Delaware | 74-3016523 | |
(State or other jurisdiction of | (IRS Employer | |
incorporation) | Identification No.) |
Rackspace Hosting, Inc. | |||
Date: | May 9, 2016 | By: | /s/ Karl Pichler |
Karl Pichler | |||
Chief Financial Officer and Treasurer |
Exhibit No. | Description | |
EX-99.1 | Press Release of Rackspace Hosting, Inc., dated May 9, 2016, reporting financial results for the first quarter of 2016. |
Investor Relations: | Media Relations: |
Jessica Drought | Brandon Brunson |
210-312-4191 | 210-312-1357 |
jessica.drought@rackspace.com | brandon.brunson@rackspace.com |
Three Months Ended | ||||||||||||
(In millions, except per share data) | March 31, 2015 | December 31, 2015 | March 31, 2016 | |||||||||
Net revenue | $ | 480.2 | $ | 522.8 | $ | 518.1 | ||||||
Costs and expenses: | ||||||||||||
Cost of revenue | 162.8 | 180.7 | 180.4 | |||||||||
Research and development | 32.0 | 29.8 | 27.6 | |||||||||
Sales and marketing | 59.0 | 58.3 | 63.7 | |||||||||
General and administrative | 86.6 | 90.1 | 85.7 | |||||||||
Depreciation and amortization | 96.9 | 104.0 | 104.0 | |||||||||
Total costs and expenses | 437.3 | 462.9 | 461.4 | |||||||||
Gain on sale | — | — | 24.5 | |||||||||
Income from operations | 42.9 | 59.9 | 81.2 | |||||||||
Other income (expense): | ||||||||||||
Interest expense | (0.4 | ) | (6.2 | ) | (10.5 | ) | ||||||
Interest and other income (expense) | (2.0 | ) | 0.5 | 1.1 | ||||||||
Total other income (expense) | (2.4 | ) | (5.7 | ) | (9.4 | ) | ||||||
Income before income taxes | 40.5 | 54.2 | 71.8 | |||||||||
Income taxes | 13.0 | 23.1 | 23.0 | |||||||||
Net income | $ | 27.5 | $ | 31.1 | $ | 48.8 | ||||||
Net income per share | ||||||||||||
Basic | $ | 0.19 | $ | 0.23 | $ | 0.37 | ||||||
Diluted | $ | 0.19 | $ | 0.23 | $ | 0.37 | ||||||
Weighted average number of shares outstanding | ||||||||||||
Basic | 141.4 | 133.3 | 130.3 | |||||||||
Diluted | 144.2 | 134.2 | 131.0 |
(1) | Prior periods have been revised. Refer to "Revision of Prior Period Financial Statements" contained elsewhere in this document for more information. |
(In millions) | December 31, 2015 | March 31, 2016 | |||||
(Unaudited) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 484.7 | $ | 534.2 | |||
Accounts receivable, net of allowance for doubtful accounts and customer credits of $7.3 as of December 31, 2015 and $8.1 as of March 31, 2016 | 174.4 | 170.9 | |||||
Prepaid expenses | 46.6 | 49.3 | |||||
Other current assets | 12.7 | 10.9 | |||||
Total current assets | 718.4 | 765.3 | |||||
Property and equipment, net | 1,148.0 | 1,115.2 | |||||
Goodwill | 81.1 | 80.4 | |||||
Intangible assets, net | 9.1 | 6.8 | |||||
Other non-current assets | 57.6 | 57.7 | |||||
Total assets | $ | 2,014.2 | $ | 2,025.4 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable and accrued expenses | $ | 136.3 | $ | 145.1 | |||
Accrued compensation and benefits | 57.3 | 58.2 | |||||
Income and other taxes payable | 12.0 | 9.7 | |||||
Deferred revenue | 29.6 | 27.5 | |||||
Capital lease obligations | 1.7 | 0.9 | |||||
Total current liabilities | 236.9 | 241.4 | |||||
Non-current liabilities: | |||||||
Debt | 492.4 | 492.6 | |||||
Finance lease obligations for build-to-suit leases | 164.3 | 161.5 | |||||
