BOSTON, MA, Aug. 06, 2015 (GLOBE NEWSWIRE) -- EnerNOC, Inc. (Nasdaq:ENOC), a leading provider of energy intelligence software (EIS), today announced results for the second quarter ended June 30, 2015.
“The accelerating pace of change in global energy markets is creating unprecedented complexity for energy decision makers, and we are positioned to lead enterprises into a new era of energy management,” said Tim Healy, Chairman and CEO of EnerNOC. "We are seeing increased interest in EIS as an energy decision support system and are excited to capitalize on this tremendous growth opportunity."
| Summary Financial Results | ||||||||||||||||||||||||
| In Thousands, Except Per Share Amounts | ||||||||||||||||||||||||
| Q2 2015 | Q2 2014 | H1 2015 | H1 2014 | |||||||||||||||||||||
| Revenue | $ | 72,500 | $ | 44,055 | $ | 123,051 | $ | 96,563 | ||||||||||||||||
| Net Loss | ||||||||||||||||||||||||
| GAAP | $ | (18,780 | ) | $ | (27,385 | ) | $ | (69,082 | ) | $ | (57,798 | ) | ||||||||||||
| Non-GAAP1 | $ | (8,943 | ) | $ | (20,694 | ) | $ | (48,544 | ) | $ | (44,051 | ) | ||||||||||||
| Net Loss Per Basic and Diluted Share | ||||||||||||||||||||||||
| GAAP | $ | (0.66 | ) | $ | (0.96 | ) | $ | (2.45 | ) | $ | (2.05 | ) | ||||||||||||
| Non-GAAP1 | $ | (0.32 | ) | $ | (0.73 | ) | $ | (1.72 | ) | $ | (1.57 | ) | ||||||||||||
| Cash Flow (Used in) Provided by Operations | $ | (5,216 | ) | $ | 17,292 | $ | (23,668 | ) | $ | 5,726 | ||||||||||||||
| Free Cash Flow1 | $ | (8,309 | ) | $ | 17,265 | $ | (31,967 | ) | $ | (414 | ) | |||||||||||||
| Adjusted EBITDA1 | $ | (3,204 | ) | $ | (15,940 | ) | $ | (33,217 | ) | $ | (34,364 | ) | ||||||||||||
(1) Refer to "Statement of Use of Non-GAAP Measures" for non-GAAP definitions and refer to the financial schedules attached to this press release for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures.
Recent Highlights
- The Company grew its enterprise ARR by $3 million quarter-over-quarter to $58 million at the end of the second quarter. The Company expanded relationships with existing customers such as commercial real estate firm Equity Office Properties, and added new customers in key verticals such as Diamond Foods in food processing and Adelphi University in education.
- The Company made two leadership announcements, promoting Eric Erston to Vice President of Global Sales and appointing Gary Haroian to its Board of Directors. Erston joined the Company in January to lead the enterprise sales team after spending 15 years in sales leadership positions at RSA, the Security Division of EMC. Haroian, a 30-year veteran of the software industry, has held executive and board positions at several companies, including Aspen Technology, Inc.
- The Company reached a key product milestone in its partnership with SunPower, enabling SunPower to begin bundling EnerNOC EIS with all solar systems it sells to commercial and industrial customers in North America.
- The Company increased its international revenue by 55% year-over-year, driven by strong performance in the Asia-Pacific region, including the South Korean market the Company entered last year.
Company Issues Third Quarter Guidance and Reaffirms Full Year Guidance
The Company today issued guidance for the third quarter of 2015 and reaffirmed its previously issued guidance for the full year. The Company’s guidance is based on current trends and management’s current expectations for the Company’s business, which may change at any time.
| Guidance for Quarter Ending September 30, 2015 | |
| Total Revenue (in millions) | $224-$239 |
| GAAP Net Income Per Diluted Share | $0.47-$0.57 |
| Non-GAAP Net Income Per Diluted Share1 | $0.80-$0.91 |
| Adjusted EBITDA1 (in millions) | $33-$37 |
(1) Refer to “Statement of Use of Non-GAAP Measures” for non-GAAP definitions and refer to the financial schedules attached to this press release for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures.
| Reaffirmed Guidance for Year Ending December 31, 2015 | |
| Total Revenue (in millions) | $410-$430 |
| Grid Operator Revenue | $270-$280 |
| Utility Revenue | $70-$75 |
| Enterprise Revenue | $70-$75 |
| GAAP Net Loss Per Diluted Share | $(3.12)-$(3.02) |
| Non-GAAP Net Loss Per Diluted Share1 | $(1.72)-$(1.61) |
| Adjusted EBITDA1 (in millions) | $(14)-$(10) |
(1) Refer to “Statement of Use of Non-GAAP Measures” for non-GAAP definitions and refer to the financial schedules attached to this press release for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures.
