP (ADJUSTED) FINANCIAL MEASURES (Continued)

ADJUSTED FREE CASH FLOW AND ADJUSTED UNLEVERED FREE CASH FLOW

Adjusted Free Cash Flow and Adjusted Unlevered Free Cash Flow are non-GAAP measures. Adjusted Free Cash Flow is net cash flows provided by operating activities, plus cash paid for non-recurring items such as exit activities, restructuring and impairments, strategic alternatives and related costs, organizational realignment costs, acquisition costs and claim settlements, minus capital expenditures. Adjusted Unlevered Free Cash Flow is Adjusted Free Cash Flow plus cash paid for interest (in thousands, unaudited):

   
Three Months Ended
  
   
September 30,
2019
    
June 30, 2019
    
September 30,
2018
  
Net cash flows provided by operating activities
  
$
5,523
    
$
11,431
    
$
9,446
  
Plus cash paid for:
                        
Exit activites, restructuring and impairments
    
330
      
1,637
      
1,920
  
Acquisition costs
    
-
      
-
      
-
  
Strategic alternatives costs
    
55
      
-
      
-
  
Organizational realignment costs
    
151
      
452
      
262
  
Less cash paid for:
                        
Maintenance capex
    
(2,793
)
    
(1,279
)
    
(3,597
)
Growth capex
    
(5,851
)
    
(6,169
)
    
(7,789
)
Adjusted Free Cash Flow (non-GAAP)
    
(2,585
)
    
6,072
      
242
  
                         
Cash paid for interest
    
16,681
      
15,599
      
16,711
  
Adjusted Unlevered Free Cash Flow (non-GAAP)
  
$
14,096
    
$
21,671
    
$
16,953
  

Note: Maintenance capex is necessary capital expenditures required for the business to continue operating in its current form and keep existing operations running smoothly. Growth capex is discretionary investments used to attract new customers or create the capacity for a bigger business.

18
DATA CENTER PORTFOLIO
 
The following table presents an overview of the portfolio of data center properties that INAP leases as of September 30, 2019 (unaudited):
 
Market
  
Gross Square
Feet (SF)1
    
Supporting
Infrastructure2
    
Office &
Other
    
Data Center
Footprint SF3
    
Current
Raised
Floor SF 4
    
Occupied
SF
    
Occupied
SF %
  
                                                         
Phoenix
    
214,968
      
87,059
      
61,210
      
66,717
      
44,650
      
30,741
      
69
%
Atlanta5
    
208,298
      
64,248
      
75,344
      
68,706
      
44,987
      
14,202
      
32
%
Montreal
    
126,965
      
34,572
      
46,833
      
45,560
      
28,050
      
25,390
      
91
%
New York/New Jersey
    
104,865
      
16,405
      
28,468
      
59,992
      
37,652
      
22,519
      
60
%
Dallas6
    
112,145
      
23,763
      
21,023
      
67,359
      
30,382
      
16,936
      
56
%
Los Angeles
    
109,106
      
9,623
      
12,366
      
87,117
      
18,020
      
14,066
      
78
%
Seattle
    
100,497
      
31,326
      
21,552
      
47,619
      
38,619
      
25,121
      
65
%
Santa Clara/San Jose
    
88,114
      
23,852
      
23,667
      
40,595
      
40,595
      
23,785
      
59
%
Boston
    
45,637
      
18,785
      
5,199
      
21,653
      
21,653
      
10,743
      
50
%
Houston
    
43,913
      
7,925
      
15,599
      
20,389
      
20,389
      
9,456
      
46
%
Chicago
    
12,661
      
1,551
      
-
      
11,110
      
11,110
      
9,273
      
83
%
Other
    
36,455
      
-
      
981
      
36,438
      
32,285
      
17,846
      
55
%
Total
    
1,203,624
      
319,109
      
312,242
      
573,255
      
368,392
      
220,078
      
60
%
 

 (1)
Represents total SF subject to our lease.

(2)
Represents SF for mechanical and utility rooms.

(3)
Represents total SF that is currently leased or available for lease but excludes supporting infrastructure, office space, and common area.

(4)
Represents data center footprint SF less unbuilt SF.

(5)
Perimeter Data Center was recently converted into a multi-tenant site adding new capacity in the Atlanta market.

(6)
Occupied SF % has been updated to reflect new capacity due to expansion of Dallas Flagship site.
 

19