Deferred income taxes | 54.8 | 57.5 | |||||
Deferred rent | 49.5 | 49.5 | |||||
Deferred revenue | 1.6 | 1.5 | |||||
Capital lease obligations | 0.2 | 0.4 | |||||
Other liabilities | 46.4 | 45.1 | |||||
Total liabilities | 1,046.1 | 1,049.5 | |||||
Commitments and Contingencies | |||||||
Stockholders' equity: | |||||||
Common stock | 0.1 | 0.1 | |||||
Additional paid-in capital | 834.5 | 846.8 | |||||
Accumulated other comprehensive loss | (36.2 | ) | (43.2 | ) | |||
Retained earnings | 169.7 | 172.2 | |||||
Total stockholders’ equity | 968.1 | 975.9 | |||||
Total liabilities and stockholders’ equity | $ | 2,014.2 | $ | 2,025.4 |
(1) | Prior periods have been revised. Refer to "Revision of Prior Period Financial Statements" contained elsewhere in this document for more information. |
Three Months Ended | |||||||||||
(In millions) | March 31, 2015 | December 31, 2015 | March 31, 2016 | ||||||||
Cash Flows From Operating Activities | |||||||||||
Net income | $ | 27.5 | $ | 31.1 | $ | 48.8 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 96.9 | 104.0 | 104.0 | ||||||||
Deferred income taxes | (15.3 | ) | 29.5 | 2.4 | |||||||
Share-based compensation expense | 20.0 | 18.1 | 17.8 | ||||||||
Excess tax benefits from share-based compensation arrangements | (20.2 | ) | 2.9 | (15.8 | ) | ||||||
Gain on sale | — | — | (24.5 | ) | |||||||
Other operating activities | 2.8 | 2.7 | 4.0 | ||||||||
Changes in operating assets and liabilities: | |||||||||||
Accounts receivable | (1.8 | ) | (2.0 | ) | (0.5 | ) | |||||
Prepaid expenses and other current assets | 0.8 | 7.9 | (1.0 | ) | |||||||
Accounts payable, accrued expenses, and other current liabilities | 26.9 | 3.5 | 20.8 | ||||||||
Deferred revenue | 4.3 | (0.4 | ) | (2.0 | ) | ||||||
Deferred rent | 0.4 | 0.1 | (0.3 | ) | |||||||
Other non-current assets and liabilities | 3.0 | 6.6 | 2.5 | ||||||||
Net cash provided by operating activities | 145.3 | 204.0 | 156.2 | ||||||||
Cash Flows From Investing Activities | |||||||||||
Purchases of property and equipment | (92.5 | ) | (143.0 | ) | (82.9 | ) | |||||
Proceeds from sale | — | — | 27.0 | ||||||||
All other investing activities | 0.7 | 0.1 | (3.0 | ) | |||||||
Net cash used in investing activities | (91.8 | ) | (142.9 | ) | (58.9 | ) | |||||
Cash Flows From Financing Activities | |||||||||||
Proceeds from debt | — | 500.0 | — | ||||||||
Repayments of debt | (25.1 | ) | (140.0 | ) | — | ||||||
Payments for debt issuance costs | — | (8.3 | ) | (0.4 | ) | ||||||
Proceeds from finance lease obligations for build-to-suit leases | — | 3.7 | — | ||||||||
Principal payments of capital and build-to-suit leases | (5.6 | ) | (1.7 | ) | (0.8 | ) | |||||
Payments for deferred acquisition obligations | (0.1 | ) | — | — | |||||||
Repurchase of common stock | — | (116.9 | ) | (60.8 | ) | ||||||
Shares of common stock withheld for employee taxes | — | — | (0.3 | ) | |||||||
Proceeds from employee stock plans | 21.8 | 3.1 | 0.2 | ||||||||
Excess tax benefits from share-based compensation arrangements | 20.2 | (2.9 | ) | 15.8 | |||||||
Net cash provided by (used in) financing activities | 11.2 | 237.0 | (46.3 | ) | |||||||
Effect of exchange rate changes on cash and cash equivalents | (2.5 | ) | (2.4 | ) | (1.5 | ) | |||||