Company to Host Live Conference Call and Webcast
The Company’s management team plans to host a live conference call and webcast at 9:00 a.m. eastern time today to discuss financial results and management’s outlook for the business. The conference call may be accessed in the United States by dialing (800) 230-1093 (domestic) or (612) 234-9960 (international) and using access code “ENOC”. The conference call will be simultaneously webcast on the Company’s investor relations website, which can be accessed at http://investor.enernoc.com. A replay of the conference call will be available approximately two hours after the call by dialing (800) 475-6701 or (320) 365-3844 and using access code 365046, or by accessing the webcast replay on the Company’s investor relations website.
About EnerNOC
EnerNOC is a leading provider of cloud-based energy intelligence software (EIS) and services to thousands of enterprise customers and utilities globally. EnerNOC's EIS solutions for enterprise customers improve energy productivity by optimizing how they buy, how much they use, and when they use energy. EIS for enterprise includes budgeting and procurement, utility bill management, facility optimization, visibility and reporting, project tracking, demand management, and demand response. EnerNOC's EIS solutions for utilities help maximize customer engagement and the value of demand-side resources, including demand response and energy efficiency. EnerNOC supports customer success with its world-class professional services team and a Network Operations Center (NOC) staffed 24x7x365. For more information, visit www.enernoc.com.
The EnerNOC, Inc. logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=5804
EnerNOC, Inc. Safe Harbor Statement
Statements in this press release regarding management's future expectations, beliefs, intentions, goals, strategies, plans or prospects, including, without limitation, statements relating to the Company’s future financial performance on both a GAAP and non-GAAP basis and the future growth and success of the Company’s energy intelligence software and related solutions, may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Forward-looking statements can be identified by terminology such as "anticipate," "believe," "could," "could increase the likelihood," "estimate," "expect," "intend," "is planned," "may," "should," "will," "will enable," "would be expected," "look forward," "may provide," "would" or similar terms, variations of such terms or the negative of those terms. Such forward-looking statements involve known and unknown risks, uncertainties and other factors including those risks, uncertainties and factors referred to under the section "Risk Factors" in EnerNOC's most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q, as well as other documents that may be filed by EnerNOC from time to time with the Securities and Exchange Commission. As a result of such risks, uncertainties and factors, the Company's actual results may differ materially from any future results, performance or achievements discussed in or implied by the forward-looking statements contained herein. EnerNOC is providing the information in this press release as of this date and assumes no obligations to update the information included in this press release or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
| EnerNOC, Inc. | |||||||||||||||||||||||
| Condensed Consolidated Statements of Operations | |||||||||||||||||||||||
| (in thousands, except share and per share data) | |||||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||||||||
| June 30, | June 30, | ||||||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Grid operator | $ | 41,545 | $ | 22,974 | $ | 65,258 | $ | 58,744 | |||||||||||||||
| Utility | 12,557 | 11,961 | 23,338 | 22,270 | |||||||||||||||||||
| Enterprise | 18,398 | 9,120 | 34,455 | 15,549 | |||||||||||||||||||
| Total revenues | 72,500 | 44,055 | 123,051 | 96,563 | |||||||||||||||||||
| Cost of revenues | 33,543 | 27,802 | 65,499 | 63,941 | |||||||||||||||||||
| Gross profit | 38,957 | 16,253 | 57,552 | 32,622 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Selling and marketing | 23,670 | 19,526 | 52,166 | 38,025 | |||||||||||||||||||
| General and administrative | 28,453 | 24,191 | 56,743 | 47,868 | |||||||||||||||||||
| Research and development | 7,735 | 4,997 | 15,186 | 10,172 | |||||||||||||||||||
| Gain on sale of service line | - | (3,378 | ) | - | (3,378 | ) | |||||||||||||||||
| Gain on sale of assets | (2,991 | ) | (2,171 | ) | (2,991 | ) | (2,171 | ) | |||||||||||||||
