Attached files

file filename
8-K - FORM 8-K - CBEYOND, INC.d249927d8k.htm

EXHIBIT 99.1

LOGO

Investor Contact:

Kurt Abkemeier

Cbeyond, Inc.

Vice President, Finance and Treasurer

(678) 370-2887

CBEYOND REPORTS THIRD QUARTER 2011 RESULTS

 

Customers Increased 10.7% Over Prior Year

ATLANTA (November 2, 2011) — Cbeyond, Inc. (NASDAQ: CBEY), (“Cbeyond”), a managed services provider that delivers integrated packages of IT and communications services, including virtual and dedicated servers and cloud PBX, to small businesses, today announced its results for the third quarter and nine months ended September 30, 2011.

Recent financial and operating highlights include:

 

   

Third quarter 2011 total revenue of $122.5 million, up 8.0% over the third quarter of 2010;

 

   

Total adjusted EBITDA of $18.9 million in the third quarter of 2011 compared with $18.0 million in the third quarter of 2010, and $19.3 million in the second quarter of 2011 (see page 9 for reconciliation to net income);

 

   

Net loss of ($1.1) million in the third quarter of 2011, compared with a net loss of ($0.6) million in the third quarter of 2010;

 

   

Total customers of 61,125 in Cbeyond’s 14 Core Managed Services operating markets as of September 30, 2011, reflecting net customer additions of 1,460 in the third quarter of 2011, an increase of 10.7% in total customers year-over-year;

 

   

Average monthly revenue per Core Managed Services customer location (ARPU) of $656 during the third quarter of 2011 (which includes a $5 per customer benefit related to settlement of terminating access revenue), compared with $660 in the second quarter of 2011 and $695 in the third quarter of 2010;

 

   

Monthly customer churn of 1.4% in the third quarter of 2011 as compared with 1.4% in the third quarter of 2010 and 1.3% in the second quarter of 2011 for the Company’s Core Managed Services customers, and;

 

   

Cash, cash equivalents and marketable securities balance of $8.5 million at September 30, 2011, versus a balance of $9.4 million at June 30, 2011.

Financial Overview and Key Operating Metrics

Financial and operating metrics, which include non-GAAP financial measures, for the three and nine months ended September 30, 2011, include:

 

     For the Three Months Ended September 30,  
     2010     2011     Change     % Change  

Selected Financial Data (dollars in thousands)

        

Revenue

   $ 113,456      $ 122,529      $ 9,073        8.0

Operating expenses

   $ 114,227      $ 123,043      $ 8,816        7.7

Operating loss

   $ (771   $ (514   $ 257        33.3

Net loss

   $ (608   $ (1,141   $ (533     (87.7 %) 

Capital expenditures

   $ 16,044      $ 19,273      $ 3,229        20.1

Key Operating Metrics and Non-GAAP Financial Measures

        

Customers (Core Managed Services) at end of period

     55,240        61,125        5,885        10.7

Net customer additions (Core Managed Services)

     1,722        1,460        (262     (15.2 %) 

Average monthly churn rate (Core Managed Services)

     1.4     1.4     0.0     0.0

Average monthly revenue per Core Managed Services customer

   $ 695      $ 656      $ (39     (5.6 %) 

Adjusted EBITDA (in thousands)

   $ 17,960      $ 18,877      $ 917        5.1

 

-MORE-


CBEY Reports Third Quarter 2011 Results

Page 2

November 2, 2011

 

 

     For the Nine Months Ended September 30,  
     2010     2011     Change     % Change  

Selected Financial Data (dollars in thousands)

        

Revenue

   $ 335,724      $ 362,101      $ 26,377        7.9

Operating expenses

   $ 335,775      $ 365,648      $ 29,873        8.9

Operating loss

   $ (51   $ (3,547   $ (3,496     N/M   

Net income (loss)

   $ 333      $ (2,958   $ (3,291     N/M   

Capital expenditures

   $ 44,439      $ 59,322      $ 14,883        33.5

Key Operating Metrics and Non-GAAP Financial Measures

        

Customers (Core Managed Services) at end of period

     55,240        61,125        5,885        10.7

Net customer additions (Core Managed Services)

     5,037        4,153        (884     (17.6 %) 

Average monthly churn rate (Core Managed Services)

     1.4     1.3     (0.1 %)      (7.1 %) 

Average monthly revenue per Core Managed Services customer

   $ 708      $ 662      $ (46     (6.5 %) 

Adjusted EBITDA (in thousands)

   $ 54,926      $ 57,604      $ 2,678        4.9

Management Comments

“The third quarter of 2011 showed solid results in customer additions, with our customer base growing by 11% year over year,” said Jim Geiger, chief executive officer of Cbeyond, Inc. “Our sales results displayed a greater than expected mix of smaller size accounts, which led to ARPU pressure in the quarter. However, we are confident in the steps we are taking to drive greater numbers of higher ARPU accounts in future periods, as we target accounts with more complex business needs.”

