Form 6-K InterXion Holding N.V. For: Jun 09
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
Report on Form 6-K dated 9 June 2015
(Commission File No. 001-35053)
INTERXION HOLDING N.V.
(Translation of Registrants Name into English)
Tupolevlaan 24, 1119 NX Schiphol-Rijk, The Netherlands, +31 20 880 7600
(Address of Principal Executive Office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨
Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7) ): ¨
Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrants home country), or under the rules of the home country exchange on which the registrants securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrants security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.
This report contains Interxion Holding N.V.s (1) press release Interxion files 2014 Dutch Statutory Annual Report and (2) 2014 Dutch Statutory Annual Report.
This Report on Form 6-K is incorporated by reference into the Registration Statement on Form S-8 of the Registrant originally filed with the Securities and Exchange Commission on 23 June 2011 (File No. 333-175099) and into the Registration Statement on Form S-8 of the Registrant originally filed with the Securities and Exchange Commission on 2 June 2014 (File No. 333-196447).
Exhibit |
||
99.1 | The press release Interxion files 2014 Dutch Statutory Annual Report, dated 9 June 2015. | |
99.2 | 2014 Dutch Statutory Annual Report. |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
INTERXION HOLDING N.V. | ||
By: | /s/ David C. Ruberg | |
Name: | David C. Ruberg | |
Title: | Chief Executive Officer |
Date: 9 June 2015
Exhibit 99.1
Press release 9 June 2015
Interxion Files 2014 Dutch Statutory Annual Report
AMSTERDAM 9 June 2015. INTERXION HOLDING N.V. (NYSE: INXN), a leading European provider of carrier and cloud neutral colocation data centre services, today announced that it has filed its 2014 Dutch Statutory Annual Report with the Securities and Exchange Commission. The 2014 Dutch Statutory Annual Report can be found under the Annual Reports link on the companys website at investors.interxion.com as well as on the SEC website at www.sec.gov. In addition, shareholders may request a hard copy of the 2014 Dutch Statutory Annual Report, which includes the companys complete audited financial statements, free of charge by contacting Interxion Investor Relations at Tupolevlaan 24, 1119 NX Schiphol-Rijk, The Netherlands, Attention: Investor Relations or by email at [email protected].
About Interxion
Interxion (NYSE: INXN) is a leading provider of carrier and cloud-neutral colocation data centre services in Europe, serving a wide range of customers through 39 data centres in 11 European countries. Interxions uniformly designed, energy efficient data centres offer customers extensive security and uptime for their mission-critical applications.
With over 500 connectivity providers, 20 European Internet exchanges, and most leading cloud and digital media platforms across its footprint, Interxion has created connectivity, cloud, content and finance hubs that foster growing customer communities of interest. For more information, please visit www.interxion.com.
Contact:
Jim Huseby
Investor Relations
Interxion
Tel: +1-813-644-9399
Exhibit 99.2
Operational review
|
CLOUD AND CARRIER-NEUTRAL
DATA CENTRE SERVICES
Interxion is a leading pan-European provider of cloud and carrier-neutral data centre services. We deliver value to our customers by being responsive to their needs, and by building communities of interest that enable our customers to add value to their service offerings. Established in 1998, we have expanded rapidly to create 39 data centres in 13 cities across 11 countries, giving us the largest reach across Europe and providing our customers with access to more than 77% of EU GDP.
2 / INTERXION ANNUAL REPORT 2014 |
Operational review
|
IN THIS REPORT
OPERATIONAL REVIEW
|
||||||
6 | Our 2014 performance at a glance | 12 | Our country team | |||
7 |
Selected financial data |
13 |
Our segment team | |||
8 |
What we do |
14 |
Consistent execution | |||
9 |
Why customers choose us |
15 |
Continued growth | |||
10 |
Our people
|
16 |
Market strategy | |||
FINANCIAL REVIEW |
||||||
20 |
Income statement highlights |
23 |
Cash flow highlights | |||
22
|
Balance sheet highlights |
|||||
REPORT OF THE BOARD OF DIRECTORS |
||||||
26 |
Structure |
32 |
Shares beneficially owned | |||
26 |
Board of Directors |
32 |
Risk management | |||
29 |
Directors insurance and indemnification |
32 |
Risk factors | |||
30 |
Board committees |
34 |
Controls and procedures | |||
31
|
Compensation |
34 |
Dutch Corporate Governance Code | |||
CONSOLIDATED FINANCIAL STATEMENTS |
||||||
38
38 |
Consolidated income statement
Consolidated statement of comprehensive |
40 |
Consolidated statement of changes in shareholders equity | |||
41 |
Consolidated statement of cash flows | |||||
39
|
Consolidated statement of financial position |
42 |
Notes to the 2014 consolidated financial statements
| |||
COMPANY FINANCIAL STATEMENTS |
||||||
86 |
Company statement of financial position |
87 |
Notes to the 2014 company financial statements | |||
87 |
Company income statement
|
|||||
OTHER INFORMATION |
FIND OUT MORE | |||||
94 |
Appropriation of result |
98 |
Where can I find out more? | |||
95 |
Independent auditors report
|
99 |
Follow us |
INTERXION ANNUAL REPORT 2014 / 3 |
4 / INTERXION ANNUAL REPORT 2014 |
OPERATIONAL REVIEW |
INTERXION ANNUAL REPORT 2014 / 5
Operational review
|
OUR 2014 PERFORMANCE AT A GLANCE
Throughout 2014 we have continued to build on the previous track record of consistent growth to achieve a strong set of financial and operating results. We expanded our footprint, added capacity to continue to meet our customers needs and focused on our strategy of developing communities of interest amongst our customer base. Magnetic customers established their presence in our Cloud Hubs across Europe, positioning Interxion to benefit as cloud adoption in Europe develops.
6 / INTERXION ANNUAL REPORT 2014 |
Operational review
|
SELECTED FINANCIAL DATA
2010
|
2011
|
2012
|
2013
|
2014
|
||||||||||||||||
Recurring revenue |
193.0 | 228.3 | 259.2 | 291.3 | 319.2 | |||||||||||||||
Non-recurring revenue |
15.4 | 16.0 | 17.9 | 15.8 | 21.4 | |||||||||||||||
Revenue |
208.4 | 244.3 | 277.1 | 307.1 | 340.6 | |||||||||||||||
Adjusted EBITDA |
79.2 | 97.6 | 115.0 | 131.8 | 146.4 | |||||||||||||||
Adjusted EBITDA margin |
38.0% | 40.0% | 41.5% | 42.9% | 43.0% | |||||||||||||||
Capital expenditures (including intangibles) |
(100.4) | (162.0) | (178.3) | (143.4) | (216.3) | |||||||||||||||
Cash generated from operations |
85.3 | 90.0 | 111.7 | 102.7 | 135.4 | |||||||||||||||
Revenue-generating space |
43.7 | 47.1 | 56.2 | 59.7 | 71.0 | |||||||||||||||
Equipped space |
61.0 | 62.8 | 74.0 | 80.1 | 93.5 | |||||||||||||||
Utilisation rate |
72% | 75% | 76% | 75% | 76% |
Financial figures are expressed as millions of euros; space figures in 000 sqm.
INTERXION ANNUAL REPORT 2014 / 7 |
Operational review
|
WHAT WE DO
CLOUD AND CARRIER-NEUTRAL COLOCATION DATA CENTRES
With 39 cloud and carrier-neutral colocation data centres across 11 countries and 13 cities, Interxion enables over 1,500 customers to securely deliver applications and content to their end-customers, with excellent response time and performance.
8 / INTERXION ANNUAL REPORT 2014 |
Operational review
|
WHY CUSTOMERS CHOOSE US
A FUTURE-PROOF HOME FOR OUR CUSTOMERS ICT INFRASTRUCTURE
Our state-of-the-art data centre design and our commitment to sustainability are among the reasons our customers choose to work with us they also understand the value derived from being part of a community backed by consistent, strong operational support and design excellence.
INTERXION ANNUAL REPORT 2014 / 9 |
Operational review
|
OUR PEOPLE
OUR SENIOR TEAM
Our people are a key part of what differentiates us, led by a management team with considerable experience in the technology sector. The team focus on customers and on driving Interxion towards the heart of the digital economy, adding value and making it easier for our customers to do business.
DAVID RUBERG | ||||
|
David Ruberg, Chief Executive Officer
After serving for five years as Chairman, David became CEO in 2007 and continues to develop our business as one of Europes leading providers of cloud and carrier-neutral data centres. In his role he combines valuable insights into the needs of our customers with his knowledge of how colocation technology can add value to such companies and help them further develop their business.
Prior to this, David was CEO and Chairman of Intermedia Communications, a broadband communications services provider. David has also held posts at Data General and AT&T, and has served on the boards of several businesses, including Adaptix and Broadview Networks.
He holds a Masters degree from the University of Michigan in Computer and Communications Science.
|
JOSH JOSHI | ||||
|
Josh Joshi, Chief Financial Officer
Josh joined Interxion in 2007 and is responsible for our financial policy and funding strategy, financial planning, reporting and control, and investor relations. Josh has held senior executive roles in data centre, network and infrastructure businesses for over 15 years.
Before joining Interxion, Josh worked as CFO at two publicly traded companies Leisure and Gaming plc and Telecity Group plc. He was one of the founders of the private equity-backed Storm Telecommunications Ltd. Early in his career Josh worked in professional practice for eight years, latterly with Arthur Andersen.
He holds a degree in Civil Engineering from Imperial College, London and is a member of the Institute of Chartered Accountants in England and Wales.
|
10 / INTERXION ANNUAL REPORT 2014 |
Operational review
|
GIULIANO DI VITANTONIO
|
Giuliano Di Vitantonio, Chief Marketing & Strategy Officer
Giuliano joined Interxion in 2015 and is responsible for our market and product strategies including product management, product marketing, segment strategy and business development. He joined from Cisco Systems where he held the position of Vice President Marketing, Data Center & Cloud.
Giuliano has over 20 years of experience in the IT industry, including 17 years at Hewlett-Packard, where he held a broad range of positions in R&D, strategy, consulting, business development and marketing. Giulianos areas of expertise include IT management software, enterprise applications, data centre infrastructure and business intelligence solutions. He has a Masters degree in EE/ Telecommunications from the University of Bologna and an MBA from the London Business School.
Giuliano has lived in five different countries and is fluent in four languages. He is based in London. |
|||
JAN-PIETER ANTEN
|
Jan-Pieter Anten, Vice President, Human Resources
Jan-Pieter joined Interxion as VP Human Resources in 2011 and is responsible for the development and implementation of our HR strategy. His experience in human resources enables him to oversee the recruitment, development and retention of the experienced and dedicated staff who are key to our business across Europe.
He joined Interxion from global management consulting firm Hay Group, where he held the position of Director, International Strategic Clients Europe. In previous posts, he has worked as VP Human Resources for other international organisations such as Synthon and as a senior consultant within Hay Group.
Jan-Pieter holds a degree in Pharmaceutical Sciences from the University of Utrecht. |
|||
JAAP CAMMAN
|
Jaap Camman, Senior Vice President, Legal
Jaap joined Interxion in 1999 and is responsible for all legal and corporate affairs across the group. Jaap provides strategic legal direction, drawing on his extensive experience in corporate financing, finance restructuring, corporate governance and business design.
He joined Interxion after working in a number of roles within the Dutch government during which time he was responsible for the development of financial sector legislation and represented the Netherlands both at European Union and United Nations level. In his latest role he served as Deputy Head of the Insurance Division at the Netherlands Ministry of Finance.
Jaap holds a Masters degree in Law from the University of Utrecht. |
INTERXION ANNUAL REPORT 2014 / 11 |
Operational review
|
OUR COUNTRY TEAM
We have strong local management, operational, sales, service delivery and assurance teams, enabling us to deliver a more efficient, consistent and personal service. Our country leaders have the local knowledge and focus to ensure we provide outstanding service to our customers and continue to expand our data centre campuses.
|
WHAT OUR CUSTOMERS SAY ABOUT US
When it comes to data centres, no-one does it better than Interxion. Having looked at all providers in Spain, Interxion was our first choice for quality, reliability and scalability. They combine outstanding flexibility with a reassuring attention to detail.
Diego Cabezudo, CEO Gigas Hosting
With its core expertise in data centre operations, Interxion can much more efficiently and reliably perform both installation and maintenance. We also benefit from lower initial investment costs and shorter implementation times, as well as greater scalability, flexibility and cost efficiency offered by the cloud model.
Thomas Leidenbach, Head of IS Infrastructure Bombardier
We were pleased to see Interxion enter the Marseille market. Its great to have a partner who focuses on connectivity, digital media and cloud segments, and recognises the connectivity and business advantages of Marseille and supports us as we continue to grow our business.
Franck Simon, Managing Director France-IX
Interxions London facilities were a perfect fit to complement our network build in key European locations, bringing us closer to potential new customers. This has also enabled us to lower the cost of our infrastructure build, improving our competitiveness without compromising service quality.
Clive Hamilton, VP Network Services NTT Europe
In the coming years we want to expand our activities in Europe by providing telecommunication services with the highest standards. We believe Interxion is the best partner to facilitate this growth, thanks to central locations of the data centres and providing access to the Internet Exchanges and Connectivity Hubs where the biggest and fastest network connections come together.