Increase in cash and cash equivalents | 62.2 | 295.7 | 49.5 | ||||||||
Cash and cash equivalents, beginning of period | 213.5 | 189.0 | 484.7 | ||||||||
Cash and cash equivalents, end of period | $ | 275.7 | $ | 484.7 | $ | 534.2 | |||||
Supplemental Cash Flow Information | |||||||||||
Non-cash purchases of property and equipment (2) | $ | (2.3 | ) | $ | (46.5 | ) | $ | (4.1 | ) | ||
Accrual for repurchases of common stock not yet settled | $ | — | $ | — | $ | 6.8 |
(1) | Prior periods have been revised. Refer to "Revision of Prior Period Financial Statements" contained elsewhere in this document for more information. |
(2) | Non-cash purchases of property and equipment primarily represents changes in amounts accrued but not yet paid. |
Three Months Ended | |||||||||||||||||||
(Dollar amounts in millions, except average monthly revenue per server) | March 31, 2015 | June 30, 2015 | September 30, 2015 | December 31, 2015 | March 31, 2016 | ||||||||||||||
Growth | |||||||||||||||||||
Net revenue | $ | 480.2 | $ | 489.4 | $ | 508.9 | $ | 522.8 | $ | 518.1 | |||||||||
Revenue growth (year over year) | 14.1 | % | 11.0 | % | 10.7 | % | 10.7 | % | 7.9 | % | |||||||||
Constant currency revenue growth (year over year) | 16.6 | % | 13.7 | % | 12.9 | % | 12.0 | % | 9.2 | % | |||||||||
Number of employees (Rackers) at period end | 5,964 | 6,115 | 6,177 | 6,189 | 6,203 | ||||||||||||||
Number of servers deployed at period end (2) | 114,105 | 116,329 | 118,654 | 118,177 | 116,507 | ||||||||||||||
Average monthly revenue per server | $ | 1,412 | $ | 1,416 | $ | 1,444 | $ | 1,472 | $ | 1,472 | |||||||||
Profitability | |||||||||||||||||||
Income from operations | $ | 42.9 | $ | 42.2 | $ | 55.0 | $ | 59.9 | $ | 81.2 | |||||||||
Depreciation and amortization | $ | 96.9 | $ | 97.7 | $ | 101.3 | $ | 104.0 | $ | 104.0 | |||||||||
Share-based compensation expense | $ | 20.0 | $ | 20.4 | $ | 19.6 | $ | 18.1 | $ | 17.8 | |||||||||
Gain on sale | $ | — | $ | — | $ | — | $ | — | $ | (24.5 | ) | ||||||||
Adjusted EBITDA (3) | $ | 159.8 | $ | 160.3 | $ | 175.9 | $ | 182.0 | $ | 178.5 | |||||||||
Adjusted EBITDA margin | 33.3 | % | 32.8 | % | 34.6 | % | 34.8 | % | 34.5 | % | |||||||||
Operating income margin | 8.9 | % | 8.6 | % | 10.8 | % | 11.5 | % | 15.7 | % | |||||||||
Income from operations | $ | 42.9 | $ | 42.2 | $ | 55.0 | $ | 59.9 | $ | 81.2 | |||||||||
Adjustment for gain on sale | $ | — | $ | — | $ | — | $ | — | $ | (24.5 | ) | ||||||||
Adjustment for build-to-suit lease impact (4) | $ | — | $ | (0.4 | ) | $ | (1.1 | ) | $ | (2.3 | ) | $ | (2.2 | ) | |||||
Income from operations, adjusted | $ | 42.9 | $ | 41.8 | $ | 53.9 | $ | 57.6 | $ | 54.5 | |||||||||
Effective tax rate | 32.2 | % | 32.2 | % | 30.4 | % | 42.6 | % | 32.1 | % | |||||||||
Net operating profit after tax (NOPAT) (3) | $ | 29.1 | $ | 28.4 | $ | 37.5 | $ | 33.1 | $ | 37.0 | |||||||||
NOPAT margin | 6.1 | % | 5.8 | % | 7.4 | % | 6.3 | % | 7.1 | % | |||||||||
Capital efficiency and returns | |||||||||||||||||||
Interest bearing debt (5) | $ | 10.8 | $ | 6.9 | $ | 143.6 | $ | 501.9 | $ | 501.3 | |||||||||
Stockholders' equity | $ | 1,147.4 | $ | 1,233.9 | $ | 1,042.0 | $ | 968.1 | $ | 975.9 | |||||||||