Geiger added, “We are pleased that our Ethernet conversions are on track to achieve the milestones we laid out at the beginning of the investment project in terms of customers and savings. Although we experienced additional costs in the third quarter related to the level of circuit conversion activity, we expect the fourth quarter to benefit from new operational efficiencies and Ethernet-based savings.”

Third Quarter Financial and Business Summary

Revenues and ARPU

Cbeyond reported revenues of $122.5 million for the third quarter of 2011, an increase of 8.0% from the third quarter of 2010, including $3.9 million of revenues generated through the Cloud Services Division, a 7.0% sequential quarterly increase. ARPU for the Core Managed Services was $656 in the third quarter of 2011, compared with $660 in the second quarter of 2011, and $695 in the third quarter of 2010. Revenue in the third quarter of 2011 included a $0.8 million recovery of terminating access charges billed to another communications carrier in prior periods, but neither paid nor recorded as revenue until the current quarter. As a result, ARPU of $656 in the third quarter of 2011 was positively affected by $5 per customer due to this recovery, and ARPU would have been $651 excluding that effect.

Cost of Service and Gross Margin

Cbeyond’s gross margin was 67.0% in the third quarter of 2011, compared with 66.7% in the second quarter of 2011 and 68.0% in the third quarter of 2010. The first three quarters of 2011 have included elevated costs attributed to the Ethernet conversion initiative.

Adjusted EBITDA and Net Loss

Total adjusted EBITDA for the third quarter of 2011 was $18.9 million, as compared with total adjusted EBITDA of $18.0 million in the third quarter of 2010. Cbeyond reported a net loss of ($1.1) million for the third quarter of 2011 compared with a net loss of ($0.6) million for the third quarter of 2010. Adjusted EBITDA and net loss were adversely affected by results from early stage Core Managed Services Emerging Markets (see Selected Quarterly Financial Data and Operating Metrics, pages 7-9).

Cash and Cash Equivalents

Cash and cash equivalents amounted to $8.5 million at the end of the third quarter of 2011, as compared with $9.4 million at the end of the second quarter of 2011.

 

-MORE-


CBEY Reports Third Quarter 2011 Results

Page 3

November 2, 2011

 

Capital Expenditures

Capital expenditures were $19.3 million during the third quarter of 2011, compared with $19.1 million in the second quarter of 2011 and $16.0 million in the third quarter of 2010. Capital expenditures related to Ethernet investment in the third quarter of 2011 totaled $4.6 million, as compared with $4.9 million in the second quarter of 2011 and $8.7 million in the first quarter of 2011, and cumulative capital expenditures relating to Ethernet totaled $23.9 million as of September 30, 2011.

Business Outlook for 2011

With respect to its annual guidance for 2011, Cbeyond anticipates completing the year within the previously announced ranges for revenue, adjusted EBITDA, and capital expenditures, with adjusted EBITDA at the lower end of the range.

 

   

Revenue growth in the middle of 6% to 8%;

 

   

Adjusted EBITDA growth at the lower end of 9% to 12%; and

 

   

Capital expenditures in the middle to upper half of $75 million to $80 million.

Share Repurchases

As previously reported, Cbeyond’s Board of Directors has authorized up to $15.0 million in repurchases of shares of Cbeyond, Inc. common stock from time to time in open market purchases, privately negotiated transactions or otherwise. Through September 30, 2011, Cbeyond has spent $11.1 million on share repurchases.

Conference Call

Cbeyond will hold a conference call to discuss this press release Wednesday, November 2, 2011, at 5:00 p.m. EDT. A live broadcast of the conference call will be available on-line at www.cbeyond.net. To listen to the live call, please go to the web site at least 10 minutes early to register, download, and install any necessary audio software. The conference call will also be available by dialing (877) 303-9219 (for domestic U.S. callers) and (760) 666-3559 (for international callers). For those who cannot listen to the live broadcast, an on-line replay will be available shortly after the call and continue to be available for one year.