Bjarni Thorvardarson, CEO Hibernia Networks
|
12 / INTERXION ANNUAL REPORT 2014 |
Operational review
|
OUR SEGMENT TEAM
Our segment strategies are led by people who understand our customers and have direct experience of the challenges they face. Our segment leaders spend time and become familiar with their business objectives, how their technology platforms work and explore solutions available. They will continue to develop our communities of interest strategy.
Bill Fenick, Financial Services |
WHAT OUR CUSTOMERS SAY ABOUT US
We were impressed by Interxions track record in Financial Services combined with the unrivalled range of connectivity to the entire CEE region from the Vienna data centre.
Sean Chinnock, Director COO Data and Services, Deutsche Börse
Working with Interxion as a European data centre partner has proved to be a positive business decision for Zayo. Were very happy with the partnership we have and look forward to continued collaboration and potential expansion.
Alastair Kane, VP for Europe, Zayo Group
Interxion really stood out for their understanding of our target business model and the flexibility to make it a reality.
Ruben van der Zwan, CTO, Amsio
The resilience and reliability of systems need to be of a very high standard. We needed to find a partner who was willing to talk through options that were not necessarily about increased space and increased cost.
Mary Hensher, IT Director, Cancer Research UK
When reviewing options for our data centre expansion we were impressed with the quality, professionalism and level of connectivity from Interxion. They demonstrated an impressive commitment to understanding our specific industry needs and have actively pursued a strategy designed to support our success and long-term growth.
Matthew Breedlove, Technical and Data Operations, Rubicon Project
|
|||||||||
Bill works to build on our financial hubs that comprise access points to financial markets, tier 1 banks, hedge funds, prime brokers and independent software vendors. With a career spanning over 19 years in financial services, Bill has first-hand experience of large capital-intensive infrastructure projects: developing new products and services and, ultimately, running businesses that provide cloud, data and infrastructure services to the financial services Industry.
Interxion has rich communities of financial services companies colocated in its data centres. Via these communities of interest, our customers implement their infrastructure and cross connect to their own clients. This all leads to an ease of doing business with us and greater return on their investment.
|
||||||||||
Jeff Smith, Connectivity |
||||||||||
Jeff focuses on attracting into our data centres the connectivity providers most demanded by our customers and has over 20 years experience in Telecommunications across multiple roles in various markets including EMEA, Australia & NZ. As connectivity providers launch new services and capabilities, Jeff ensures theyre made available in our data centres as early as possible. This provides our customers with a competitive advantage - access to new technologies ahead of their competitors.
I am focused on executing a clear connectivity strategy ensuring that Interxion is central to their European market requirements this in turn creates a diverse community of interest that supports and drives growth amongst all our customers.
|
||||||||||
Vincent int Veld, Cloud |
||||||||||
Vincent identifies and targets prospects that will make the most magnetic and strategic additions to our cloud communities of interest, and leads the process for developing relationships with these prospects and winning their business. Vincent draws on over 19 years of experience in international telecoms and IT, working in various roles across sales, product management and marketing.
The migration towards cloud is a phased process. IT leaders are assessing what applications and workloads should go where. Its key for our service provider customers to understand from partners, like Interxion, how to best build out their cloud and networking infrastructure and lower the thresholds for enterprise customers to migrate their applications and workloads to the cloud.
|
||||||||||
Ian McVey, Enterprise and Systems Integrators |
||||||||||
Ian is responsible for the go-to-market strategy for our enterprise and system integrator segments. His target is to win first-of-a-kind deals for Interxion. He ensures we identify, promote and capitalise on the key trends in the market through a mix of value proposition articulation, market-making and education. With nearly 20 years in ICT from strategy consulting to telecoms, software and outsourcing, Ian understands the pressures and the opportunities in transforming business models, and can see the resulting opportunity for Interxion. |
||||||||||
Interxion is a key enabler of the digital economy. As enterprises replatform to the cloud and leverage innovations in big data, Interxion is strongly positioned to enable customers to create value from their IT operations, supported by a strong community
|
||||||||||
Bryan Hill, Digital Media |
||||||||||
Bryan is responsible for our digital media business and the strategic development and implementation of our communities of interest across video, social media, advertising, gaming and gambling. Bryan has spent 20 years in the sector and has experience of the monetisation of content and audiences, an understanding of the complex, technical and evolving workflows that underpin the digital media value chains and the challenges our customers are facing. |
||||||||||
The growth in the delivery of online content and services to consumers, the automation of advertising, the movement of media workflows to the cloud and the transformation of TV are driving new interconnected communities. It is our mission to help companies navigate and meet these challenges
|
INTERXION ANNUAL REPORT 2014 / 13 |
Operational review
|
CONSISTENT EXECUTION
We offer outstanding customer service and deliver exceptional data centre performance. We embrace innovation to ensure that our data centres remain state-of-the-art, and we strive to maintain our leadership in data centre design, construction, operation, maintenance, sustainability and management.
14 / INTERXION ANNUAL REPORT 2014 |
Operational review
|
CONTINUED GROWTH
We aim to generate strong returns on the capital we invest by adding value to our customers through the communities of interest we build, and the market-leading connectivity, high-quality infrastructure and best-in-class customer service that we offer.
INTERXION ANNUAL REPORT 2014 / 15 |
Operational review
|
MARKET STRATEGY
Interxion continues to execute a proven strategic approach that anticipates how the disruptions in the ICT industry will impact the market for colocation data centre services and successfully captures the associated customer demand.
16 / INTERXION ANNUAL REPORT 2014 |
Operational review
|
INTERXION ANNUAL REPORT 2014 / 17 |
18 / INTERXION ANNUAL REPORT 2014 |
FINANCIAL | ||||||
|
||||||
REVIEW |
INTERXION ANNUAL REPORT 2014 / 19
Financial review
|
FINANCIAL REVIEW
Interxion delivered a strong year of financial performance in 2014. Total revenue increased by 11% to 340.6 million while recurring revenue, at 319.2 million, was up 10% year-on-year. Non-recurring revenues grew 35% year-on-year driven by strong customer installations. Adjusted EBITDA increased by 11%, to 146.4 million, and Adjusted EBITDA margin increased slightly to 43.0% from 42.9% in 2013.
Net finance expense for the year was 27.9 million, compared with 57.5 million in 2013; the decrease was primarily attributable to the 31.0 million one-off cost associated with the refinancing activities in 2013. The underlying blended interest cost of the business was 6.1%, improving 40 basis points compared to 2013. Net profit for the year was 35.1 million, compared with 6.8 million in 2013 which was impacted by the one off refinancing costs. Underlying adjusted net profit* for the year increased by 10%.
In April we returned to the public debt market to support growth by issuing 150 million in aggregate principal of our 6% Senior Secured Notes, due 2020, at a premium of 106.75, providing net proceeds of 157.9 million. The additional financing, combined with a new 9.2 million mortgage secured in 2014, was used to repay amounts drawn under our revolving facility and to fund further expansion projects.
The Company continued to generate significant cash from its operations: 135.4 million in 2014. We continue to deploy these resources in a disciplined manner, which together with the additional financing, was used to service debt, repay amounts drawn under our revolving facility and to fund further customer-driven data centre expansion: 198.7 million of the 216.3 million capital expenditure in 2014 was invested in expansion and upgrade projects to build the foundation of future growth.
During the year, we added a record 13,400 square metres of data centre equipped space, of which more than 70% has already been committed to customers.
Josh Joshi
Chief Financial Officer
28 April 2015
20 / INTERXION ANNUAL REPORT 2014 |
Financial review
|
INTERXION ANNUAL REPORT 2014 / 21 |
Financial review
|
22 / INTERXION ANNUAL REPORT 2014
Financial review
|
INTERXION ANNUAL REPORT 2014 / 23
24 / INTERXION ANNUAL REPORT 2014 |
REPORT OF THE BOARD OF DIRECTORS |
INTERXION ANNUAL REPORT 2014 / 25
Report of the Board of Directors
|
REPORT OF THE BOARD OF DIRECTORS
26 / INTERXION ANNUAL REPORT 2014 |
Report of the Board of Directors
|
INTERXION ANNUAL REPORT 2014 / 27 |
Report of the Board of Directors
|
DIRECTORS
Name
|
Age
|
Gender
|
Nationality
|
Position
|
Term
| |||||
David Ruberg |
69 |
Male |
American |
President, Chief Executive Officer Vice-Chairman and Executive Director
|
2016 | |||||
John C. Baker |
65 |
Male |
American |
Chairman and Non-Executive Director
|
2016 | |||||
Frank Esser |
56 |
Male |
German |
Non-Executive Director
|
2017 | |||||
Mark Heraghty |
51 |
Male |
Irish |
Non-Executive Director
|
2017 | |||||
Jean F.H.P. Mandeville |
55 |
Male |
Belgian |
Non-Executive Director
|
2016 | |||||
Robert M. Manning |
55 |
Male |
American |
Non-Executive Director
|
2015 | |||||
Rob Ruijter |
63 |
Male |
Dutch |
Non-Executive Director
|
2015 |
28 / INTERXION ANNUAL REPORT 2014 |
Report of the Board of Directors
|
INTERXION ANNUAL REPORT 2014 / 29 |
Report of the Board of Directors
|
30 / INTERXION ANNUAL REPORT 2014 |
Report of the Board of Directors
|
INTERXION ANNUAL REPORT 2014 / 31 |
Report of the Board of Directors
|
32 / INTERXION ANNUAL REPORT 2014 |
Report of the Board of Directors
|
INTERXION ANNUAL REPORT 2014 / 33 |
Report of the Board of Directors
|
34 / INTERXION ANNUAL REPORT 2014 |
Report of the Board of Directors
|
INTERXION ANNUAL REPORT 2014 / 35 |
36 / INTERXION ANNUAL REPORT 2014 |
CONSOLIDATED |
||
FINANCIAL STATEMENTS |
INTERXION ANNUAL REPORT 2014 / 37 |
Consolidated Financial Statements
|
CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED INCOME STATEMENT
For the year ended 31 December
| ||||||||||
Note |
2014 |
2013
|
2012 | |||||||
Revenue
|
5,6
|
|
340,624
|
|
307,111
|
277,121
| ||||
Cost of sales
|
5,7
|
|
(139,075)
|
|
(124,141)
|
(113,082)
| ||||
Gross profit
|
|
201,549
|
|
182,970
|
164,039
| |||||
Other income
|
5
|
|
271
|
|
341
|
463
| ||||
Sales and marketing costs
|
5,7
|
|
(24,551)
|
|
(22,818)
|
(20,100)
| ||||
General and administrative costs
|
5,7,10
|
|
(98,884)
|
|
(90,134)
|
(79,243)
| ||||
Operating profit
|
5
|
|
78,385
|
|
70,359
|
65,159
| ||||
Finance income
|
8
|
|
890
|
|
484
|
907
| ||||
Finance expense
|
8
|
|
(28,766)
|
|
(57,937)
|
(18,653)
| ||||
Profit before taxation
|
|
50,509
|
|
12,906
|
47,413
| |||||
Income tax expense
|
9
|
|
15,449
|
|
(6,082)
|
(15,782)
| ||||
Profit for the year attributable to shareholders
|
|
35,060
|
|
6,824
|
31,631
| |||||
Earnings per share attributable to shareholders:
|
||||||||||
Basic earnings per share: ()
|
16
|
|
0.51
|
|
0.10
|
0.47
| ||||
Diluted earnings per share: ()
|
16
|
|
0.50
|
|
0.10
|
0.46
| ||||
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
|
||||||||||
For the year ended 31 December
| ||||||||||
2014 |
2013
|
2012 | ||||||||
Profit for the year attributable to shareholders
|
|
35,060
|
|
6,824
|
31,631
| |||||
Other comprehensive income
|
||||||||||
Items that are, or may be, reclassified subsequently to profit or loss
|
||||||||||
Foreign currency translation differences
|
|
4,201
|
|
(3,220)
|
2,588
| |||||
Effective portion of changes in fair value of cash flow hedge
|
|
(458)
|
|
90
|
| |||||
Tax on items that are, or may be, reclassified subsequently to profit or loss
|
|
(367)
|
|
544
|
(571)
| |||||
Other comprehensive income/(loss), net of tax
|
|
3,376
|
|
(2,586)
|
2,017
| |||||
Total comprehensive income attributable to shareholders
|
|
38,436
|
|
4,238
|
33,648
|
Note: The accompanying notes form an integral part of these consolidated financial statements.