| Total operating expenses | 56,867 | 43,165 | 121,104 | 90,516 | |||||||||||||||||||
| Loss from operations | (17,910 | ) | (26,912 | ) | (63,552 | ) | (57,894 | ) | |||||||||||||||
| Other income (expense), net | 1,705 | 374 | (2,952 | ) | 948 | ||||||||||||||||||
| Interest expense | (2,240 | ) | (603 | ) | (4,532 | ) | (1,053 | ) | |||||||||||||||
| Loss before income tax | (18,445 | ) | (27,141 | ) | (71,036 | ) | (57,999 | ) | |||||||||||||||
| (Provision for) benefit from income tax | (345 | ) | (264 | ) | 1,940 | 161 | |||||||||||||||||
| Net loss | (18,790 | ) | (27,405 | ) | (69,096 | ) | (57,838 | ) | |||||||||||||||
| Net loss attributable to noncontrolling interest | (10 | ) | (20 | ) | (14 | ) | (40 | ) | |||||||||||||||
| Net loss attributable to EnerNOC, Inc. | $ | (18,780 | ) | $ | (27,385 | ) | $ | (69,082 | ) | $ | (57,798 | ) | |||||||||||
| Net loss per common share attributable to EnerNOC, Inc. | |||||||||||||||||||||||
| Basic and diluted | $ | (0.66 | ) | $ | (0.96 | ) | $ | (2.45 | ) | $ | (2.05 | ) | |||||||||||
| Weighted average number of common shares used in computing net loss per share attributable to EnerNOC, Inc. | |||||||||||||||||||||||
| Basic and diluted | 28,327,867 | 28,461,111 | 28,172,398 | 28,225,518 | |||||||||||||||||||
| EnerNOC, Inc. | |||||||
| Condensed Consolidated Balance Sheets | |||||||
| (in thousands, except par value and share data) | |||||||
| (unaudited) | |||||||
| June 30, 2015 | December 31, 2014 | ||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 143,555 | $ | 254,351 | |||
| Trade accounts receivable, net | 38,729 | 40,875 | |||||
| Unbilled revenue | 19,131 | 97,512 | |||||
| Capitalized incremental direct customer contract costs | 19,356 | 7,633 | |||||
| Prepaid expenses and other current assets | 24,454 | 19,950 | |||||
| Total current assets | $ | 245,225 | $ | 420,321 | |||
| Property and equipment, net | 49,656 | 50,458 | |||||
| Goodwill and intangible assets, net | 213,304 | 146,050 | |||||
| Capitalized incremental direct customer contract costs, long-term | 440 | 982 | |||||
| Deposits and other assets | 7,937 | 6,891 | |||||
| Total assets | $ | 516,562 | $ | 624,702 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 2,255 | $ | 9,250 | |||
| Accrued capacity payments | 46,243 | 92,332 | |||||
| Accrued payroll and related expenses | 20,685 | 18,446 | |||||
| Accrued expenses and other current liabilities | 25,245 | 28,724 | |||||
| Deferred revenue | 22,919 | 13,738 | |||||
| Total current liabilities | $ | 117,347 | $ | 162,490 | |||
| Deferred tax liability | 16,857 | 16,449 | |||||
| Deferred revenue, long-term | 6,279 | 5,816 | |||||
| Other liabilities | 8,971 | 8,919 | |||||
| Convertible senior notes, net | 140,928 | 138,908 | |||||
| Total long-term liabilities | 173,035 | 170,092 | |||||
| Stockholders' equity: | |||||||
| Common stock, $0.001 par value; 50,000,000 shares authorized, 30,871,330 and 29,833,578 shares issued and outstanding at June 30, 2015 and December 31, 2014, respectively | 31 | 30 | |||||
| Additional paid-in capital | 371,665 | 365,855 | |||||
| Accumulated other comprehensive loss | (7,402 | ) | (4,752 | ) | |||
| Accumulated deficit | (138,342 | ) | (69,260 | ) | |||
| Total EnerNOC, Inc. stockholders' equity | 225,952 | 291,873 | |||||
| Non controlling interest | 228 | 247 | |||||
| Total stockholders' equity | 226,180 | 292,120 | |||||
| Total liabilities and stockholders' equity | $ | 516,562 | $ | 624,702 | |||
| EnerNOC, Inc. | |||||||||||||||||||||
| Condensed Consolidated Statements of Cash Flow Data | |||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||||||
| June 30, | June 30, | ||||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
| Cash (used in) provided by operating activities | $ | (5,216 | ) | $ | 17,292 | $ | (23,668 | ) | $ | 5,726 | |||||||||||
| Cash used in investing activities | (2,969 | ) | (10,914 | ) | (83,535 | ) | (41,864 | ) | |||||||||||||
| Cash used in financing activities | (1,119 | ) | (1,329 | ) | (2,130 | ) | (4,448 | ) | |||||||||||||
| Effects of exchange rate changes on cash and cash equivalents | 431 | 156 | (1,463 | ) | 300 | ||||||||||||||||
| Net change in cash and cash equivalents | $ | (8,873 | ) | $ | 5,205 | $ | (110,796 | ) | $ | (40,286 | ) | ||||||||||
| Cash and cash equivalents at beginning of period | 152,428 | 103,698 | 254,351 | 149,189 | |||||||||||||||||
| Cash and cash equivalents at end of period | $ | 143,555 | $ | 108,903 | $ | 143,555 | $ | 108,903 | |||||||||||||
EnerNOC, Inc.