About Cbeyond

Cbeyond, Inc. (NASDAQ: CBEY) is a leading provider of IT and communications services to more than 61,000 small businesses throughout the United States. Serving growing entrepreneurs, Cbeyond offers more than 30 productivity-enhancing applications including local and long-distance voice, broadband Internet, mobile, BlackBerry®, voicemail, email, Web hosting, fax-to-email, data backup, file-sharing, virtual private networking and cloud services. In addition, Cbeyond’s new Cloud Services division offers virtual and dedicated services and cloud PBX to small businesses worldwide. The Cloud Services division won Microsoft’s Hosting Partner of the Year for 2009 and 2010 in connection with Microsoft’s Hyper-V virtual server product. Winning over 50 awards for product innovation, growth and providing a quality customer experience, Cbeyond continues to focus on helping small businesses succeed and grow through high-performance technology, superior services and world-class support. For more information on Cbeyond, visit www.cbeyond.net and follow Cbeyond on Twitter: www.Twitter.com/Cbeyondinc.

Forward-Looking Statements

This document contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements identified by words such as “expectations,” “guidance,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “targets,” “projects” and similar expressions. Such statements are based upon the current beliefs and expectations of Cbeyond’s management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements. Factors that might cause future results to differ include, but are not limited to, the following: finalization of operating data, the significant reduction in economic activity, which particularly affects our target market of small businesses; the risk that we may be unable to continue to experience revenue growth at historical or anticipated levels; changes in business climate or other factors affecting our customer base; the risk of unexpected increases in customer churn levels; our ability to manage competitive pricing dynamics in our markets; changes in federal or state regulation or decisions by regulatory bodies that affect Cbeyond; periods of economic downturn or unusual volatility in the capital markets or other negative macroeconomic conditions that could harm our business, including our access to capital markets and the impact on certain of our customers to meet their payment obligations; the timing of the initiation, progress or cancellation of significant contracts or arrangements; the mix and timing of services sold in a particular period; our ability to recruit and maintain

 

-MORE-


CBEY Reports Third Quarter 2011 Results

Page 4

November 2, 2011

 

experienced management and personnel; rapid technological change and the timing and amount of start-up costs incurred in connection with the introduction of new services or the entrance into new markets; our ability to maintain or attract sufficient customers in existing or new markets; our ability to respond to increasing competition; our ability to manage the growth of our operations; changes in estimates of taxable income or utilization of deferred tax assets which could significantly affect the Company’s effective tax rate; pending regulatory action relating to our compliance with customer proprietary network information; the risk that the anticipated benefits, growth prospects and synergies expected from our acquisitions may not be fully realized or may take longer to realize than expected; the possibility that economic benefits of future opportunities in an emerging industry may never materialize, including unexpected variations in market growth and demand for the acquired products and technologies; delays, disruptions, costs and challenges associated with integrating acquired companies into our existing business, including changing relationships with customers, employees or suppliers; unfamiliarity with the economic characteristics of new geographic markets; ongoing personnel and logistical challenges of managing a larger organization; our ability to retain and motivate key employees from the acquired companies; external events outside of our control, including extreme weather, natural disasters, pandemics or terrorist attacks that could adversely affect our target markets; and general economic and business conditions. You are advised to consult any further disclosures we make on related subjects in the reports we file with the SEC, including the “Risk Factors” in our most recent annual report on Form 10-K, together with updates that may occur in our quarterly reports on Form 10-Q and Current Reports on Form 8-K. Such disclosure covers certain risks, uncertainties and possibly inaccurate assumptions that could cause our actual results to differ materially from expected and historical results. We undertake no obligation to correct or update any forward-looking statements, whether as a result of new information, future events or otherwise.

Key Operating Metrics and Non-GAAP Financial Measures

In this press release, the Company uses several key operating metrics and non-GAAP financial measures. The Company defines each of these metrics and provides a reconciliation of non-GAAP financial measures to the most directly comparable generally accepted accounting principles in the United States, or GAAP, financial measure. These financial measures and operating metrics are a supplement to GAAP financial information and should not be considered as an alternative to, or more meaningful than, net income, cash flow or operating income as determined in accordance with GAAP.

Adjusted EBITDA is not a substitute for operating income, net income, or cash flow from operating activities as determined in accordance with GAAP, as a measure of performance or liquidity. The Company defines adjusted EBITDA as net income before interest, income taxes, depreciation and amortization expenses, excluding, when applicable, non-cash share-based compensation, public offering expenses, or acquisition-related transaction costs, purchase accounting adjustments, loss on disposal of property and equipment and other non-operating income or expense. Information relating to total adjusted EBITDA is provided so that investors have the same data that management employs in assessing the overall operation of the Company’s business.