38 / INTERXION ANNUAL REPORT 2014
Consolidated Financial Statements
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at 31 December
| ||||||||||||||
Note |
2014 |
2013 |
2012 | |||||||||||
Non-current assets
|
||||||||||||||
Property, plant and equipment
|
|
10
|
|
|
895,184
|
|
|
698,748
|
|
620,931
| ||||
Intangible assets
|
|
11
|
|
|
18,996
|
|
|
17,878
|
|
18,638
| ||||
Deferred tax assets
|
|
9
|
|
|
30,064
|
|
|
34,446
|
|
30,376
| ||||
Financial asset
|
|
12
|
|
|
774
|
|
|
774
|
|
774
| ||||
Other non-current assets
|
|
13
|
|
|
5,750
|
|
|
16,536
|
|
4,959
| ||||
|
950,768
|
|
|
768,382
|
|
675,678
| ||||||||
Current assets
|
||||||||||||||
Trade and other current assets
|
|
13
|
|
|
120,762
|
|
|
96,703
|
|
74,854
| ||||
Short term investments
|
|
14
|
|
|
1,650
|
|
|
|
|
| ||||
Cash and cash equivalents
|
|
14
|
|
|
99,923
|
|
|
45,690
|
|
68,692
| ||||
|
222,335
|
|
|
142,393
|
|
143,546
| ||||||||
Total assets |
|
1,173,103
|
|
|
910,775
|
|
819,224
| |||||||
Shareholders equity
|
||||||||||||||
Share capital
|
|
15
|
|
|
6,932
|
|
|
6,887
|
|
6,818
| ||||
Share premium
|
|
15
|
|
|
495,109
|
|
|
485,347
|
|
477,326
| ||||
Foreign currency translation reserve
|
|
15
|
|
|
10,440
|
|
|
6,757
|
|
9,403
| ||||
Hedging reserve, net of tax
|
|
15
|
|
|
(247)
|
|
|
60
|
|
| ||||
Accumulated deficit
|
|
15
|
|
|
(76,089)
|
|
|
(111,149)
|
|
(117,973)
| ||||
|
436,145
|
|
|
387,902
|
|
375,574
| ||||||||
Non-current liabilities
|
||||||||||||||
Trade payables and other liabilities
|
|
17
|
|
|
12,211
|
|
|
11,537
|
|
11,194
| ||||
Deferred tax liability
|
|
9
|
|
|
7,029
|
|
|
4,147
|
|
2,414
| ||||
Provision for onerous lease contracts
|
|
18
|
|
|
1,491
|
|
|
4,855
|
|
7,848
| ||||
Borrowings
|
|
19
|
|
|
540,530
|
|
|
362,209
|
|
288,085
| ||||
|
561,261
|
|
|
382,748
|
|
309,541
| ||||||||
Current liabilities
|
||||||||||||||
Trade payables and other liabilities
|
|
17
|
|
|
146,502
|
|
|
132,093
|
|
127,778
| ||||
Income tax liabilities
|
|
4,690
|
|
|
2,229
|
|
2,301
| |||||||
Provision for onerous lease contracts
|
|
18
|
|
|
3,443
|
|
|
4,020
|
|
3,978
| ||||
Borrowings
|
|
19
|
|
|
21,062
|
|
|
1,783
|
|
52
| ||||
|
175,697
|
|
|
140,125
|
|
134,109
| ||||||||
Total liabilities
|
|
736,958
|
|
|
522,873
|
|
443,650
| |||||||
Total liabilities and shareholders equity
|
|
1,173,103
|
|
|
910,775
|
|
819,224
|
Note: The accompanying notes form an integral part of these consolidated financial statements.
INTERXION ANNUAL REPORT 2014 / 39
Consolidated Financial Statements
|
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
Note
|
Share
|
Share
|
Foreign
|
Hedging
|
Accumulated
|
Total
| |||||||||||||||||||||||||||
(000)
| |||||||||||||||||||||||||||||||||
Balance at 1 January 2014
|
|
6,887
|
|
|
485,347
|
|
|
6,757
|
|
|
60
|
|
|
(111,149)
|
|
|
387,902
|
| |||||||||||||||
Profit for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35,060
|
|
|
35,060
|
| |||||||||||||||
Hedging result, net of tax
|
|
|
|
|
|
|
|
|
|
|
(307)
|
|
|
|
|
|
(307)
|
| |||||||||||||||
Total other comprehensive income (loss), net of tax
|
|
|
|
|
|
|
|
3,683
|
|
|
|
|
|
|
|
|
3,683
|
| |||||||||||||||
Total comprehensive income/(loss), net of tax
|
|
|
|
|
|
|
|
3,683
|
|
|
(307)
|
|
|
35,060
|
|
|
38,436
|
| |||||||||||||||
Exercise of options
|
|
45
|
|
|
3,278
|
|
|
|
|
|
|
|
|
|
|
|
3,323
|
| |||||||||||||||
Share-based payments
|
21
|
|
|
|
|
6,484
|
|
|
|
|
|
|
|
|
|
|
|
6,484
|
| ||||||||||||||
Total contribution by, and distributions to, owners of the Company
|
|
45
|
|
|
9,762
|
|
|
|
|
|
|
|
|
|
|
|
9,807
|
| |||||||||||||||
Balance at 31 December 2014
|
|
6,932
|
|
|
495,109
|
|
|
10,440
|
|
|
(247)
|
|
|
(76,089)
|
|
|
436,145
|
| |||||||||||||||
|
|||||||||||||||||||||||||||||||||
Balance at 1 January 2013
|
|
6,818
|
|
|
477,326
|
|
|
9,403
|
|
|
|
|
|
(117,973)
|
|
|
375,574
|
| |||||||||||||||
Profit for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,824
|
|
|
6,824
|
| |||||||||||||||
Hedging result, net of tax
|
|
|
|
|
|
|
|
|
|
|
60
|
|
|
|
|
|
60
|
| |||||||||||||||
Total other comprehensive income/(loss), net of tax
|
|
|
|
|
|
|
|
(2,646)
|
|
|
|
|
|
|
|
|
(2,646)
|
| |||||||||||||||
Total comprehensive income/(loss), net of tax
|
|
|
|
|
|
|
|
(2,646)
|
|
|
60
|
|
|
6,824
|
|
|
4,238
|
| |||||||||||||||
Exercise of options
|
|
69
|
|
|
4,431
|
|
|
|
|
|
|
|
|
|
|
|
4,500
|
| |||||||||||||||
Share-based payments
|
21
|
|
|
|
|
3,590
|
|
|
|
|
|
|
|
|
|
|
|
3,590
|
| ||||||||||||||
Total contribution by, and distributions to, owners of the Company
|
|
69
|
|
|
8,021
|
|
|
|
|
|
|
|
|
|
|
|
8,090
|
| |||||||||||||||
Balance at 31 December 2013
|
|
6,887
|
|
|
485,347
|
|
|
6,757
|
|
|
60
|
|
|
(111,149)
|
|
|
387,902
|
| |||||||||||||||
|
|||||||||||||||||||||||||||||||||
Balance at 1 January 2012
|
|
6,613
|
|
|
466,166
|
|
|
7,386
|
|
|
|
|
|
(149,604)
|
|
|
330,561
|
| |||||||||||||||
Profit for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,631
|
|
|
31,631
|
| |||||||||||||||
Total other comprehensive income, net of tax
|
|
|
|
|
|
|
|
2,017
|
|
|
|
|
|
|
|
|
2,017
|
| |||||||||||||||
Total comprehensive income, net of tax
|
|
|
|
|
|
|
|
2,017
|
|
|
|
|
|
31,631
|
|
|
33,648
|
| |||||||||||||||
Exercise of options
|
|
205
|
|
|
7,750
|
|
|
|
|
|
|
|
|
|
|
|
7,955
|
| |||||||||||||||
Share-based payments
|
21
|
|
|
|
|
3,410
|
|
|
|
|
|
|
|
|
|
|
|
3,410
|
| ||||||||||||||
Total contribution by, and distributions to, owners of the Company
|
|
205
|
|
|
11,160
|
|
|
|
|
|
|
|
|
|
|
|
11,365
|
| |||||||||||||||
Balance at 31 December 2012
|
|
6,818
|
|
|
477,326
|
|
|
9,403
|
|
|
|
|
|
(117,973)
|
|
|
375,574
|
|
Notes: Since no minority shareholders in Group equity exist, the Group equity is entirely attributable to the parents shareholders.
The accompanying notes form an integral part of these consolidated financial statements.
40 / INTERXION ANNUAL REPORT 2014
Consolidated Financial Statements
|
CONSOLIDATED STATEMENT OF CASH FLOWS
For the years ended 31 December
| ||||||||||||||
Note | 2014 | 2013
|
2012 | |||||||||||
Profit for the year
|
|
35,060
|
|
|
6,824
|
|
31,631
| |||||||
Depreciation, amortisation and impairments
|
|
10, 11
|
|
|
62,177
|
|
|
57,670
|
|
43,993
| ||||
Provision for onerous lease contracts
|
|
18
|
|
|
(4,172)
|
|
|
(3,285)
|
|
(2,328)
| ||||
Share-based payments
|
|
21
|
|
|
6,576
|
|
|
4,149
|
|
5,488
| ||||
Net finance expense
|
|
8
|
|
|
27,876
|
|
|
57,453
|
|
17,746
| ||||
Income tax expense
|
|
9
|
|
15,449 |
|
6,082
|
|
15,782
| ||||||
|
142,966
|
|
|
128,893
|
|
112,312
| ||||||||
Movements in trade and other current assets
|
|
(24,026)
|
|
|
(22,712)
|
|
(7,154)
| |||||||
Movements in trade and other liabilities
|
|
16,478
|
|
|
(3,510)
|
|
6,543
| |||||||
Cash generated from operations
|
|
135,418
|
|
|
102,671
|
|
111,701
| |||||||
Interest and fees paid
|
|
(25,166)
|
|
|
(22,747)
|
|
(18,081)
| |||||||
Interest received
|
|
471
|
|
|
569
|
|
1,007
| |||||||
Income tax paid
|
|
(6,305)
|
|
|
(7,930)
|
|
(5,545)
| |||||||
Net cash flows from operating activities
|
|
104,418
|
|
|
72,563
|
|
89,082
| |||||||
Cash flow from investing activities
|
||||||||||||||
Purchase of property, plant and equipment
|
|
(212,938)
|
|
|
(140,251)
|
|
(172,036)
| |||||||
Purchase of intangible assets
|
|
(3,339)
|
|
|
(3,130)
|
|
(6,295)
| |||||||
Acquisition of financial asset
|
|
|
|
|
|
|
(774)
| |||||||
Acquisition of short-term investments
|
|
14
|
|
|
(1,650)
|
|
|
|
|
| ||||
Net cash flows used in investing activities
|
|
(217,927)
|
|
|
(143,381)
|
|
(179,105)
| |||||||
Cash flow from financing activities
|
||||||||||||||
Proceeds from exercised options
|
|
3,324
|
|
|
4,500
|
|
7,956
| |||||||
Proceeds from mortgages
|
|
9,185
|
|
|
15,490
|
|
9,890
| |||||||
Repayment of mortgages
|
|
(2,041)
|
|
|
(1,167)
|
|
| |||||||
Proceeds from revolving facility
|
|
30,000
|
|
|
|
|
| |||||||
Repayments of revolving facility
|
|
(30,000)
|
|
|
|
|
| |||||||
Proceeds 6% Senior Secured Notes due 2020
|
|
157,878
|
|
|
317,045
|
|
| |||||||
Repayment 9.50% Senior Secured Notes due 2017
|
|
|
|
|
(286,478)
|
|
| |||||||
Payments for revolving facility agreement
|
|
|
|
|
(1,398)
|
|
(1,159)
| |||||||
Interest received at issuance of Additional Notes
|
|
2,600
|
|
|
|
|
| |||||||
Interest paid related to interest received at issuance of Additional Notes
|
|
(2,600)
|
|
|
|
|
| |||||||
Transaction costs related to senior secured facility
|
|
(646)
|
|
|
|
|
| |||||||
Repayment of other borrowings
|
|
(72)
|
|
|
(81)
|
|
(804)
| |||||||
Net cash flows from financing activities
|
|
167,628
|
|
|
47,911
|
|
15,883
| |||||||
Effect of exchange rate changes on cash
|
|
114
|
|
|
(95)
|
|
163
| |||||||
Net movement in cash and cash equivalents
|
|
54,233
|
|
|
(23,002)
|
|
(73,977)
| |||||||
Cash and cash equivalents, beginning of year
|
|
45,690
|
|
|
68,692
|
|
142,669
| |||||||
Cash and cash equivalents, end of year
|
|
14
|
|
|
99,923
|
|
|
45,690
|
|
68,692
|
Note: The accompanying notes form an integral part of these consolidated financial statements.
INTERXION ANNUAL REPORT 2014 / 41
Consolidated Financial Statements
|
42 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
INTERXION ANNUAL REPORT 2014 / 43
Consolidated Financial Statements
|
44 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
INTERXION ANNUAL REPORT 2014 / 45 |
Consolidated Financial Statements
|
46 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
INTERXION ANNUAL REPORT 2014 / 47 |
Consolidated Financial Statements
|
48 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
INTERXION ANNUAL REPORT 2014 / 49 |
Consolidated Financial Statements
|
50 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
INTERXION ANNUAL REPORT 2014 / 51 |
Consolidated Financial Statements
|
52 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
5 | INFORMATION BY SEGMENT |
Operating segments are to be identified on the basis of internal reports about components of the Group that are regularly reviewed by the chief operating decision maker in order to allocate resources to the segments and to assess their performance. Management monitors the operating results of its business units separately for the purpose of making decisions about performance assessments.
The performance of the operating segments is primarily based on the measures of revenue, EBITDA and Adjusted EBITDA. Other information provided, except as noted below, to the Board of Directors is measured in a manner consistent with that in the financial statements.