Statement on Use of Non-GAAP Financial Measures
To supplement the Company’s consolidated financial statements presented on a GAAP basis, the Company discloses certain non-GAAP measures that exclude certain amounts, including non-GAAP net (loss) income attributable to EnerNOC, Inc., non-GAAP net (loss) income per share attributable to EnerNOC, Inc., adjusted EBITDA and free cash flow. These non-GAAP measures are not in accordance with, or an alternative for, generally accepted accounting principles in the United States.
The GAAP measure most comparable to non-GAAP net (loss) income attributable to EnerNOC, Inc. is GAAP net (loss) income attributable to EnerNOC, Inc.; the GAAP measure most comparable to non-GAAP net (loss) income per share attributable to EnerNOC, Inc. is GAAP net (loss) income per share attributable to EnerNOC, Inc.; the GAAP measure most comparable to adjusted EBITDA is GAAP net (loss) income attributable to EnerNOC, Inc.; and the GAAP measure most comparable to free cash flow is cash flows provided by (used in) operating activities. Reconciliations of each of these non-GAAP financial measures to the corresponding GAAP measures are included below.
Management uses these non-GAAP measures when evaluating the Company’s operating performance and for internal planning and forecasting purposes. Management believes that such measures help indicate underlying trends in the business, are important in comparing current results with prior period results, and are useful to investors and financial analysts in assessing the Company’s operating performance. For example, management considers non-GAAP net (loss) income attributable to EnerNOC, Inc. to be an important indicator of the overall performance because it eliminates the effects of events that are either not part of the Company’s core operations or are non-cash compensation expenses. In addition, management considers adjusted EBITDA to be an important indicator of the Company’s operational strength and performance of the business and a good measure of the Company’s historical operating trend. Moreover, management considers free cash flow to be an indicator of the Company’s operating trend and performance of the business.
The following is an explanation of the non-GAAP measures that management utilizes, including the adjustments that management excluded as part of the non-GAAP measures:
- Management defines non-GAAP net income (loss) attributable to EnerNOC, Inc. as net income (loss) attributable to EnerNOC, Inc. before accretion expense related to the debt-discount portion of interest expense associated with the convertible note issuance, stock-based compensation, direct and incremental expenses related to acquisitions or divestitures, direct and incremental expenses related to restructuring, and amortization expenses related to acquisition-related intangible assets, net of related tax effects.
- Management defines adjusted EBITDA as net income (loss) attributable to EnerNOC, Inc., excluding depreciation, amortization, stock-based compensation, direct and incremental expenses related to acquisitions or divestitures, direct and incremental expenses related to restructuring, interest, income taxes and other income (expense).
- Management defines free cash flow as net cash provided by (used in) operating activities, less capital expenditures, plus net cash provided by (used in) the sale of assets or disposals of components of an entity. Management defines capital expenditures as purchases of property and equipment, which includes capitalization of internal-use software development costs.