Less: Excess cash | $ | (218.1 | ) | $ | (258.4 | ) | $ | (128.0 | ) | $ | (422.0 | ) | $ | (472.0 | ) | ||||
Capital base | $ | 940.1 | $ | 982.4 | $ | 1,057.6 | $ | 1,048.0 | $ | 1,005.2 | |||||||||
Average capital base | $ | 947.0 | $ | 961.2 | $ | 1,020.0 | $ | 1,052.8 | $ | 1,026.6 | |||||||||
Capital turnover (annualized) | 2.03 | 2.04 | 2.00 | 1.99 | 2.02 | ||||||||||||||
Return on capital (annualized) (3) | 12.3 | % | 11.8 | % | 14.7 | % | 12.6 | % | 14.4 | % |
Three Months Ended | |||||||||||||||||||
(Dollar amounts in millions, except average monthly revenue per server) | March 31, 2015 | June 30, 2015 | September 30, 2015 | December 31, 2015 | March 31, 2016 | ||||||||||||||
Capital expenditures | |||||||||||||||||||
Cash purchases of property and equipment | $ | 92.5 | $ | 104.7 | $ | 134.7 | $ | 143.0 | $ | 82.9 | |||||||||
Non-cash purchases of property and equipment (6) | $ | (2.3 | ) | $ | 46.9 | $ | (7.0 | ) | $ | (46.5 | ) | $ | (4.1 | ) | |||||
Total capital expenditures | $ | 90.2 | $ | 151.6 | $ | 127.7 | $ | 96.5 | $ | 78.8 | |||||||||
Customer gear | $ | 58.7 | $ | 117.3 | $ | 87.1 | $ | 61.8 | $ | 46.2 | |||||||||
Data center build outs | $ | 13.4 | $ | 15.8 | $ | 18.8 | $ | 10.6 | $ | 13.1 | |||||||||
Office build outs | $ | 2.3 | $ | 3.3 | $ | 6.1 | $ | 7.8 | $ | 0.3 | |||||||||
Capitalized software and other projects | $ | 15.8 | $ | 15.2 | $ | 15.7 | $ | 16.3 | $ | 19.2 | |||||||||
Total capital expenditures | $ | 90.2 | $ | 151.6 | $ | 127.7 | $ | 96.5 | $ | 78.8 | |||||||||
Infrastructure capacity and utilization | |||||||||||||||||||
Megawatts under contract at period end (7) | 63.2 | 63.6 | 63.6 | 62.2 | 62.2 | ||||||||||||||
Megawatts available for customer use at period end (8) | 52.0 | 54.1 | 55.3 | 54.4 | 56.0 | ||||||||||||||
Megawatts utilized at period end | 31.0 | 31.6 | 32.7 | 32.2 | 32.1 | ||||||||||||||
Annualized net revenue per average Megawatt of power utilized | $ | 62.5 | $ | 62.5 | $ | 63.3 | $ | 64.5 | $ | 64.5 |
(1) | Prior periods have been revised. Refer to "Revision of Prior Period Financial Statements" contained elsewhere in this document for more information. |
(2) | During the fourth quarter of 2015, we decommissioned approximately 2,400 servers in order to replace older, less efficient gear and also as part of the migration of customers from existing data centers to our new London data center. The process of replacing older, less efficient gear continued in Q1 2016 as approximately 1,600 additional servers were decommissioned. |
(3) | See discussion and reconciliation of our Non-GAAP financial measures to the most comparable GAAP measures. |
(4) | Reflects additional expense we would have expected to record if our build-to-suit lease arrangements had been deemed operating leases instead of finance lease obligations for build-to-suit leases. Calculated as the excess of estimated straight-line rent expense over actual depreciation expense for completed real estate projects under build-to-suit lease arrangements. |
(5) | Includes the outstanding principal amount of debt and capital lease obligations. |
(6) | Non-cash purchases of property and equipment primarily represents changes in amounts accrued but not yet paid. |