INFORMATION BY SEGMENT, 2014 | FR, DE, NL | Rest of Europe | Subtotal | Corporate | Total | |||||||||||||||||
and UK | and other | |||||||||||||||||||||
(000) | ||||||||||||||||||||||
Recurring revenue |
200,603 | 118,581 | 319,184 | | 319,184 | |||||||||||||||||
Non-recurring revenue |
13,608 | 7,832 | 21,440 | | 21,440 | |||||||||||||||||
Total revenue |
214,211 | 126,413 | 340,624 | | 340,624 | |||||||||||||||||
Cost of sales |
(83,844) | (47,947 | ) | (131,791 | ) | (7,284 | ) | (139,075) | ||||||||||||||
Gross profit/(loss) |
130,367 | 78,466 | 208,833 | (7,284 | ) | 201,549 | ||||||||||||||||
Other income |
271 | | 271 | | 271 | |||||||||||||||||
Sales and marketing costs |
(7,599) | (5,308 | ) | (12,907 | ) | (11,644 | ) | (24,551) | ||||||||||||||
General and administrative costs |
(50,001) | (25,359 | ) | (75,360 | ) | (23,524 | ) | (98,884) | ||||||||||||||
Operating profit/(loss) |
73,038 | 47,799 | 120,837 | (42,452 | ) | 78,385 | ||||||||||||||||
Net finance expense |
(27,876) | |||||||||||||||||||||
Profit before taxation |
50,509 | |||||||||||||||||||||
|
||||||||||||||||||||||
Total assets |
804,537 | 290,455 | 1,094,992 | 78,111 | 1,173,103 | |||||||||||||||||
Total liabilities |
166,250 | 73,448 | 239,698 | 497,260 | 736,958 | |||||||||||||||||
Capital expenditures, including intangible assets* | (150,224) | (60,436 | ) | (210,660 | ) | (5,617 | ) | (216,277) | ||||||||||||||
Depreciation, amortisation and impairments | (40,129) | (18,514 | ) | (58,643 | ) | (3,534 | ) | (62,177) | ||||||||||||||
|
||||||||||||||||||||||
Adjusted EBITDA |
113,409 | 67,273 | 180,682 | (34,295 | ) | 146,387 |
Note: *Capital expenditures, including intangible assets, represent payments to acquire property, plant and equipment and intangible assets, as recorded in the consolidated statement of cash flows as Purchase of property, plant and equipment and Purchase of intangible assets respectively.
INTERXION ANNUAL REPORT 2014 / 53 |
Consolidated Financial Statements
|
INFORMATION BY SEGMENT, 2013 | FR, DE, NL | Rest of Europe | Subtotal | Corporate | Total | |||||||||||||||||
and UK | and other | |||||||||||||||||||||
(000) | ||||||||||||||||||||||
Recurring revenue |
182,165 | 109,109 | 291,274 | | 291,274 | |||||||||||||||||
Non-recurring revenue |
10,293 | 5,544 | 15,837 | | 15,837 | |||||||||||||||||
Total revenue |
192,458 | 114,653 | 307,111 | | 307,111 | |||||||||||||||||
Cost of sales |
(71,944) | (44,522) | (116,466 | ) | (7,675) | (124,141) | ||||||||||||||||
Gross profit/(loss) |
120,514 | 70,131 | 190,645 | (7,675) | 182,970 | |||||||||||||||||
Other income |
341 | | 341 | | 341 | |||||||||||||||||
Sales and marketing costs |
(7,200) | (5,212) | (12,412 | ) | (10,406) | (22,818) | ||||||||||||||||
General and administrative costs |
(47,074) | (23,437) | (70,511 | ) | (19,623) | (90,134) | ||||||||||||||||
Operating profit/(loss) |
66,581 | 41,482 | 108,063 | (37,704) | 70,359 | |||||||||||||||||
Net finance expense |
(57,453) | |||||||||||||||||||||
Profit before taxation |
12,906 | |||||||||||||||||||||
|
||||||||||||||||||||||
Total assets |
619,356 | 223,274 | 842,630 | 68,145 | 910,775 | |||||||||||||||||
Total liabilities |
148,884 | 39,708 | 188,592 | 334,281 | 522,873 | |||||||||||||||||
Capital expenditures, including intangible assets* | (93,676) | (47,016) | (140,692 | ) | (2,689) | (143,381) | ||||||||||||||||
Depreciation, amortisation and impairments | (37,371) | (17,269) | (54,640 | ) | (3,030) | (57,670) | ||||||||||||||||
Adjusted EBITDA |
104,373 | 59,097 | 163,470 | (31,633) | 131,837 | |||||||||||||||||
INFORMATION BY SEGMENT, 2012 | FR, DE, NL | Rest of Europe | Subtotal | Corporate | Total | |||||||||||||||||
and UK | and other | |||||||||||||||||||||
(000) | ||||||||||||||||||||||
Recurring revenue |
159,136 | 100,113 | 259,249 | | 259,249 | |||||||||||||||||
Non-recurring revenue |
12,640 | 5,232 | 17,872 | | 17,872 | |||||||||||||||||
Total revenue |
171,776 | 105,345 | 277,121 | | 277,121 | |||||||||||||||||
Cost of sales |
(66,367) | (40,559) | (106,926 | ) | (6,156) | (113,082) | ||||||||||||||||
Gross profit/(loss) |
105,409 | 64,786 | 170,195 | (6,156) | 164,039 | |||||||||||||||||
Other income |
463 | | 463 | | 463 | |||||||||||||||||
Sales and marketing costs |
(6,039) | (4,259) | (10,298 | ) | (9,802) | (20,100) | ||||||||||||||||
General and administrative costs |
(36,497) | (21,558) | (58,055 | ) | (21,188) | (79,243) | ||||||||||||||||
Operating profit/(loss) |
63,336 | 38,969 | 102,305 | (37,146) | 65,159 | |||||||||||||||||
Net finance expense |
(17,746) | |||||||||||||||||||||
Profit before taxation |
47,413 | |||||||||||||||||||||
|
||||||||||||||||||||||
Total assets |
546,842 | 197,802 | 744,644 | 74,580 | 819,224 | |||||||||||||||||
Total liabilities |
139,576 | 48,183 | 187,759 | 255,891 | 443,650 | |||||||||||||||||
Capital expenditures, including intangible assets* | (145,080) | (29,014) | (174,094 | ) | (4,237) | (178,331) | ||||||||||||||||
Depreciation, amortisation and impairments | (25,686) | (15,691) | (41,377 | ) | (2,616) | (43,993) | ||||||||||||||||
|
||||||||||||||||||||||
Adjusted EBITDA |
90,121 | 55,068 | 145,189 | (30,174) | 115,015 |
Note: *Capital expenditures, including intangible assets, represent payments to acquire property, plant and equipment and intangible assets, as recorded in the consolidated statement of cash flows as Purchase of property, plant and equipment and Purchase of intangible assets respectively.
54 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
RECONCILIATION ADJUSTED EBITDA
Consolidated |
2014 |
2013 | 2012 | |||||||
(000 | ) | |||||||||
Profit for the year attributable to shareholders |
35,060 | 6,824 | 31,631 | |||||||
Income tax expense |
15,449 | 6,082 | 15,782 | |||||||
Profit before taxation |
50,509 | 12,906 | 47,413 | |||||||
Finance income |
(890) | (484 | ) | (907) | ||||||
Finance expense |
28,766 | 57,937 | 18,653 | |||||||
Operating profit |
78,385 | 70,359 | 65,159 | |||||||
Depreciation, amortisation and impairment |
62,177 | 57,670 | 43,993 | |||||||
EBITDA(1) |
140,562 | 128,029 | 109,152 | |||||||
Share-based payments |
6,576 | 4,149 | 5,488 | |||||||
Increase/(decrease) in provision of onerous lease contracts(2) |
(805) | | 838 | |||||||
M&A transaction costs |
325 | | | |||||||
Income from sublease of unused data centre sites |
(271) | (341 | ) | (463) | ||||||
Adjusted EBITDA |
146,387 | 131,837 | 115,015 | |||||||
France, Germany, the Netherlands and UK | 2014 | 2013 | 2012 | |||||||
(000 | ) | |||||||||
Operating profit |
73,038 | 66,581 | 63,336 | |||||||
Depreciation, amortisation and impairment |
40,129 | 37,371 | 25,686 | |||||||
EBITDA(1) |
113,167 | 103,952 | 89,022 | |||||||
Share-based payments |
1,318 | 762 | 724 | |||||||
Increase/(decrease) in provision onerous lease contracts(2) |
(805) | | 838 | |||||||
Income from sublease of unused data centre sites |
(271) | (341 | ) | (463) | ||||||
Adjusted EBITDA |
113,409 | 104,373 | 90,121 | |||||||
Rest of Europe | 2014 | 2013 | 2012 | |||||||
(000 | ) | |||||||||
Operating profit |
47,799 | 41,482 | 38,969 | |||||||
Depreciation, amortisation and impairment |
18,514 | 17,269 | 15,691 | |||||||
EBITDA(1) |
66,313 | 58,751 | 54,660 | |||||||
Share-based payments |
960 | 346 | 408 | |||||||
Adjusted EBITDA |
67,273 | 59,097 | 55,068 | |||||||
Corporate and other | 2014 | 2013 | 2012 | |||||||
(000 | ) | |||||||||
Operating profit |
(42,452) | (37,704 | ) | (37,146) | ||||||
Depreciation, amortisation and impairment |
3,534 | 3,030 | 2,616 | |||||||
EBITDA(1) |
(38,918) | (34,674 | ) | (34,530) | ||||||
Share-based payments |
4,298 | 3,041 | 4,356 | |||||||
M&A transaction costs |
325 | | | |||||||
Adjusted EBITDA |
(34,295) | (31,633 | ) | (30,174) |
Note: | (1) Operating profit plus depreciation, amortisation and impairment of assets. | |
(2) Before deduction of income from subleases on unused data centre sites. |
In 2014, the share-based payments include an amount of 92,000 related to taxes and social security
charges (2013: 559,000, 2012: 2,078,000).
INTERXION ANNUAL REPORT 2014 / 55 |
Consolidated Financial Statements
|
6 | REVENUE |
Revenue consists of colocation revenue derived from the rendering of data centre services, which includes customer installation services and equipment sales.
7 | EMPLOYEE BENEFIT EXPENSES |
The Group employed an average of 478 employees (full-time equivalents) during 2014 (2013: 425 and 2012: 385). Costs incurred in respect of these employees were:
2014 |
2013 |
2012 | ||||||||
(000) | ||||||||||
Salaries and bonuses |
36,489 | 32,369 | 30,229 | |||||||
Social security charges |
6,025 | 5,535 | 5,295 | |||||||
Contributions to defined contribution pension plans |
2,178 | 2,051 | 1,776 | |||||||
Other personnel-related costs |
7,355 | 8,309 | 5,233 | |||||||
Share-based payments |
6,576 | 4,149 | 5,488 | |||||||
58,623 | 52,413 | 48,021 |
The following income statement line items include employee benefit expenses of:
2014 |
2013 |
2012 | ||||||||
(000) | ||||||||||
Costs of sales |
22,282 | 19,963 | 16,634 | |||||||
Sales and marketing costs |
15,266 | 14,942 | 12,300 | |||||||
General and administrative costs |
21,075 | 17,508 | 19,087 | |||||||
58,623 | 52,413 | 48,021 |
The Group operates a defined contribution pension scheme for most of its employees. The contributions are made in accordance with the scheme and are expensed in the income statement as incurred.
In 2013 and 2012, the Dutch Government imposed a crisis wage tax payable by employers. The total charge in 2013, included in General and administrative costs, amounted to 417,000 (2012: 1,854,000). In 2014, this crisis wage tax was no longer applicable.
56 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
8 | FINANCE INCOME AND EXPENSE |
2014 |
2013 |
2012 | ||||||||
Bank and other interest |
496 | 484 | 907 | |||||||
Net foreign currency exchange gain |
394 | | | |||||||
Finance income |
890 | 484 | 907 | |||||||
Interest expense on Senior Secured Notes, bank and other loans |
(23,783) | (22,594) | (16,680) | |||||||
Interest expense on finance leases |
(2,314) | (1,642) | (61) | |||||||
Interest expense on provision for onerous lease contracts |
(230) | (334) | (428) | |||||||
Other financial expenses |
(2,439) | (32,751) | (1,221) | |||||||
Net foreign currency exchanges loss |
| (616) | (263) | |||||||
Finance expense |
(28,766) | (57,937) | (18,653) | |||||||
Net finance expense |
(27,876) | (57,453) | (17,746) |
In 2014, the Interest expense on Senior Secured Notes, bank and other loans increased principally as result of the increased interest expenses related to the Additional Notes amounting to 150 million partly offset by higher capitalized borrowing costs.
In 2013, the Interest expense on Senior Secured Notes, bank and other loans increased principally as result of 7.5 million lower capitalised borrowing costs.
As a result of the refinancing completed on 3 July 2013, the Company incurred costs, presented in Other financial expenses, of approximately 31 million of which 26.5 million in cash related to the tender and redemption premiums and consent fees for the 9.50% Senior Secured Notes due 2017 (the Senior Secured Notes due 2017) and 4.5 million non-cash expenses from the deferred financing costs related to the former 60 million Revolving Facility Agreement and the unamortized costs of the Senior Secured Notes due 2017.
The Interest expense on provision for onerous lease contracts related to the unwinding of the discount rate used to calculate the Provision for onerous lease contracts.