Non-GAAP net (loss) income attributable to EnerNOC, Inc., non-GAAP net (loss) income per share attributable to EnerNOC, Inc., adjusted EBITDA and free cash flow may have limitations as analytical tools. The non-GAAP financial information presented here should be considered in conjunction with, and not as a substitute for or superior to the financial information presented in accordance with GAAP and should not be considered measures of the Company’s liquidity. There are significant limitations associated with the use of non-GAAP financial measures. Further, these measures may differ from the non-GAAP information, even where similarly titled, used by other companies and therefore should not be used to compare the Company’s performance to that of other companies.
| EnerNOC, Inc. | |||||||||||||||||||||||
| Reconciliation Of Non-GAAP Measures To Nearest GAAP Measures | |||||||||||||||||||||||
| Reconciliation of Non-GAAP Net Loss Attributable to EnerNOC, Inc. And Net Loss Per Share Attributable to EnerNOC, Inc. | |||||||||||||||||||||||
| (in thousands, except share and per share data) | |||||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||
| GAAP net loss attributable to EnerNOC, Inc. | $ | (18,780 | ) | $ | (27,385 | ) | $ | (69,082 | ) | $ | (57,798 | ) | |||||||||||
| ADD: Stock-based compensation expense | 3,321 | 3,799 | 7,730 | 8,026 | |||||||||||||||||||
| ADD: Amortization expense of acquired intangible assets | 4,027 | 2,479 | 7,945 | 4,362 | |||||||||||||||||||
| ADD: Direct and incremental expenses related to acquisitions or divestitures (1) | 221 | 413 | 1,603 | 1,359 | |||||||||||||||||||
| ADD: Direct and incremental expenses related to restructuring (2) | 1,240 | - | 1,240 | - | |||||||||||||||||||
| ADD: Debt discount portion of convertible debt | 1,028 | - | 2,020 | - | |||||||||||||||||||
| Non-GAAP net loss attributable to EnerNOC, Inc. | $ | (8,943 | ) | $ | (20,694 | ) | $ | (48,544 | ) | $ | (44,051 | ) | |||||||||||
| GAAP net loss per diluted share attributable to EnerNOC, Inc. | $ | (0.66 | ) | $ | (0.96 | ) | $ | (2.45 | ) | $ | (2.05 | ) | |||||||||||
| ADD: Stock-based compensation expense | 0.12 | 0.13 | 0.27 | 0.28 | |||||||||||||||||||
| ADD: Amortization expense of acquired intangible assets | 0.14 | 0.09 | 0.28 | 0.15 | |||||||||||||||||||
| ADD: Direct and incremental expenses related to acquisitions or divestitures (1) | 0.01 | 0.01 | 0.06 | 0.05 | |||||||||||||||||||
| ADD: Direct and incremental expenses related to restructuring (2) | 0.04 | - | 0.04 | - | |||||||||||||||||||
| ADD: Debt discount portion of convertible debt | 0.03 | - | 0.08 | - | |||||||||||||||||||
| Non-GAAP net loss per diluted share attributable to EnerNOC, Inc. | $ | (0.32 | ) | $ | (0.73 | ) | $ | (1.72 | ) | $ | (1.57 | ) | |||||||||||
(1) Represents costs primarily related to acquisitions for third party professional services (legal, accounting, valuation) and severance.
(2) Represents costs associated with reorganizing the business for our continued enterprise and utility focus.
| EnerNOC, Inc. | |||||||||||||||||||||||
| Reconciliation of Adjusted EBITDA | |||||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||||||||
| June 30, | June 30, | ||||||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||
| Net loss attributable to EnerNOC, Inc. | $ | (18,780 | ) | $ | (27,385 | ) | $ | (69,082 | ) | $ | (57,798 | ) | |||||||||||
| Add back: | |||||||||||||||||||||||
| Depreciation and amortization | 9,914 | 7,842 | 19,748 | 15,207 | |||||||||||||||||||
| Stock-based compensation expense | 3,321 | 3,799 | 7,730 | 8,026 | |||||||||||||||||||
| Direct and incremental expenses related to acquisitions or divestitures (1) | 221 | 413 | 1,603 | 1,359 | |||||||||||||||||||
| Direct and incremental expenses related to restructuring (2) | 1,240 | - | 1,240 | - | |||||||||||||||||||
| Other (income) expense, net (3) | (1,705 | ) | (374 | ) | 2,952 | (948 | ) | ||||||||||||||||
| Interest expense | 2,240 | 603 | 4,532 | 1,053 | |||||||||||||||||||
| Provision for (benefit from) income tax (4) | 345 | (838 | ) | (1,940 | ) | (1,263 | ) | ||||||||||||||||
| Adjusted EBITDA | $ | (3,204 | ) | $ | (15,940 | ) | $ | (33,217 | ) | $ | (34,364 | ) | |||||||||||
(1) Represents costs primarily related to acquisitions for third party professional services (legal, accounting, valuation) and severance.