(7) | Megawatts under contract at period end represents data center capacity for which we have a contract enabling us to take control of the space. |
(8) | Megawatts available for customer use at period end represents data center capacity that is built-out and is being used to provide service to customers. |
Three Months Ended | |||||||||||||||||||
(In millions) | March 31, 2015 | June 30, 2015 | September 30, 2015 | December 31, 2015 | March 31, 2016 | ||||||||||||||
Net revenue | $ | 480.2 | $ | 489.4 | $ | 508.9 | $ | 522.8 | $ | 518.1 | |||||||||
Costs and expenses: | |||||||||||||||||||
Cost of revenue | 162.8 | 165.4 | 172.7 | 180.7 | 180.4 | ||||||||||||||
Research and development | 32.0 | 33.2 | 29.9 | 29.8 | 27.6 | ||||||||||||||
Sales and marketing | 59.0 | 64.4 | 61.8 | 58.3 | 63.7 | ||||||||||||||
General and administrative | 86.6 | 86.5 | 88.2 | 90.1 | 85.7 | ||||||||||||||
Depreciation and amortization | 96.9 | 97.7 | 101.3 | 104.0 | 104.0 | ||||||||||||||
Total costs and expenses | 437.3 | 447.2 | 453.9 | 462.9 | 461.4 | ||||||||||||||
Gain on sale | — | — | — | — | 24.5 | ||||||||||||||
Income from operations | 42.9 | 42.2 | 55.0 | 59.9 | 81.2 | ||||||||||||||
Other income (expense): | |||||||||||||||||||
Interest expense | (0.4 | ) | (1.9 | ) | (2.8 | ) | (6.2 | ) | (10.5 | ) | |||||||||
Interest and other income (expense) | (2.0 | ) | 1.4 | (1.1 | ) | 0.5 | 1.1 | ||||||||||||
Total other income (expense) | (2.4 | ) | (0.5 | ) | (3.9 | ) | (5.7 | ) | (9.4 | ) | |||||||||
Income before income taxes | 40.5 | 41.7 | 51.1 | 54.2 | 71.8 | ||||||||||||||
Income taxes | 13.0 | 13.4 | 15.6 | 23.1 | 23.0 | ||||||||||||||
Net income | $ | 27.5 | $ | 28.3 | $ | 35.5 | $ | 31.1 | $ | 48.8 | |||||||||
Three Months Ended | |||||||||||||||||||
(Percent of net revenue) | March 31, 2015 | June 30, 2015 | September 30, 2015 | December 31, 2015 | March 31, 2016 | ||||||||||||||
Net revenue | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||
Costs and expenses: | |||||||||||||||||||
Cost of revenue | 33.9 | % | 33.8 | % | 34.0 | % | 34.6 | % | 34.8 | % | |||||||||
Research and development | 6.7 | % | 6.8 | % | 5.9 | % | 5.7 | % | 5.3 | % | |||||||||
Sales and marketing | 12.3 | % | 13.2 | % | 12.1 | % | 11.2 | % | 12.3 | % | |||||||||
General and administrative | 18.0 | % | 17.7 | % | 17.3 | % | 17.2 | % | 16.6 | % | |||||||||
Depreciation and amortization | 20.2 | % | 20.0 | % | 19.9 | % | 19.9 | % | 20.1 | % | |||||||||
Total costs and expenses | 91.1 | % | 91.4 | % | 89.2 | % | 88.5 | % | 89.1 | % | |||||||||
Gain on sale | — | % | — | % | — | % | — | % | 4.7 | % | |||||||||
Income from operations | 8.9 | % | 8.6 | % | 10.8 | % | 11.5 | % | 15.7 | % | |||||||||
Other income (expense): | |||||||||||||||||||
Interest expense | (0.1 | )% | (0.4 | )% | (0.5 | )% | (1.2 | )% | (2.0 | )% | |||||||||
Interest and other income (expense) | (0.4 | )% | 0.3 | % | (0.2 | )% | 0.1 | % | 0.2 | % | |||||||||
Total other income (expense) | (0.5 | )% | (0.1 | )% | (0.8 | )% | (1.1 | )% | (1.8 | )% | |||||||||
Income before income taxes | 8.5 | % | 8.5 | % | 10.0 | % | 10.4 | % | 13.9 | % | |||||||||
Income taxes | 2.7 | % | 2.7 | % | 3.1 | % | 4.4 | % | 4.4 | % | |||||||||
Net income | 5.7 | % | 5.8 | % | 7.0 | % | 6.0 | % | 9.4 | % | |||||||||