9 | INCOME TAXES |
INCOME TAX (EXPENSE)/BENEFIT
2014 |
2013 |
2012 | ||||||||
Current taxes |
(8,947) | (7,888) | (6,219) | |||||||
Deferred taxes |
(6,502) | 1,806 | (9,563) | |||||||
Total income tax (expense)/benefit |
(15,449) | (6,082) | (15,782) |
INTERXION ANNUAL REPORT 2014 / 57 |
Consolidated Financial Statements
|
RECONCILIATION OF EFFECTIVE TAX RATE
A reconciliation between income taxes calculated at the Dutch statutory tax rate of 25% in 2014 (25% in 2013 and 2012) and the actual tax benefit/(expense) with an effective tax rate of 30.6% (47.1% in 2013 and 33.3% in 2012) is as follows:
2014 |
2013 |
2012 | ||||||||
Profit for the year |
35,060 | 6,824 | 31,631 | |||||||
Income tax expense |
(15,449) | (6,082) | (15,782) | |||||||
Profit before taxation |
50,509 | 12,906 | 47,413 | |||||||
Income tax using Companys domestic tax rate |
(12,627) | (3,227) | (11,854) | |||||||
Effect of tax rates in foreign jurisdictions |
(1,033) | (1,007) | (1,308) | |||||||
Change in tax rate and legislation |
355 | 305 | (1,042) | |||||||
Non-deductible expenses |
(1,617) | (2,041) | (1,372) | |||||||
Recognition of previously unrecognised tax losses |
| | 355 | |||||||
Current year results for which no deferred tax asset was recognised |
| 25 | (328) | |||||||
Prior year adjustments included in current year tax |
(25) | 344 | 201 | |||||||
Other |
(502) | (481) | (434) | |||||||
Income tax expense |
(15,449) | (6,082) | (15,782) |
RECOGNISED DEFERRED TAX ASSETS/(LIABILITIES)
The movement in recognised deferred tax assets during the year is as follows:
Property,
|
Provision
|
Other (000) |
Tax loss
|
Total
|
||||||||||||||||||||||||
1 January 2012 |
14,748 | 4,382 | 2,048 | 26,480 | 47,658 | |||||||||||||||||||||||
Recognised in profit/(loss) for 2012 |
210 | (743) | 2,547 | (8,013) | (5,999) | |||||||||||||||||||||||
Recognised in equity |
| | | (571) | (571) | |||||||||||||||||||||||
Effects of movements in exchange rates |
21 | | 5 | 255 | 281 | |||||||||||||||||||||||
31 December 2012 |
14,979 | 3,639 | 4,600 | 18,151 | 41,369 | |||||||||||||||||||||||
Recognised in profit/(loss) for 2013 |
(990) | (1,022) | 869 | 5,924 | 4,781 | |||||||||||||||||||||||
Recognised in equity |
| | | 544 | 544 | |||||||||||||||||||||||
Effects of movements in exchange rates |
2 | | | (104) | (102) | |||||||||||||||||||||||
31 December 2013 |
13,991 | 2,617 | 5,469 | 24,515 | 46,592 | |||||||||||||||||||||||
Recognised in profit/(loss) for 2014 |
(565) | (1,042) | (2,130) | (1,214) | (4,951) | |||||||||||||||||||||||
Recognised in equity |
| | | (367) | (367) | |||||||||||||||||||||||
Effects of movements in exchange rates |
2 | | 5 | (22) | (15) | |||||||||||||||||||||||
31 December 2014 |
13,428 | 1,575 | 3,344 | 22,912 | 41,259 | |||||||||||||||||||||||
Offset deferred tax liabilities |
(7,704) | | (1,286) | (2,205) | (11,195) | |||||||||||||||||||||||
Net deferred tax assets/(liabilities) |
5,724 | 1,575 | 2,058 | 20,707 | 30,064 |
58 / INTERXION ANNUAL REPORT 2014
Consolidated Financial Statements
|
The movement in recognised deferred tax liabilities during the year is as follows:
Property,
|
Provision
|
Other (000) |
Tax loss
|
Total
|
||||||||||||||||
1 January 2012 |
(8,790) | | (1,053) | | (9,843) | |||||||||||||||
Recognised in profit/(loss) for 2012 |
(3,501) | | (63) | | (3,564) | |||||||||||||||
31 December 2012 |
(12,291) | | (1,116) | | (13,407) | |||||||||||||||
Recognised in profit/(loss) for 2013 |
(3,398) | | 423 | | (2,975) | |||||||||||||||
Effects of movements in exchange rates |
89 | | | | 89 | |||||||||||||||
31 December 2013 |
(15,600) | | (693) | | (16,293) | |||||||||||||||
Recognised in profit/(loss) for 2014 |
(1,138) | | (413) | | (1,551) | |||||||||||||||
Effects of movements in exchange rates |
(380) | | | | (380) | |||||||||||||||
31 December 2014 |
(17,118) | | (1,106) | | (18,224) | |||||||||||||||
Offset deferred tax assets |
7,704 | | 1,286 | 2,205 | 11,195 | |||||||||||||||
Net deferred tax assets/(liabilities) |
(9,414) | | 180 | 2,205 | (7,029) |
The deferred tax assets and liabilities are presented as net amounts as far as the amounts can be offset.
The estimated utilisation of carried-forward tax losses in future years is based on managements forecasts of future profitability by tax jurisdiction.
The following net deferred tax assets have not been recognised:
2014
|
2013 |
2012
| ||||||||
Deductible temporary differences - net |
39 | 117 | 46 | |||||||
Tax losses |
787 | 1,303 | 1,501 | |||||||
826 | 1,420 | 1,547 |
The accumulated recognised and unrecognised tax losses expire as follows:
2014 |
2013 |
2012 | ||||||||
Within one year |
| 3,159 | 3,798 | |||||||
Between 1 and 5 years |
7,000 | 4,949 | 7,057 | |||||||
After 5 years |
32,318 | 24,775 | 5,918 | |||||||
Unlimited |
67,397 | 79,754 | 69,403 | |||||||
106,715 | 112,637 | 86,176 |
INTERXION ANNUAL REPORT 2014 / 59
Consolidated Financial Statements
|
10 | PROPERTY, PLANT AND EQUIPMENT |
Freehold land and buildings |
Infrastructure and equipment |
Assets under |
Total data centre assets |
Office equipment and other |
Total | |||||||||||||||||
(000) | ||||||||||||||||||||||
Cost: |
||||||||||||||||||||||
As at 1 January 2014 |
103,715 | 765,282 | 87,213 | 956,210 | 31,028 | 987,238 | ||||||||||||||||
Additions |
53,597 | 51,782 | 141,042 | 246,421 | 5,375 | 251,796 | ||||||||||||||||
Exchange differences |
6 | 5,227 | 364 | 5,597 | 179 | 5,776 | ||||||||||||||||
Disposals |
| (2,560) | | (2,560) | (6,631) | (9,191) | ||||||||||||||||
Transfers |
11,187 | 142,674 | (153,861) | | | | ||||||||||||||||
As at 31 December 2014 |
168,505 | 962,405 | 74,758 | 1,205,668 | 29,951 | 1,235,619 | ||||||||||||||||
Accumulated depreciation and impairment: |
|
|||||||||||||||||||||
As at 1 January 2014 |
(7,308) | (260,012) | | (267,320) | (21,170) | (288,490) | ||||||||||||||||
Depreciation |
(1,962) | (53,907) | | (55,869) | (3,231) | (59,100) | ||||||||||||||||
Exchange differences |
| (1,533) | | (1,533) | (110) | (1,643) | ||||||||||||||||
Disposals |
| 2,170 | | 2,170 | 6,628 | 8,798 | ||||||||||||||||
As at 31 December 2014 |
(9,270) | (313,282) | | (322,552) | (17,883) | (340,435) | ||||||||||||||||
Carrying amount as at 31 December 2014 |
159,235 | 649,123 | 74,758 | 883,116 | 12,068 | 895,184 | ||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||
Cost: |
||||||||||||||||||||||
As at 1 January 2013 |
87,157 | 709,722 | 30,553 | 827,432 | 28,883 | 856,315 | ||||||||||||||||
Additions |
16,558 | 27,206 | 89,770 | 133,534 | 2,373 | 135,907 | ||||||||||||||||
Exchange differences |
| (3,735) | | (3,735) | (122) | (3,857) | ||||||||||||||||
Disposals |
| (1,021) | | (1,021) | (106) | (1,127) | ||||||||||||||||
Transfers |
| 33,110 | (33,110) | | | | ||||||||||||||||
As at 31 December 2013 |
103,715 | 765,282 | 87,213 | 956,210 | 31,028 | 987,238 | ||||||||||||||||
Accumulated depreciation and impairment: |
|
|||||||||||||||||||||
As at 1 January 2013 |
(4,594) | (211,882) | | (216,476) | (18,908) | (235,384) | ||||||||||||||||
Depreciation |
(2,714) | (49,941) | | (52,655) | (2,435) | (55,090) | ||||||||||||||||
Exchange differences |
| 790 | | 790 | 67 | 857 | ||||||||||||||||
Disposals |
| 1,021 | | 1,021 | 106 | 1,127 | ||||||||||||||||
As at 31 December 2013 |
(7,308) | (260,012) | | (267,320) | (21,170) | (288,490) | ||||||||||||||||
Carrying amount as at 31 December 2013 |
96,407 | 505,270 | 87,213 | 688,890 | 9,858 | 698,748 |
60 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
Freehold
|
Infrastructure
|
Assets
|
Total
|
Office
|
Total
|
|||||||||||||||||||
(000)
|
||||||||||||||||||||||||
Cost:
|
||||||||||||||||||||||||
As at 1 January 2012
|
|
38,710
|
|
|
506,847
|
|
|
101,173
|
|
|
646,730
|
|
|
24,830
|
|
|
671,560
|
| ||||||
Additions
|
|
48,447
|
|
|
41,590
|
|
|
89,431
|
|
|
179,468
|
|
|
3,973
|
|
|
183,441
|
| ||||||
Exchange differences
|
|
|
|
|
2,862
|
|
|
|
|
|
2,862
|
|
|
112
|
|
|
2,974
|
| ||||||
Disposals
|
|
|
|
|
(1,628)
|
|
|
|
|
|
(1,628)
|
|
|
(32)
|
|
|
(1,660)
|
| ||||||
Transfers
|
|
|
|
|
160,051
|
|
|
(160,051)
|
|
|
|
|
|
|
|
|
|
| ||||||
As at 31 December 2012
|
|
87,157
|
|
|
709,722
|
|
|
30,553
|
|
|
827,432
|
|
|
28,883
|
|
|
856,315
|
| ||||||
Accumulated depreciation and impairment:
|
|
|||||||||||||||||||||||
As at 1 January 2012
|
|
(3,042)
|
|
|
(174,116)
|
|
|
|
|
|
(177,158)
|
|
|
(16,604)
|
|
|
(193,762)
|
| ||||||
Depreciation
|
|
(1,552)
|
|
|
(38,668)
|
|
|
|
|
|
(40,220)
|
|
|
(2,275)
|
|
|
(42,495)
|
| ||||||
Exchange differences
|
|
|
|
|
(726)
|
|
|
|
|
|
(726)
|
|
|
(61)
|
|
|
(787)
|
| ||||||
Disposals
|
|
|
|
|
1,628
|
|
|
|
|
|
1,628
|
|
|
32
|
|
|
1,660
|
| ||||||
As at 31 December 2012
|
|
(4,594)
|
|
|
(211,882)
|
|
|
|
|
|
(216,476)
|
|
|
(18,908)
|
|
|
(235,384)
|
| ||||||
Carrying amount as at 31 December 2012
|
|
82,563
|
|
|
497,840
|
|
|
30,553
|
|
|
610,956
|
|
|
9,975
|
|
|
620,931
|
|
In November 2014, the Group agreed to purchase the VIE data centre land and building. As a result of this modification, in accordance with IAS17, as of November 2014, the lease, which was previously reported as an operating lease is reported as a financial lease. The carrying amount of the land amounts to 8,619,000 and the carrying value of the building amounts to 10,097,000. The purchase transaction was effectuated in January 2015.
In August 2014, the Group exercised its option to purchase the AMS7 data centre land and building. The actual legal transaction will become effective in 2023. As a result of this modification, in accordance with IAS17, as of August 2014, the lease, which was previously reported as an operating lease is reported as a financial lease. The carrying amount of the land amounts to 5,800,000 and the carrying amount of the leased building amounts to 7,511,000.
In August 2014, the Group completed the 8.5 million transaction with Société Française du Radiotéléphone SFR SA (SFR) to purchase a data centre campus in Marseille, France, owned by SFR. As at 31 December 2014, the carrying amount of the land amounts to 638,000 and the carrying value of the building amounts to 7,161,000.
In January 2014, the Group completed the 11.4 million transaction to purchase the data centre property in Brussels, Belgium. As at 31 December 2014, the carrying amount of the land amounts to 3,775,000 and the carrying value of the building amounts to 8,635,000.
In December 2012, the Group exercised its option to purchase the PAR7 data centre land. The actual legal transaction will become effective in 2019. As a result of this modification, in accordance with IAS17, as of 20 December 2012, the lease, which was previously reported as an operating lease is reported as a financial lease. The carrying amount of the land amounts to 20,832,000 (2013: 20,832,000 and 2012: 20,832,000). In addition, until 2014, the Group leased data centre equipment under a number of finance lease agreements, with a carrying amount of 202,000 per 31 December 2013 (2012: 224,000). In 2014, the lease agreement expired and the ownership of these assets was transferred to the Group.