Total adjusted EBITDA allows the chief operating decision maker to assess the performance of the Company’s business on a consolidated basis that corresponds to the measure used to assess the ability of its operating segments to produce operating cash flow to fund working capital needs, to service debt obligations and to fund capital expenditures. In particular, total adjusted EBITDA permits a comparative assessment of the Company’s operating performance, relative to a performance based on GAAP results, while isolating the effects of depreciation and amortization, which may vary among segments without any correlation to their underlying operating performance, and of non-cash share-based compensation, which is a non-cash expense that varies widely among similar companies.

 

-MORE-


CBEY Reports Third Quarter 2011 Results

Page 5

November 2, 2011

 

CBEYOND, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(In thousands, except per share amounts)

(Unaudited)

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2010     2011     2010     2011  

Revenue:

        

Customer revenue

   $ 111,861      $ 119,793      $ 330,407      $ 356,308   

Terminating access revenue

     1,595        2,736        5,317        5,793   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     113,456        122,529        335,724        362,101   

Operating expenses:

        

Cost of revenue

     36,293        40,457        107,985        120,261   

Selling, general and administrative

     63,428        65,744        184,671        194,587   

Depreciation and amortization

     14,506        16,842        43,119        50,800   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     114,227        123,043        335,775        365,648   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating loss

     (771     (514     (51     (3,547

Other income (expense):

        

Interest income

     —          —          1        —     

Interest expense

     (85     (136     (194     (363

Other income (expense), net

     105        —          1,759        1,210   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense)

     20        (136     1,566        847   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     (751     (650     1,515        (2,700

Income tax (expense) benefit

     143        (491     (1,182     (258
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ (608   $ (1,141   $ 333      $ (2,958
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share

        

Basic

   $ (0.02   $ (0.04   $ 0.01      $ (0.10

Diluted

   $ (0.02   $ (0.04   $ 0.01      $ (0.10

Weighted average number of common shares outstanding

        

Basic

     29,496        29,442        29,308        29,606   

Diluted

     29,496        29,442        30,319        29,606   

 

-MORE-


CBEY Reports Third Quarter 2011 Results

Page 6

November 2, 2011

 

CBEYOND, INC. AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

(In thousands)

(Unaudited)

 

     December 31,
2010
    September 30,
2011
 

ASSETS

    

Current assets

    

Cash and cash equivalents

   $ 26,373      $ 8,495   

Accounts receivable, gross

     27,238        28,296   

Less: Allowance for doubtful accounts

     (2,354     (2,226
  

 

 

   

 

 

 

Accounts receivable, net

     24,884        26,070   

Other assets

     13,552        15,766   
  

 

 

   

 

 

 

Total current assets

     64,809        50,331   

Property and equipment, gross

     421,173        470,840   

Less: Accumulated depreciation and amortization

     (270,482     (310,751
  

 

 

   

 

 

 

Property and equipment, net

     150,691        160,089   

Other assets

     42,467        39,969   
  

 

 

   

 

 

 

Total assets

   $ 257,967      $ 250,389   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities

    

Accounts payable

   $ 15,193      $ 18,849   

Other current liabilities

     53,184        56,442   
  

 

 

   

 

 

 

Total current liabilities

     68,377        75,291   

Non-current liabilities

     16,469        9,283   

Stockholders’ equity

    

Common stock

     296        291   

Additional paid-in capital

     299,501        306,242   

Accumulated deficit

     (126,676     (140,718
  

 

 

   

 

 

 

Total stockholders’ equity

     173,121        165,815   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 257,967      $ 250,389   
  

 

 

   

 

 

 

 

-MORE-


CBEY Reports Third Quarter 2011 Results

Page 7

November 2, 2011

 

CBEYOND, INC. AND SUBSIDIARIES

Selected Quarterly Financial Data and Operating Metrics

(Dollars in thousands, except for Other Operating Data)

(Unaudited)

 

     Sept. 30
2010
    Dec. 31
2010
    Mar. 31
2011
    Jun. 30
2011
    Sep. 30
2011
 

Revenues

          

Core Managed Services (Established Markets)

   $ 109,094      $ 109,230      $ 109,781      $ 110,486      $ 111,671   

Core Managed Services (Emerging Markets)

          