Due to rounding, totals may not equal the sum of the line items in the table above. |
(1) | Prior periods have been revised. Refer to "Revision of Prior Period Financial Statements" contained elsewhere in this document for more information. |
Three Months Ended | |||||||||||||||||||
(In millions) | March 31, 2015 | June 30, 2015 | September 30, 2015 | December 31, 2015 | March 31, 2016 | ||||||||||||||
Net revenue | $ | 480.2 | $ | 489.4 | $ | 508.9 | $ | 522.8 | $ | 518.1 | |||||||||
Income from operations | $ | 42.9 | $ | 42.2 | $ | 55.0 | $ | 59.9 | $ | 81.2 | |||||||||
Net income | $ | 27.5 | $ | 28.3 | $ | 35.5 | $ | 31.1 | $ | 48.8 | |||||||||
Plus: Income taxes | 13.0 | 13.4 | 15.6 | 23.1 | 23.0 | ||||||||||||||
Plus: Total other (income) expense | 2.4 | 0.5 | 3.9 | 5.7 | 9.4 | ||||||||||||||
Plus: Depreciation and amortization | 96.9 | 97.7 | 101.3 | 104.0 | 104.0 | ||||||||||||||
Plus: Share-based compensation expense | 20.0 | 20.4 | 19.6 | 18.1 | 17.8 | ||||||||||||||
Less: Gain on sale | — | — | — | — | (24.5 | ) | |||||||||||||
Adjusted EBITDA | $ | 159.8 | $ | 160.3 | $ | 175.9 | $ | 182.0 | $ | 178.5 | |||||||||
Operating income margin | 8.9 | % | 8.6 | % | 10.8 | % | 11.5 | % | 15.7 | % | |||||||||
Adjusted EBITDA margin | 33.3 | % | 32.8 | % | 34.6 | % | 34.8 | % | 34.5 | % |
(1) | Prior periods have been revised. Refer to "Revision of Prior Period Financial Statements" contained elsewhere in this document for more information. |
Three Months Ended | ||||||||||||||||||||
(In millions) | Net Revenue | Foreign Currency Translation | Net Revenue in Constant Currency | Jungle Disk Adjustment | Net Revenue in Constant Currency, Adjusted for Jungle Disk | |||||||||||||||
March 31, 2016 | $ | 518.1 | $ | 6.4 | $ | 524.5 | $ | (0.2 | ) | $ | 524.3 | |||||||||
March 31, 2015 | 480.2 | — | 480.2 | (3.0 | ) | 477.2 | ||||||||||||||
Dollar change | $ | 37.9 | $ | 44.3 | $ | 47.1 | ||||||||||||||
Percent change | 7.9 | % | 9.2 | % | 9.9 | % | ||||||||||||||
December 31, 2015 | $ | 522.8 | $ | 6.3 | $ | 529.1 | ||||||||||||||
December 31, 2014 | 472.5 | — | 472.5 | |||||||||||||||||
Dollar change | $ | 50.3 | $ | 56.6 | ||||||||||||||||
Percent change | 10.7 | % | 12.0 | % | ||||||||||||||||
September 30, 2015 | $ | 508.9 | $ | 10.2 | $ | 519.1 | ||||||||||||||
September 30, 2014 | 459.7 | — | 459.7 | |||||||||||||||||
Dollar change | $ | 49.2 | $ | 59.4 | ||||||||||||||||
Percent change | 10.7 | % | 12.9 | % | ||||||||||||||||
June 30, 2015 | $ | 489.4 | $ | 12.1 | $ | 501.5 | ||||||||||||||
June 30, 2014 | 441.2 | — | 441.2 | |||||||||||||||||
Dollar change | $ | 48.2 | $ | 60.3 | ||||||||||||||||
Percent change | 11.0 | % | 13.7 | % | ||||||||||||||||
March 31, 2015 | $ | 480.2 | $ | 10.9 | $ | 491.1 | ||||||||||||||
March 31, 2014 | 421.0 | — | 421.0 | |||||||||||||||||
Dollar change | $ | 59.2 | $ | 70.1 | ||||||||||||||||
Percent change | 14.1 | % | 16.6 | % |
Three Months Ended | |||||||||||||||||||
(In millions) | March 31, 2015 | June 30, 2015 | September 30, 2015 | December 31, 2015 | March 31, 2016 | ||||||||||||||
Income from operations | $ | 42.9 | $ | 42.2 | $ | 55.0 | $ | 59.9 | $ | 81.2 | |||||||||
Adjustment for gain on sale | — | — | — | — | (24.5 | ) | |||||||||||||