Capitalised interest relating to borrowing costs for 2014 amounted to 3,604,000 (2013: 1,701,000 and 2012: 9,195,000). The cash effect of the interest capitalised for 2014 amounted to 2,512,000, which is presented in the Statement of Cash Flows under Purchase of property, plant and equipment (2013: 3,681,000 and 2012: 8,224,000).
As at 31 December 2014, the carrying value of freehold land included in the category Freehold land and buildings amounts to 70,497,000 (2013: 51,663,000 and 2012: 44,092,000).
Depreciation of property, plant and equipment is disclosed as general and administrative cost in the consolidated statement of income.
At 31 December 2014, properties with a carrying value of 55,614,000 (2013: 44,017,000 and 2012: 17,568,000) were subject to a registered debenture to secure mortgages (see Note 19).
INTERXION ANNUAL REPORT 2014 / 61 |
Consolidated Financial Statements
|
11 | INTANGIBLE ASSETS |
The components of intangible assets are as follows:
Power grid rights
|
Software
|
Other
|
Total
| |||||||||||||||||
(000)
|
||||||||||||||||||||
Cost:
|
||||||||||||||||||||
As at 1 January 2014
|
|
11,980
|
|
|
10,723
|
|
|
2,165
|
|
24,868
| ||||||||||
Additions
|
|
376
|
|
|
2,953
|
|
|
|
|
3,329
| ||||||||||
Exchange differences
|
|
477
|
|
|
25
|
|
|
|
|
502
| ||||||||||
Disposals
|
|
|
|
|
(662)
|
|
|
|
|
(662)
| ||||||||||
As at 31 December 2014
|
|
12,833
|
|
|
13,039
|
|
|
2,165
|
|
28,037
| ||||||||||
Amortisation:
|
||||||||||||||||||||
As at 1 January 2014
|
|
(943)
|
|
|
(4,936)
|
|
|
(1,111)
|
|
(6,990)
| ||||||||||
Amortisation
|
|
(354)
|
|
|
(2,144)
|
|
|
(186)
|
|
(2,684)
| ||||||||||
Exchange differences
|
|
|
|
|
(29)
|
|
|
|
|
(29)
| ||||||||||
Disposals
|
|
|
|
|
662
|
|
|
|
|
662
| ||||||||||
As at 31 December 2014
|
|
(1,297)
|
|
|
(6,447)
|
|
|
(1,297)
|
|
(9,041)
| ||||||||||
Carrying amount as at 31 December 2014
|
|
11,536
|
|
|
6,592
|
|
|
868
|
|
18,996
| ||||||||||
|
||||||||||||||||||||
Cost:
|
||||||||||||||||||||
As at 1 January 2013
|
|
11,833
|
|
|
9,059
|
|
|
2,165
|
|
23,057
| ||||||||||
Additions
|
|
296
|
|
|
1,678
|
|
|
|
|
1,974
| ||||||||||
Exchange differences
|
|
(149)
|
|
|
(14)
|
|
|
|
|
(163)
| ||||||||||
As at 31 December 2013
|
|
11,980
|
|
|
10,723
|
|
|
2,165
|
|
24,868
| ||||||||||
Amortisation:
|
||||||||||||||||||||
As at 1 January 2013
|
|
(612)
|
|
|
(2,882)
|
|
|
(925)
|
|
(4,419)
| ||||||||||
Amortisation
|
|
(331)
|
|
|
(2,063)
|
|
|
(186)
|
|
(2,580)
| ||||||||||
Exchange differences
|
|
|
|
|
9
|
|
|
|
|
9
| ||||||||||
As at 31 December 2013
|
|
(943)
|
|
|
(4,936)
|
|
|
(1,111)
|
|
(6,990)
| ||||||||||
Carrying amount as at 31 December 2013
|
|
11,037
|
|
|
5,787
|
|
|
1,054
|
|
17,878
| ||||||||||
|
||||||||||||||||||||
Cost:
|
||||||||||||||||||||
As at 1 January 2012
|
|
7,378
|
|
|
6,246
|
|
|
1,835
|
|
15,459
| ||||||||||
Additions
|
|
4,300
|
|
|
2,822
|
|
|
330
|
|
7,452
| ||||||||||
Disposals
|
|
|
|
|
(9)
|
|
|
|
|
(9)
| ||||||||||
Exchange differences
|
|
155
|
|
|
|
|
|
|
|
155
| ||||||||||
As at 31 December 2012
|
|
11,833
|
|
|
9,059
|
|
|
2,165
|
|
23,057
| ||||||||||
Amortisation:
|
||||||||||||||||||||
As at 1 January 2012
|
|
(350)
|
|
|
(1,820)
|
|
|
(747)
|
|
(2,917)
| ||||||||||
Amortisation
|
|
(249)
|
|
|
(1,071)
|
|
|
(178)
|
|
(1,498)
| ||||||||||
Disposals
|
|
|
|
|
9
|
|
|
|
|
9
| ||||||||||
Exchange differences
|
|
(13)
|
|
|
|
|
|
|
|
(13)
| ||||||||||
As at 31 December 2012
|
|
(612)
|
|
|
(2,882)
|
|
|
(925)
|
|
(4,419)
| ||||||||||
Carrying amount as at 31 December 2012
|
|
11,221
|
|
|
6,177
|
|
|
1,240
|
|
18,638
|
Amortisation of intangible assets is disclosed as general and administrative cost in the consolidated income statement.
62 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
12 | FINANCIAL ASSET |
The financial asset consists of a 1.6% equity shareholding in iStreamPlanet Inc. The financial asset was designated as a financial asset measured at fair value through profit and loss.
13 | TRADE AND OTHER (NON-) CURRENT ASSETS |
2014
|
2013
|
2012
| ||||
(000) | ||||||
Non-current
|
||||||
Data-centre-related prepaid expenses
|
976
|
11,500
|
| |||
Rental and other supplier deposits
|
2,714
|
2,093
|
2,254
| |||
Deferred financing costs
|
995
|
1,258
|
1,371
| |||
Deferred rent related stamp duties
|
523
|
556
|
606
| |||
Cash flow hedge
|
|
90
|
| |||
Other non-current assets
|
542
|
1,039
|
728
| |||
5,750
|
16,536
|
4,959
| ||||
As at 31 December 2013, an amount of 11,500,000 was related to cash prepaid to a notary account from which the acquisition of our Brussels data centre building subsequent to year-end has been paid. | ||||||
The deferred financing costs relate to the costs incurred for the Revolving Facility Agreement. On 17 June 2013, the Company entered into a 100 million revolving facility agreement with ABN AMRO Bank N.V., Barclays Bank PLC, Citigroup Global Markets Limited, Credit Suisse AG, Banc of America Securities Limited, as arrangers, the lenders thereunder, Barclays Bank PLC, as agent and Barclays Bank PLC as security trustee. This agreement replaced the 60 million revolving facility agreement. The deferred financing costs balance of 2012 was charged to the income statement in full in 2013 as a result of the refinancing (see also note 8). | ||||||
On 3 July 2013, in connection with the issue of the 325 million Senior Secured Notes due 2020, all conditions precedent to the utilisation of this revolving facility agreement were satisfied. In 2012, the Company amended the terms of its existing Revolving Facility Agreement. The amended facility, originally scheduled to expire on 1 February 2013, extended the termination date to 12 May 2016, expanded the credit commitment from 50 million to 60 million and aligned the incurrence covenants with those contained in the indenture of the former 9.50% Senior Secured Notes due 2017. The capitalised costs are amortized over the duration period of the facility agreement. | ||||||
2014
|
2013
|
2012
| ||||
(000) | ||||||
Current
|
||||||
Trade receivables net (Note 20)
|
69,224
|
58,405
|
51,119
| |||
Taxes receivable
|
2,881
|
7,093
|
3,052
| |||
Accrued revenue
|
35,104
|
21,234
|
10,778
| |||
Prepaid expenses and other current assets
|
13,553
|
9,971
|
9,905
| |||
120,762
|
96,703
|
74,854
|
Accrued revenue relate to service fee holidays provided in relation to our long-term customer contracts.
Prepaid expenses and other current assets principally comprise accrued income, prepaid insurances, rental and other related operational data centre and construction-related prepayments.
INTERXION ANNUAL REPORT 2014 / 63 |
Consolidated Financial Statements
|
14 | CASH AND CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS |
Cash and cash equivalents include 5,286,000 (2013: 4,078,000 and 2012: 5,017,000) that is restricted and held as collateral to support the issuance of bank guarantees on behalf of a number of subsidiary companies.
Short-term investments relate to short-term interest bearing deposit accounts.
15 | SHAREHOLDERS EQUITY |
SHARE CAPITAL AND SHARE PREMIUM
Ordinary shares
|
||||||||
2014
|
2013
|
2012
|
||||||
(In thousands of shares)
|
||||||||
On issue at 1 January
|
68,867
|
68,176
|
66,129
|
|||||
Issue/conversion of shares
|
450
|
691
|
2,047
|
|||||
On issue at 31 December
|
69,317
|
68,867
|
68,176
|
On 28 January 2011, the Company issued 16,250 thousand new shares (post reverse stock split) at the New York Stock Exchange under the ticker symbol INXN. On completion of the offering, the Company did a reverse stock split 5:1, which resulted in nominal value of 0.10 per ordinary shares. The 34,808 thousand Preferred Shares were converted into ordinary shares and the Liquidation Price of 1.00 (post reverse stock split) per Preferred A Share was either paid out in cash or converted in ordinary shares (3.3 million ordinary shares). In 2014, a total of approximately 0.5 million (2013: 0.7 million, 2012: 2.0 million) options were exercised and restricted and performance shares were vested.
At 31 December 2014, 2013 and 2012, the authorised share capital comprised 200,000,000 ordinary shares at par value of 0.10. All issued shares are fully paid.
Voting
On completion of the initial public offering in January 2011, the Company entered into a shareholders agreement with affiliates of Baker Capital. For so long as Baker Capital or its affiliates continue to be the owner of shares representing more than 25% of our outstanding ordinary shares, Baker Capital will have the right to designate for nomination a majority of the members of our Board of Directors, including the right to nominate the Chairman of our Board of Directors. As a result, these shareholders have, and will continue to have, directly or indirectly, the power, among other things, to affect our legal and capital structure and our day-to-day operations, as well as the ability to elect and change our management and to approve other changes to our operation. The interests of Baker Capital and its affiliates could conflict with your interests, particularly if we encounter financial difficulties or are unable to pay our debts when due. Affiliates of Baker Capital also have an interest in pursuing acquisitions, divestitures, financings or other transactions that, in their judgment, could enhance their equity investments, although such transactions might involve risks to you as a holder of ordinary shares. In addition, Baker Capital or its affiliates may, in the future, own businesses that directly compete with ours or do business with us. The concentration of ownership may further have the effect of delaying, preventing or deterring a change of control of our Company, could deprive our shareholders of an opportunity to receive a premium for their ordinary shares as part of a sale of our company and might ultimately affect the market price of our ordinary shares.
As at 31 March 2015, private equity investment funds affiliated with Baker Capital indirectly own 26.85%, on a fully diluted basis, of Interxions equity.
64 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
Foreign currency translation reserve
The foreign currency translation reserve comprises all foreign exchange differences arising from the translation of the financial statements of foreign operations as well as from the translation of intergroup balances with a permanent nature.
16 | EARNINGS PER SHARE |
BASIC EARNINGS PER SHARE
The calculation of basic earnings per share at 31 December 2014, was based on the profit of 35,060,000 attributable to ordinary shareholders (2013: 6,824,000 and 2012: 31,631,000) and a weighted average number of ordinary shares outstanding during the year ended 31 December 2014 of 69,048,000 (for the years; 2013: 68,584,000 and 2012: 67,309,000). Profit is attributable to ordinary on an equal basis.
DILUTED EARNINGS PER SHARE
The calculation of diluted earnings per share at 31 December 2014 was based on the profit of 35,060,000 attributable to ordinary shareholders (2013: 6,824,000 and 2012: 31,631,000) and a weighted average number of ordinary shares and the impact of options, restricted share and performance shares outstanding during the year ended 31 December 2014 of 69,922,000 (for the years; 2013: 69,345,000 and 2012: 68,262,000).
In January 2011, the Company issued new shares at the New York Stock Exchange under the ticker symbol INXN. On completion of the offering, the Company did a reverse stock split 5:1, which resulted in nominal value of 0.10 per ordinary share. The 5:1 reverse stock split effectuated is presented in the basic earnings per share calculation and the diluted earnings per share calculation.