Minneapolis

     1,863        1,949        2,043        2,097        2,121   

Greater Washington, D.C. Area

     1,722        1,970        2,147        2,259        2,378   

Seattle

     769        1,232        1,645        1,953        2,231   

Boston

     8        76        162        260        367   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core Managed Services (Emerging Markets)

     4,362        5,227        5,997        6,569        7,097   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Core Managed Services

     113,456        114,457        115,778        117,055        118,768   

Cloud Services

     —          1,791        3,234        3,612        3,865   

Eliminations

     —          (7     (34     (73     (104
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenues

   $ 113,456      $ 116,241      $ 118,978      $ 120,594      $ 122,529   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

          

Core Managed Services (Established Markets)

   $ 47,500      $ 46,270      $ 47,473      $ 47,136      $ 48,034   

Core Managed Services (Emerging Markets)

          

Minneapolis

     (166     (126     119        65        168   

Greater Washington, D.C. Area

     (1,008     (708     (316     (238     (370

Seattle

     (1,333     (1,394     (1,078     (764     (647

Boston

     (994     (1,186     (977     (1,083     (876
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core Managed Services (Emerging Markets)

     (3,501     (3,414     (2,252     (2,020     (1,725
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Core Managed Services

     43,999        42,856        45,221        45,116        46,309   

Cloud Services

     —          569        852        616        397   

Corporate

     (26,039     (25,416     (26,687     (26,391     (27,829
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Adjusted EBITDA

   $ 17,960      $ 18,009      $ 19,386      $ 19,341      $ 18,877   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA Margin (As % of Market-Level Core Managed Services Revenue)

          

Core Managed Services (Established Markets)

     43.5     42.4     43.2     42.7     43.0

Core Managed Services (Emerging Markets)

          

Minneapolis

     (8.9 %)      (6.5 %)      5.8     3.1     7.9

Greater Washington, D.C. Area

     (58.5 %)      (35.9 %)      (14.7 %)      (10.5 %)      (15.6 %) 

Seattle

     (173.3 %)      (113.1 %)      (65.5 %)      (39.1 %)      (29.0 %) 

Boston

     N/M        N/M        N/M        N/M        N/M   

Core Managed Services (Emerging Markets)

     (80.3 %)      (65.3 %)      (37.6 %)      (30.8 %)      (24.3 %) 

Total Core Managed Services

     38.8     37.4     39.1     38.5     39.0

Adjusted EBITDA margin (As % of Cloud Services Revenue)

          

Cloud Services

     N/M        31.8     26.3     17.1     10.3

Adjusted EBITDA margin (As % of Total Revenue)

          

Corporate

     (23.0 %)      (21.9 %)      (22.4 %)      (21.9 %)      (22.7 %) 

Total Adjusted EBITDA

     15.8     15.5     16.3     16.0     15.4

 

-MORE-


CBEY Reports Third Quarter 2011 Results

Page 8

November 2, 2011

 

 

     Sept. 30
2010
    Dec. 31
2010
    Mar. 31
2011
    Jun. 30
2011
    Sep. 30
2011
 

Operating Income (Loss)

          

Core Managed Services (Established Markets)

   $ 40,516      $ 39,231      $ 40,518      $ 39,520      $ 41,726   

Core Managed Services (Emerging Markets)

          

Minneapolis

     (431     (401     (156     (228     (126

Greater Washington, D.C. Area

     (1,368     (1,104     (698     (651     (790

Seattle

     (1,549     (1,696     (1,364     (1,101     (990

Boston

     (1,042     (1,317     (1,105     (1,282     (1,004
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core Managed Services (Emerging Markets)

     (4,390     (4,518     (3,323     (3,262     (2,910
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Core Managed Services

     36,126        34,713        37,195        36,258        38,816   

Cloud Services

     —          (158     (63     (254     (410

Corporate

     (36,897     (37,432     (38,665     (37,504     (38,920
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Income (Loss)

   $ (771   $ (2,877   $ (1,533   $ (1,500   $ (514
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Capital Expenditures

          

Core Managed Services (Established Markets)

   $ 7,529      $ 7,677      $ 8,561      $ 7,734      $ 10,681   

Core Managed Services (Emerging Markets)

          

Minneapolis

     253        145        136        107        128   

Greater Washington, D.C. Area

     233        341        240        211        297   

Seattle

     213        636        301        195        245   

Boston

     39        236        108        10        73   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core Managed Services (Emerging Markets)

     738        1,358        785        523        743   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Core Managed Services