Adjustment for build-to-suit lease impact (2) | — | (0.4 | ) | (1.1 | ) | (2.3 | ) | (2.2 | ) | ||||||||||
Income from operations, adjusted | $ | 42.9 | $ | 41.8 | $ | 53.9 | $ | 57.6 | $ | 54.5 | |||||||||
Effective tax rate | 32.2 | % | 32.2 | % | 30.4 | % | 42.6 | % | 32.1 | % | |||||||||
Net operating profit after tax (NOPAT) | $ | 29.1 | $ | 28.4 | $ | 37.5 | $ | 33.1 | $ | 37.0 | |||||||||
Net income | $ | 27.5 | $ | 28.3 | $ | 35.5 | $ | 31.1 | $ | 48.8 | |||||||||
Total assets at period end | $ | 1,685.4 | $ | 1,826.6 | $ | 1,749.2 | $ | 2,014.2 | $ | 2,025.4 | |||||||||
Add: Unamortized debt issuance costs (3) | — | — | — | 7.6 | 7.4 | ||||||||||||||
Less: Excess cash (4) | (218.1 | ) | (258.4 | ) | (128.0 | ) | (422.0 | ) | (472.0 | ) | |||||||||
Less: Accounts payable and accrued expenses, accrued compensation and benefits, and income and other taxes payable | (214.8 | ) | (256.4 | ) | (236.9 | ) | (205.6 | ) | (213.0 | ) | |||||||||
Less: Deferred revenue (current and non-current) | (26.1 | ) | (29.7 | ) | (31.8 | ) | (31.2 | ) | (29.0 | ) | |||||||||
Less: Other non-current liabilities, deferred income taxes, deferred rent, and finance lease obligations for build-to-suit leases | (286.3 | ) | (299.7 | ) | (294.9 | ) | (315.0 | ) | (313.6 | ) | |||||||||
Capital base | $ | 940.1 | $ | 982.4 | $ | 1,057.6 | $ | 1,048.0 | $ | 1,005.2 | |||||||||
Average total assets | $ | 1,650.7 | $ | 1,756.0 | $ | 1,787.9 | $ | 1,881.7 | $ | 2,019.8 | |||||||||
Average capital base | $ | 947.0 | $ | 961.2 | $ | 1,020.0 | $ | 1,052.8 | $ | 1,026.6 | |||||||||
Return on assets (annualized) | 6.7 | % | 6.4 | % | 8.0 | % | 6.6 | % | 9.7 | % | |||||||||
Return on capital (annualized) | 12.3 | % | 11.8 | % | 14.7 | % | 12.6 | % | 14.4 | % |
(1) | Prior periods have been revised. Refer to "Revision of Prior Period Financial Statements" contained elsewhere in this document for more information. |
(2) | Reflects additional expense we would have expected to record if our build-to-suit lease arrangements had been deemed operating leases instead of finance lease obligations for build-to-suit leases. Calculated as the excess of estimated straight-line rent expense over actual depreciation expense for completed real estate projects under build-to-suit lease arrangements. |
(3) | Amount recorded as a direct deduction from the carrying value of the long-term debt liability in the consolidated balance sheets |
(4) | Defined 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. |
Three Months Ended | |||||||
(In millions) | March 31, 2015 | March 31, 2016 | |||||
Adjusted EBITDA | $ | 159.8 | $ | 178.5 | |||
Non-cash deferred rent | 0.4 | (0.3 | ) | ||||
Total capital expenditures | (90.2 | ) | (78.8 | ) | |||
Cash payments for interest, net of interest received | (0.3 | ) | (1.7 | ) | |||
Cash payments for income taxes, net of refunds | (3.8 | ) | (3.6 | ) | |||
Adjusted free cash flow | $ | 65.9 | $ | 94.1 |
(1) | Prior periods have been revised. Refer to "Revision of Prior Period Financial Statements" contained elsewhere in this document for more information. |
Three Months Ended | |||||||||||||||||||
(In millions, except per share data) | March 31, 2015 | June 30, 2015 | September 30, 2015 | December 31, 2015 | March 31, 2016 | ||||||||||||||