PROFIT ATTRIBUTABLE TO ORDINARY SHAREHOLDERS
2014
|
2013
|
2012
| ||||
(000)
|
||||||
Profit attributable to ordinary shareholders
|
35,060
|
6,824
|
31,631
| |||
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES
| ||||||
2014
|
2013
|
2012
| ||||
(in thousands of shares)
| ||||||
Weighted average number of ordinary shares at 31 December
|
69,048
|
68,584
|
67,309
| |||
Dilution effect of share options, restricted and performance shares on issue
|
874
|
761
|
953
| |||
Weighted average number of ordinary (diluted) at 31 December
|
69,922
|
69,345
|
68,262
|
INTERXION ANNUAL REPORT 2014 / 65 |
Consolidated Financial Statements
|
17 | TRADE PAYABLES AND OTHER LIABILITIES |
2014 |
2013 | 2012 | ||||||||
(000) | ||||||||||
Non-current |
||||||||||
Deferred revenue |
4,986 | 4,605 | 5,014 | |||||||
Other non-current liabilities |
7,225 | 6,932 | 6,180 | |||||||
12,211 | 11,537 | 11,194 | ||||||||
Current |
||||||||||
Trade payables |
23,902 | 28,175 | 21,087 | |||||||
Tax and social security |
9,921 | 8,778 | 10,788 | |||||||
Customer deposits |
19,286 | 18,507 | 18,274 | |||||||
Deferred revenue |
53,246 | 44,550 | 41,516 | |||||||
Accrued expenses |
40,147 | 32,083 | 36,113 | |||||||
146,502 | 132,093 | 127,778 | ||||||||
Trade payables include 13,976,000 (2013: 20,074,000 and 2012 10,319,000) accounts payable in respect of purchases of property, plant and equipment.
Accrued expenses are analysed as follows: | ||||||||||
2014 |
2013 | 2012 | ||||||||
(000) | ||||||||||
Data-centre-related costs |
9,042 | 7,158 | 9,959 | |||||||
Personnel and related costs |
9,381 | 8,769 | 8,060 | |||||||
Professional services |
1,857 | 1,824 | 2,083 | |||||||
Customer implementation and related costs |
3,689 | 2,199 | 3,039 | |||||||
Financing-related costs |
13,414 | 9,994 | 9,625 | |||||||
Other |
2,764 | 2,139 | 3,347 | |||||||
40,147 | 32,083 | 36,113 |
As at 31 December 2014, the accrued financing-related costs principally relate to interest expenses on the Senior Secured Notes.
66 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
18 | PROVISION FOR ONEROUS LEASE CONTRACTS |
As at 31 December 2014, the provision for onerous lease contracts relates to two unused data centre sites in Germany, one in Munich terminating in March 2016 and one in Dusseldorf terminating in August 2016.
The provision is calculated based on the discounted future contracted payments net of any sublease revenues.
2014 |
2013 | 2012 | ||||||||
(000) | ||||||||||
As at 1 January |
8,875 | 11,826 | 13,726 | |||||||
Increase (decrease) in provision |
(805) | | 838 | |||||||
Unwinding of discount |
230 | 334 | 428 | |||||||
Utilisation of provision |
(3,366) | (3,285) | (3,166) | |||||||
As at 31 December |
4,934 | 8,875 | 11,826 | |||||||
Non-current |
1,491 | 4,855 | 7,848 | |||||||
Current |
3,443 | 4,020 | 3,978 | |||||||
4,934 | 8,875 | 11,826 | ||||||||
Discounted estimated future losses are calculated using a discount rate based on the five-year euro-area government benchmark bond yield prevailing at the balance sheet date.
19 BORROWINGS
| ||||||||||
2014 |
2013 | 2012 | ||||||||
(000) | ||||||||||
Non-current |
||||||||||
Senior Secured Notes 6.0%, due 2020 |
475,643 | 317,610 | | |||||||
Senior Secured Notes 9.5%, due 2017 |
| | 256,268 | |||||||
Mortgages |
29,141 | 22,524 | 9,903 | |||||||
Finance lease liabilities |
34,141 | 20,470 | 20,309 | |||||||
Other loans |
1,605 | 1,605 | 1,605 | |||||||
540,530 | 362,209 | 288,085 | ||||||||
Current |
||||||||||
Mortgages |
2,346 | 1,733 | | |||||||
Finance lease liabilities |
18,716 | 50 | 52 | |||||||
21,062 | 1,783 | 52 | ||||||||
Total borrowings |
561,592 | 363,992 | 288,137 |
The carrying amounts of the Groups borrowings are principally denominated in euros. The face value of the Senior Secured Notes as at 31 December 2014 was 475,000,000 (2013: 325,000,000 and 2012: 260,000,000).
The face value of the mortgages amounted to 31,993,000 as per 31 December 2014 (2013: 24,833,000 and 2012: 10,000,000).
INTERXION ANNUAL REPORT 2014 / 67 |
Consolidated Financial Statements
|
SENIOR SECURED NOTES AND BANK BORROWINGS
Mortgages
In November 2012, the Group entered into a five-year mortgage for 10 million. The mortgage is secured by the AMS6 land and data centre buildings with a carrying value of 15,895,000. The loan is subject to a floating interest rate of EURIBOR plus an individual margin of 275 basis points.
In January 2013, the Group completed two mortgage financings totalling 10 million. The loans are secured by mortgages on the PAR3 land, owned by Interxion Real Estate II Sarl, and the PAR5 land, owned by Interxion Real Estate III Sarl, pledges on the lease agreements, and are guaranteed by Interxion France SAS. The principal amounts on the two loans are to be repaid in quarterly instalments in an aggregate amount of 167,000 commencing on 18 April 2013. The mortgages have a maturity of fifteen years and have a variable interest rate based on EURIBOR plus an individual margin ranging from 240 to 280 basis points. The interest rates have been fixed for 75% of the principal outstanding amount for a period of 10 years.
In June 2013, the Group completed a 6 million mortgage financing. The loan is secured by a mortgage on the AMS3 property owned by Interxion Real Estate V B.V. and a pledge on the lease agreement. The principal is to be repaid in annual instalments of 400,000 commencing 1 May 2014 and a final repayment of 4,400,000 due on 1 May 2018. The mortgage has a variable interest rate based on EURIBOR plus 275 basis points. The loan contains a minimum of 1.1 debt service capacity covenant ratio based on operations of Interxion Real Estate V B.V.
In April 2014, the Group completed a 9.2 million financing. The facility is secured by a mortgage on the data centre property in Belgium, which was acquired by Interxion Real Estate IX N.V. on 9 January 2014, a pledge on the lease agreement, and is guaranteed by Interxion Real Estate Holding B.V. The facility has a maturity of fifteen years and has a variable interest rate based on EURIBOR plus 200 basis points. The principal amount is to be repaid in 59 quarterly instalments of 153,550 of which the first quarterly instalment was paid on 31 July 2014, and a final repayment is due on 30 April 2029.
These mortgages do not conflict with the restrictions of the Indenture and the Revolving Facility Agreement.
Senior Secured Notes due 2017
On 3 June 2013, the Company announced an offer to purchase for cash any and all of its outstanding euro-denominated 260 million Senior Secured Notes due 2017.
On 28 June 2013, holders of 256,962,000 aggregate principal amount of the 260 million Senior Secured Notes due 2017, representing 98.8% of the outstanding Notes, had validly tendered their Notes.
The total consideration for each 1,000 principal amount of the 260 million Senior Secured Notes due 2017 validly tendered prior to the consent deadline was 1,102 and after the consent deadline 1,092 plus the accrued and unpaid interest up to, but not including, the day of settlement.
On 3 July 2013, the tender was completed and the Company discharged its obligations with respect to the remaining 3,038,000 outstanding 260 million Senior Secured Notes due 2017 not purchased in the offer in accordance with the satisfaction and discharge provisions of the indenture governing the 260 million Senior Secured Notes due 2017. These Notes were redeemed on 2 August 2013 at a redemption price equal to a make-whole amount of 1,094 for each 1,000 principal amount, as calculated in accordance with the terms of the indenture governing the 260 million Senior Secured Notes due 2017, plus accrued and unpaid interest up to, but not including, the redemption date.
The total redemption fees amounted to approximately 26.5 million; in addition, the Company incurred approximately 4.5 million in non-cash expenses from the deferred financing costs relating to the former 60 million Revolving Facility Agreement and the unamortized costs of the Senior Secured Notes due 2017.
Senior Secured Notes due 2020
On 3 July 2013, the Company issued an aggregate principal amount of 325 million 6.00% Senior Secured Notes due 2020 (the Senior Secured Notes due 2020).
The net proceeds of the offering were used to purchase all of the 260 million Senior Secured Notes due 2017, which were tendered in the offer for those notes and to redeem the 260 million Senior Secured Notes due 2017 which remained outstanding following the expiration and settlement of the tender offer and consent solicitation, to pay all related fees, expenses and premiums and for other general corporate purposes.
The 325 million Senior Secured Notes due 2020 are governed by an indenture dated 3 July 2013, between the Company, as issuer, and The Bank of New York Mellon, London Branch as Trustee. The indenture contains customary restrictive covenants, including but not limited to limitations or restrictions on our ability to incur debt, grant liens, make restricted payments and sell assets. The restrictive covenants are subject to customary exceptions and are governed by a consolidated fixed charge ratio to exceed 2.00 and a consolidated senior leverage ratio (net of cash and cash equivalents) not to exceed 4.00.
68 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
The obligations under the 325 million Senior Secured Notes due 2020 are guaranteed by certain of the Companys subsidiaries.
On 29 April 2014, the Company completed the issuance of 150 million aggregate principal amount of its 6.00% Senior Secured Notes due 2020 (the Additional Notes). The net proceeds of the offering amount to 157.9 million, net of offering fees and expenses of 2.3 million. The net proceeds reflect the issuance of the Additional notes at a premium of 106.75 and net of offering fees and expenses. The Additional Notes, which are guaranteed by certain subsidiaries of the Company, were issued under the indenture pursuant to which, on 3 July 2013, the Company issued 325 million in aggregate principal amount of 6.00% Senior Secured Notes due 2020.
The Company may redeem all or part of the 475 million Senior Secured Notes due 2020. The Company has the following redemption rights:
Optional Redemption prior to 15 July 2016 upon an equity offering
At any time prior to 15 July 2016, upon not less than 10 nor more than 60 days notice, the Company may on any one or more occasions redeem up to 35% of the aggregate principal amount of Senior Secured Notes at a redemption price of 106.000% of their principal amount, plus accrued and unpaid interest, if any, to the redemption date, with the net proceeds from one or more equity offerings. The Company may only do this, however, if:
(a) | at least 65% of the aggregate principal amount of Senior Secured Notes that were initially issued (calculated after giving effect to the issuance of any additional notes) would remain outstanding immediately after the proposed redemption; and |
(b) | the redemption occurs within 90 days after the closing of such equity offering. |
Optional Redemption prior to 15 July 2016
Prior to 15 July 2016, upon not less than 10 nor more than 60 days notice, the Company may during each 12-month period commencing on the issue date redeem up to 10% of the aggregate principal amount of the Senior Secured Notes (calculated after giving effect to the issuance of any additional notes) at a redemption price equal to 103% of the principal amount redeemed plus accrued and unpaid interest, if any, to the redemption date.
At any time prior to 15 July 2016, upon not less than 10 nor more than 60 days notice, the Company may also redeem all or part of the Senior Secured Notes at a redemption price equal to 100% of the principal amount thereof plus the applicable redemption premium and accrued and unpaid interest to the redemption date.
Optional Redemption on or after 15 July 2016
At any time on or after 15 July 2016 and prior to maturity, upon not less than 10 nor more than 60 days notice, the Company may redeem all or part of the Senior Secured Notes. These redemptions will be in amounts of 100,000 or integral multiples of 1,000 in excess thereof at the following redemption prices (expressed as percentages of their principal amount at maturity), plus accrued and unpaid interest, if any, to the redemption date, if redeemed during the 12-month period commencing on 15 July of the years set forth below.
Year | Redemption price | |
2016 | 104.500% | |
2017 | 103.000% | |
2018 | 101.500% | |
2019 and thereafter | 100.000% |
Change of Control
If, at any time, directly or indirectly, a beneficial owner becomes owner of more than 50% of the total voting power of the voting stock of the Company, a change of control occurs, then the Company shall make an offer to each holder of the Senior Secured Notes to purchase such holders Senior Secured Notes, in whole or in part, in a principal amount of 100,000 or in integral multiples of 1,000 in excess thereof at a purchase price in cash equal to 101% of the principal amount thereof, plus accrued and unpaid interest, if any, to the date of purchase. Reference is made to Note 26 for disclosure on the binding agreement with Telecity Group plc on all-share merger, which is considered as a subsequent event.
100 Million Revolving Facility Agreement
On 17 June 2013, the Company entered into a new 100 million revolving facility agreement with ABN AMRO Bank N.V., Barclays Bank PLC, Citigroup Global Markets Limited, Credit Suisse AG, Banc of America Securities Limited, as arrangers, the lenders thereunder, Barclays Bank PLC, as agent and Barclays Bank PLC as security trustee. This new 100 million revolving facility agreement replaced the 60 million revolving facility agreement.
On 3 July 2013, in connection with the issue of the 325 million Senior Secured Notes due 2020, all conditions precedent to the utilisation of this revolving facility agreement were satisfied.
INTERXION ANNUAL REPORT 2014 / 69 |
Consolidated Financial Statements
|
Change of control or sale of assets
If there is a sale of all or substantially all of the assets of the Group whether in a single transaction or a series of related transactions; or a change of control that any beneficial owner gains control of the Company, then a lender under the revolving facility agreement shall not be obliged to fund a loan to the Company.
In addition, if within 30 days of the Company notifying the Agent of a change of control or sale of assets as described above, a lender wishes to cancel its commitment under the revolving facility agreement as a result of that event, such lenders commitments will be immediately cancelled and its participation in all outstanding loans shall, together with the accrued and unpaid interest and all other amounts accrued and outstanding under the agreement, become due and payable within 10 business days of the date on which the relevant lender notifies the agent, unless the Company replaces such lender within such 10 business day period. Reference is made to Note 26 for disclosure on the binding agreement with Telecity Group plc on all-share merger, which is considered as a subsequent event.