(2) Represents costs associated with reorganizing the business for our continued enterprise and utility focus.
(3) Other expense primarily relates to foreign currency (gains) losses.
(4) Excludes discrete tax provision of $1,102 recorded during the three and six month periods ended June 30, 2014 related to the sale of the USC business component.
| EnerNOC, Inc. | |||||||||||||||||||||
| Reconciliation of Free Cash Flow | |||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||||||
| June 30, | June 30, | ||||||||||||||||||||
| 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
| Net cash (used in) provided by operating activities | $ | (5,216 | ) | $ | 17,292 | $ | (23,668 | ) | $ | 5,726 | |||||||||||
| Add: Net cash provided by the sale of assets or disposals of components of an entity | 2,991 | 6,446 | 2,991 | 6,446 | |||||||||||||||||
| Subtract: Purchases of property and equipment | (6,084 | ) | (6,473 | ) | (11,290 | ) | (12,586 | ) | |||||||||||||
| Free cash flow | $ | (8,309 | ) | $ | 17,265 | $ | (31,967 | ) | $ | (414 | ) | ||||||||||
Non-GAAP Financial Guidance
This press release also includes estimates of future adjusted EBITDA and non-GAAP net loss per diluted share attributable to EnerNOC, Inc. A reconciliation of these amounts to the nearest expected GAAP results, is presented below:
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||||
| September 30, 2015 | December 31, 2015 | ||||||||||||||||||||||||||||||||
| Per Diluted Share | Per Diluted Share | ||||||||||||||||||||||||||||||||
| In Millions, Except Per Share Amounts | Low | High | Low | High | Low | High | Low | High | |||||||||||||||||||||||||
| Projected GAAP Net Income (Loss) | $ | 13.4 | $ | 16.4 | $ | 0.47 | $ | 0.57 | $ | (89.0 | ) | $ | (86.0 | ) | $ | (3.12 | ) | $ | (3.02 | ) | |||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||
| Stock-based compensation | $ | 4.1 | $ | 4.3 | $ | 0.14 | $ | 0.15 | $ | 16.0 | $ | 16.2 | $ | 0.56 | $ | 0.57 | |||||||||||||||||
| Amortization expense of acquired intangible assets | $ | 4.0 | $ | 4.0 | $ | 0.14 | $ | 0.14 | $ | 15.9 | $ | 15.9 | $ | 0.56 | $ | 0.56 | |||||||||||||||||
| Direct and incremental expenses1 | $ | 0.6 | $ | 0.6 | $ | 0.02 | $ | 0.02 | $ | 4.0 | $ | 4.0 | $ | 0.14 | $ | 0.14 | |||||||||||||||||
| Accretion expense related to the debt-discount portion of interest associated with convertible note issuance | $ | 1.0 | $ | 1.0 | $ | 0.03 | $ | 0.03 | $ | 4.1 | $ | 4.1 | $ | 0.14 | $ | 0.14 | |||||||||||||||||
| Projected Non-GAAP Net Income (Loss) | $ | 23.1 | $ | 26.3 | $ | 0.80 | $ | 0.91 | $ | (49.0 | ) | $ | (45.8 | ) | $ | (1.72 | ) | $ | (1.61 | ) | |||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||
| Depreciation | $ | 6.1 | $ | 6.1 | $ | 24.0 | $ | 24.0 | |||||||||||||||||||||||||
| Interest and other expense, net2 | $ | 2.8 | $ | 3.6 | $ | 11.0 | $ | 11.8 | |||||||||||||||||||||||||
| Provision for income taxes | $ | 1.0 | $ | 1.0 | $ | 0.0 | $ | 0.0 | |||||||||||||||||||||||||
| Adjusted EBITDA | $ | 33.0 | $ | 37.0 | $ | (14.0 | ) | $ | (10.0 | ) | |||||||||||||||||||||||
| Weighted Average Number of Common Shares Outstanding-Diluted | 28.8 | 28.8 | 28.5 | 28.5 | |||||||||||||||||||||||||||||
(1) “Direct and incremental expenses” represent costs primarily related to acquisitions for third party professional services (legal, accounting, valuation), severance and restructuring activities.
(2) “Interest and other expense, net” excludes “Accretion expense related to the debt-discount portion of interest associated with convertible note issuance”.