Net income | $ | 27.5 | $ | 28.3 | $ | 35.5 | $ | 31.1 | $ | 48.8 | |||||||||
Adjustments: | |||||||||||||||||||
Share-based compensation expense | 20.0 | 20.4 | 19.6 | 18.1 | 17.8 | ||||||||||||||
Gain on sale | — | — | — | — | (24.5 | ) | |||||||||||||
Total adjustments | 20.0 | 20.4 | 19.6 | 18.1 | (6.7 | ) | |||||||||||||
Income tax expense (benefit) (2) | (6.5 | ) | (6.6 | ) | (5.9 | ) | (8.2 | ) | 2.1 | ||||||||||
Total adjustments, net of tax | 13.5 | 13.8 | 13.7 | 9.9 | (4.6 | ) | |||||||||||||
Non-GAAP net income | $ | 41.0 | $ | 42.1 | $ | 49.2 | $ | 41.0 | $ | 44.2 | |||||||||
Net income per share ("GAAP EPS") | |||||||||||||||||||
Basic | $ | 0.19 | $ | 0.20 | $ | 0.26 | $ | 0.23 | $ | 0.37 | |||||||||
Diluted | $ | 0.19 | $ | 0.20 | $ | 0.25 | $ | 0.23 | $ | 0.37 | |||||||||
Non-GAAP net income per share ("Non-GAAP EPS") | |||||||||||||||||||
Basic | $ | 0.29 | $ | 0.30 | $ | 0.35 | $ | 0.31 | $ | 0.34 | |||||||||
Diluted | $ | 0.28 | $ | 0.29 | $ | 0.35 | $ | 0.31 | $ | 0.34 | |||||||||
Weighted average number of shares outstanding | |||||||||||||||||||
Basic | 141.4 | 142.4 | 139.0 | 133.3 | 130.3 | ||||||||||||||
Diluted | 144.2 | 144.5 | 140.6 | 134.2 | 131.0 |
(1) | Prior periods have been revised. Refer to "Revision of Prior Period Financial Statements" contained elsewhere in this document for more information. |
(2) | Based on the GAAP effective tax rate for the period. |
TQH[W,_= D!\@'Z @,"# (4 AT"
M)@(O C@"00)+ E0"70)G G$">@*$ HX"F *B JP"M@+! LL"U0+@ NL"]0,
M PL#%@,A RT#. -# T\#6@-F W(#?@.* Y8#H@.N [H#QP/3 ^ #[ /Y! 8$
M$P0@!"T$.P1(!%4$8P1Q!'X$C 2:!*@$M@3$!-,$X03P!/X%#044%]@8&!A8&)P8W!D@&609J!GL&C :=!J\&
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M*AI1&G<:GAK%&NP;%!L[&V,;BANR&]H< APJ'%(<>QRC',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB 5($$@;""8(,0@\"$<(4@A
M=2&A( &YXS'DJ>8EYYWI&>J5[!'MC>\)\(7R!
M?.%]07VA?@%^8G["?R-_A'_E@$> J($*@6N!S8(P@I*"](-7@[J$'82 A..%
M1X6KA@Z& AT=2Z[6[+R,]@N
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M_P"%]1N0^FOZ7Z3[+0RS9^C_ 'V)*:?U_'U D_XNV]7RG6.ZVX8]HL<\@#U36S["*9=
M7Z=&.[_CO5I_G/0_0+)^MG1 G)E4WI.5&-Z
M:V,Y9"(_/B \>#IX;7!M971A('AM;&YS.G@](F%D;V)E.FYS.FUE=&$O(B!X
M.GAM<'1K/2)!9&]B92!835 @0V]R92 U+C,M8S Q,2 V-BXQ-#4V-C$L(#(P
M,3(O,#(O,#8M,30Z-38Z,C<@(" @(" @("(^(#QR9&8Z4D1&('AM;&YS.G)D
M9CTB:'1T<#HO+W=W=RYW,RYO 'G'IB4EZ'J7CUE.TY++3QK3&NMW;! :OE#X@<$
MZ:;^]O8T.[V,ADSJ=+8 _ R;:%G(6S[T8I](T\AJHC.)^HIUT_%841&3*G7>
MUI5(Y+F^/XNO_$7UOZ*5[;3]WH^V=(^UZ'\E/I=\X//;>T_](\=;!QVO\SD=
MW%\.RI$3I;PY)K-MQ>)[/A;>N6\3,3>*5UM$%WR,>6CD9Y#KTZ?))!:TT/3V
M)3L5TABUC(>ICDL+/[2_SJX4AEV^M$),B;=>:;C1O7[2)'6M]QZ,N7Y[>TQN_25MW/K^E^>N%_QI?7#.QKNE4?5_/=7
M]HJ?>]^,X$6,L+:L8M)%:9BQFFF&6VTAY.
M #M&&YOFFNLBK\OU]E^48)EE0X;U3E&&W]KC&15CJB[5.U]W2/,26%&7IU
M;=(P&_KB%\HORZ\5':^LO=XU_*C!8CD[BG^&]<>U]?P\_=9'2Y*^1+FERY7*8WOR!SO*L=E.NK_0M9,8P_
M7;:%N$MII6"X@W!K'S:)*4MO2HSKW0C-3JE*4I5H[SE^1W^L;K+:U9_9CLK_
M )L:1^7661?RT^G7R6\HHIDZ#Z?VNTW%(C_BKUG<;N9[=9^:W$YKR[
M,Z/4FHM>R'.W#L(M[^>L3&M;[O)72MN_Y?'6:SX,]HF+P+
M*910!F5P
#P!7%?,"\KA;4VE1^,;2V2+=P'2MM6YQR=LJJ2LHF3[@<@%*PW6CL
MF*LD/Q,8A2?O[)E1K;5:R6FG$-RJI:[&+;/8S%LW=,^BG^6WL[8CT^ID>^COZ(M_YK
MY-OYD^:>')M>F8TR;;;ZSCS
I^S&JOLX[/<
M9J]M">Y2E=5&&'X #