     8,267        9,035        9,346        8,257        11,424   

Cloud Services

     —          413        557        1,482        1,301   

Corporate

     7,777        8,945        11,059        9,348        6,548   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Capital Expenditures

   $ 16,044      $ 18,393      $ 20,962      $ 19,087      $ 19,273   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other Operating Data

          

Customers (Core Managed Services) (At Period End)

     55,240        56,972        58,554        59,665        61,125   

Net Customer Additions (Core Managed Services)

     1,722        1,732        1,582        1,111        1,460   

Average Monthly Churn Rate (Core Managed Services) (1)

     1.4     1.3     1.3     1.3     1.4

Average Monthly Revenue Per Core Managed Services Customer (2)

   $ 695      $ 680      $ 668      $ 660      $ 656   

 

(1) Calculated for each period as the average of monthly churn, which is defined for a given month as the number of customer locations disconnected in that month divided by the number of customer locations on the Company’s network at the beginning of that month.
(2) Calculated as the revenue for a period divided by the average of the number of customer locations at the beginning of the period and the number of customer locations at the end of the period, divided by the number of months in the period.

 

-MORE-


CBEY Reports Third Quarter 2011 Results

Page 9

November 2, 2011

 

CBEYOND, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measure to GAAP Financial Measure

(In thousands)

(Unaudited)

 

     Sept. 30
2010
    Dec. 31
2010
    Mar. 31
2011
    Jun. 30
2011
    Sep. 30
2011
 

Reconciliation of Adjusted EBITDA to Net income:

          

Total Adjusted EBITDA for reportable segments

   $ 17,960      $ 18,009      $ 19,386      $ 19,341      $ 18,877   

Depreciation and amortization

     (14,506     (16,185     (16,462     (17,496     (16,842

Non-cash share-based compensation

     (4,042     (3,916     (4,286     (3,345     (2,920

MaximumASP purchase accounting adjustment

     —          (213     (64     —          418   

Transaction costs

     (183     (572     (107     —          (47

Interest income

     —          1        —          —          —     

Interest expense

     (85     (87     (100     (127     (136

Other income (expense), net

     105        108        1,210        —          —     

Income tax (expense) benefit

     143        868        282        (49     (491
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ (608   $ (1,987   $ (141   $ (1,676   $ (1,141
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Nine Months Ended
Sep. 30,
 
     2010     2011  

Reconciliation of Adjusted EBITDA to Net income:

    

Total Adjusted EBITDA for reportable segments

   $ 54,926      $ 57,604   

Depreciation and amortization

     (43,119     (50,800

Non-cash share-based compensation

     (11,675     (10,551

MaximumASP purchase accounting adjustment

     —          354   

Transaction costs

     (183     (154

Interest income

     1        —     

Interest expense

     (194     (363

Other income (expense), net

     1,759        1,210   

Income tax (expense) benefit

     (1,182     (258
  

 

 

   

 

 

 

Net income (loss)

   $ 333      $ (2,958
  

 

 

   

 

 

 

 

-MORE-


CBEY Reports Third Quarter 2011 Results

Page 10

November 2, 2011

 

CBEYOND, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measure to GAAP Financial Measure

(In thousands)

(Unaudited)

 

     Sept. 30
2010
     Dec. 31
2010
    Mar. 31
2011
    Jun. 30
2011
    Sep. 30
2011
 

Reconciliation of Core Managed Services ARPU:

           

Total revenue

   $ 113,456       $ 116,241      $ 118,978      $ 120,594      $ 122,529   

Cloud Services revenue

     —           (1,791     (3,234     (3,612     (3,865

Intersegment eliminations

     —           7        34        73        104   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Core Managed Services net revenue (A)

   $ 113,456       $ 114,457      $ 115,778      $ 117,055      $ 118,768   

Average Core Managed Services customers (B)

     54,379         56,106        57,763        59,110        60,395   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Core Managed Services ARPU (A/B)

   $ 695       $ 680      $ 668      $ 660      $ 656   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

     Nine Months Ended
Sep. 30,
 
     2010      2011  

Reconciliation of Core Managed Services ARPU:

     

Total revenue

   $ 335,724       $ 362,101   

Cloud Services revenue

     —           (10,711

Intersegment eliminations

     —           211   
  

 

 

    

 

 

 

Core Managed Services net revenue (A)

   $ 335,724       $ 351,601   

Average Core Managed Services customers (B)

     52,722         59,049   
  

 

 

    

 

 

 

Core Managed Services ARPU (A/B)

   $ 708       $ 662   
  

 

 

    

 

 

 

 

-###-