MATURITY PROFILE
The maturity profile of the gross amounts of Senior Secured Notes and Mortgages is set out below:
2014 |
2013 | 2012 | ||||||||
(000) | ||||||||||
Within one year |
| | | |||||||
Between 1 and 5 years |
14,266 | 15,333 | 270,000 | |||||||
Over 5 years |
492,727 | 334,500 | | |||||||
506,993 | 349,833 | 270,000 | ||||||||
The Group has the following undrawn bank borrowing facilities:
|
||||||||||
2014 |
2013 | 2012 | ||||||||
(000) | ||||||||||
Expiring within one year |
| | | |||||||
Expiring between 1 and 5 years |
100,000 | 100,000 | 60,000 | |||||||
100,000 | 100,000 | 60,000 |
COVENANTS
The Revolving Facility Agreement contains various covenants that restrict, among other things and subject to certain exceptions, the ability of the Company and its subsidiaries to:
● | create certain liens; |
● | incur debt and/or guarantees; |
● | enter into transactions other than on an arms-length basis; |
● | pay dividends or make certain distributions or payments; |
● | engage, in relation to the Company, in any business activity or own assets or incur liabilities not authorised by the Revolving Facility Agreement; |
● | sell certain kinds of assets; |
● | enter into any sale and leaseback transactions; |
● | make certain investments or other types of restricted payments; |
● | substantially change the nature of the Company or the Groups business; |
● | designate unrestricted subsidiaries; and |
● | effect mergers, consolidations or sale of assets. |
The Revolving Facility also requires the Company to maintain a specified financial ratio. The restrictive covenants are subject to customary exceptions including, in relation to the incurrence of additional debt, a consolidated fixed charge ratio (calculated as a ratio of adjusted EBITDA to consolidated interest expense) to exceed 2.00 to 1.00 on a pro forma basis for the four full fiscal quarters (taken as one period) for which financial statements are available immediately preceding the incurrence of such debt and, if such debt is senior debt, a consolidated senior leverage ratio (calculated as a ratio of outstanding senior debt net of cash and cash equivalents of the Company and its restricted subsidiaries (on a consolidated basis) to pro forma adjusted EBITDA) to be less than 4.00 to 1.00 on a pro forma basis for the four full fiscal quarters (taken as one period) for which financial statements are available immediately preceding the incurrence of such debt.
70 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
The Revolving Facility Agreement also includes a leverage ratio financial covenant (tested on a quarterly basis) requiring total net debt (calculated as a ratio to pro forma EBITDA) not to exceed a leverage ratio of 4.00 to 1.00. In addition, the Company must ensure, under the Revolving Facility Agreement, that the guarantors represent a certain percentage of adjusted EBITDA of the Group as a whole and a certain percentage of the consolidated net assets of the Group as a whole. Our ability to meet these covenants may be affected by events beyond our control and, as a result, we cannot assure you that we will be able to meet the covenants. In the event of a default under our Revolving Facility, the lenders could terminate their commitments and declare all amounts owed to them to be due and payable. Borrowings under other debt instruments that contain cross acceleration or cross default provisions, including the Senior Secured Notes, may as a result also be accelerated and become due and payable.
The breach of any of these covenants by the Company or the failure by the Company to maintain its leverage ratio could result in a default under the Revolving Facility Agreement. As of 31 December 2014, the Company was in compliance with all covenants in the Revolving Facility Agreement. In addition, the Company does not anticipate any such breach or failure and believes that its ability to borrow funds under the Revolving Facility Agreement will not be adversely affected by the covenants in the next 12 months.
The Senior Secured Notes due 2020 Indenture contains covenants for the benefit of the holders of the Notes that restrict, among other things and subject to certain exceptions, the ability of the Company and its subsidiaries to:
● | incur debt; |
● | enter into certain transactions with, or for the benefit of, an affiliate; |
● | create or incur certain liens; |
● | incur changes in control; |
● | pay dividends or make certain distributions or payments; |
● | engage in any business activity not authorised by the Indenture; |
● | sell certain kinds of assets; |
● | impair any security interest on the assets serving as collateral for the Notes; |
● | enter into any sale and leaseback transaction; |
● | make certain investments or other types of restricted payments; |
● | designate unrestricted subsidiaries; |
● | effect mergers, consolidations or sale of assets; and |
● | guarantees certain debt. |
The restrictive covenants are subject to customary exceptions and are governed by a consolidated fixed-charge ratio to exceed 2.00 and a consolidated senior leverage ratio (net of cash and cash equivalents) not to exceed 4.00.
The breach of any of these covenants by the Company could result in a default under the Indenture. As of 31 December 2014, the Company was in compliance with all covenants in the Indenture.
Interxion remained in full compliance with all its debt covenants. The Companys consolidated fixed charge ratio stood at 4.36 (2013: 5.40) and both the net debt ratio and the leverage ratio financial covenant stood at 3.24 (2013: 2.48).
INTERXION ANNUAL REPORT 2014 / 71 |
Consolidated Financial Statements
|
FINANCIAL LEASE LIABILITIES
Financial lease liabilities relate to the acquisition of property, plant and equipment with the following repayment schedule:
2014 |
2013 | 2012 | ||||||||
(000)
|
||||||||||
Gross lease liabilities: |
||||||||||
Within one year |
21,604 | 1,726 | 1,659 | |||||||
Between 1 and 5 years |
31,964 | 7,492 | 7,215 | |||||||
More than 5 years |
21,280 | 21,443 | 23,442 | |||||||
74,848 | 30,661 | 32,316 | ||||||||
Future interest payments |
(21,991) | (10,141) | (11,955) | |||||||
Present value of minimum lease payments |
52,857 | 20,520 | 20,361 |
In November 2014, the Group agreed to purchase the VIE data centre land and building. As a result of this modification, in accordance with IAS17, as of November 2014, the lease, which was previously reported as an operating lease is reported as a financial lease. The carrying amount of the land amounts to 8,619,000, the carrying value of the building amounted to 10,097,000. The actual legal transfer was effectuated in January 2015.
In August 2014, the Group exercised its option to purchase the AMS7 data centre land and building. The actual legal transaction will become effective in 2023. As a result of this modification, in accordance with IAS17, as of 22 August 2014, the lease, which was previously reported as an operating lease is reported as a financial lease. The carrying amount of the land amounts to 5,800,000, the carrying value of the building amounted to 7,600,000 as per exercise date. The actual legal transaction will become effective in 2023.
In December 2012, the Group exercised its option to purchase the PAR7 data centre land. The actual legal transaction will come into effect in 2019. As a result of this modification, in accordance with IAS17, as of 20 December 2012, the lease, which was previously reported as an operating lease is treated as a financial lease. The carrying amount of the land amounts to 20,832,000.
Other loans
The Group has a loan facility with the landlord of one of its unused data centre sites in Germany to allow the Group to invest in improvements to the building to meet the requirements of sub-lessees. The non-current loan bears interest at 6% per annum and is repayable at the end of the lease term. As at 31 December 2014, the balance of the landlord loan was 1,605,000 (2013 and 2012: 1,605,000).
72 / INTERXION ANNUAL REPORT 2014
Consolidated Financial Statements
|
20 | FINANCIAL INSTRUMENTS |
CREDIT RISK
Exposure to credit risk
The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was:
2014 |
2013 | 2012 | ||||||||
(000)
|
||||||||||
Trade receivables |
69,224 | 58,405 | 51,119 | |||||||
Accrued revenue |
35,104 | 21,234 | 10,778 | |||||||
Rental and other supplier deposits |
2,714 | 2,093 | 2,254 | |||||||
Cash and cash equivalents |
99,923 | 45,690 | 68,692 | |||||||
206,965 | 127,422 | 132,843 |
The Group seeks to minimise the risk related to cash and cash equivalents by holding cash as widely as possible across multiple bank institutions. Term risk is limited to deposits of no more than two weeks. The Group monitors its cash position, including counterparty and term risk, daily.
The Group seeks to minimise the credit risk related to customers by analysing new customers individually for creditworthiness before it begins to trade. If customers are independently rated, these ratings are used. If, there is no independent rating, the credit quality of the customer is analysed taking its financial position, past experience and other factors into account.
The Groups largest financial asset balance exposed to credit risk is with a financial institution, one of the Companys relationships banks, which accounts for approximately 39% of the total balance exposed to credit risk as at 31 December 2014.
The Groups largest customer balance exposed to credit risk is with a customer, serviced from multiple locations under multiple service contracts, which accounts for approximately 16% of the total balance exposed to credit risk as at 31 December 2014.
The maximum credit exposure on the trade receivables is limited by the deferred revenue balance of 58,232,000 as presented in Note 17 (2013: 49,155,000 and 2012: 46,530,000).
The exposure to credit risk for trade receivables at the reporting date by geographic region was:
2014 |
2013 | 2012 | ||||||||
(000)
|
||||||||||
UK, France, Germany and the Netherlands |
55,121 | 44,025 | 36,960 | |||||||
Rest of Europe |
14,103 | 14,380 | 14,159 | |||||||
69,224 | 58,405 | 51,119 |
The aging of trade receivables as at the reporting date was:
2014 |
2013 | 2012 | ||||||||||||||||||||
Gross |
Allowance | Gross | Allowance | Gross | Allowance | |||||||||||||||||
(000)
|
||||||||||||||||||||||
Not past due |
57,009 | | 50,061 | | 42,184 | | ||||||||||||||||
Past due 130 days |
7,511 | | 4,312 | | 5,369 | | ||||||||||||||||
Past due 31120 days |
3,640 | 91 | 3,540 | | 2,913 | 39 | ||||||||||||||||
Past due 121 days1 year |
1,262 | 122 | 361 | | 763 | 108 | ||||||||||||||||
More than 1 year |
75 | 60 | 370 | 239 | 219 | 182 | ||||||||||||||||
69,497 | 273 | 58,644 | 239 | 51,448 | 329 |
INTERXION ANNUAL REPORT 2014 / 73 |
Consolidated Financial Statements
|
The movement in the allowance for impairment in respect of trade receivables during the year was as follows:
2014 |
2013 | 2012 | ||||||||
(000)
|
||||||||||
Balance as at 1 January |
239 | 329 | 617 | |||||||
Impairment loss recognised |
219 | 156 | 372 | |||||||
Write-offs |
(185) | (246) | (660) | |||||||
Balance as at 31 December |
273 | 239 | 329 |
Based on historic default rates, the Group believes that no impairment allowance is necessary in respect of trade receivables other than those that have been specifically provided for.
LIQUIDITY RISK
The following are the contractual maturities of financial liabilities, including interest payments and excluding the impact of netting agreements.
Carrying | Contractual | Less than | Between | More than | ||||||||||||||
amount | cash flows | 1 year | 1-5 years | 5 years | ||||||||||||||
(000) | ||||||||||||||||||
31 DECEMBER 2014 |
||||||||||||||||||
Financial liabilities |
||||||||||||||||||
Senior Secured Notes |
475,643 | 646,000 | 28,500 | 114,000 | 503,500 | |||||||||||||
Finance lease liabilities |
52,857 | 74,848 | 21,604 | 31,964 | 21,280 | |||||||||||||
Mortgages |
31,487 | 36,783 | 3,246 | 20,767 | 12,770 | |||||||||||||
Other loans |
1,605 | 1,726 | 96 | 1,630 | | |||||||||||||
Trade and other payables(1) |
81,919 | 81,919 | 81,919 | | | |||||||||||||
643,511 | 841,276 | 135,365 | 168,361 | 537,550 | ||||||||||||||
31 DECEMBER 2013 |
||||||||||||||||||
Financial liabilities |
||||||||||||||||||
Senior Secured Notes |
317,610 | 462,150 | 20,150 | 78,000 | 364,000 | |||||||||||||
Finance lease liabilities |
20,520 | 30,661 | 1,726 | 7,492 | 21,443 | |||||||||||||
Mortgages |
24,257 | 29,148 | 2,552 | 19,398 | 7,198 | |||||||||||||
Other loans |
1,605 | 1,822 | 96 | 1,726 | | |||||||||||||
Trade and other payables(1) |
80,225 | 80,225 | 80,225 | | | |||||||||||||
444,217 | 604,006 | 104,749 | 106,616 | 392,641 | ||||||||||||||
31 DECEMBER 2012 |
||||||||||||||||||
Financial liabilities |
||||||||||||||||||
Senior Secured Notes |
256,268 | 371,150 | 24,700 | 346,450 | | |||||||||||||
Finance lease liabilities |
20,361 | 32,316 | 1,659 | 7,215 | 23,442 | |||||||||||||
Mortgages |
9,903 | 11,327 | 938 | 10,389 | | |||||||||||||
Other loans |
1,605 | 1,918 | 96 | 1,822 | | |||||||||||||
Trade and other payables(1) |
88,517 | 88,517 | 88,517 | | | |||||||||||||
376,654 | 505,228 | 115,910 | 365,876 | 23,442 |
Notes:
(1) Excludes deferred revenues and rental holidays. Accrued interest on Senior Secured Notes and mortgages is classified under the respective liability category.
74 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
MARKET RISK
Exposure to currency risk
The following significant exchange rates applied during the year:
Average rate | Report date mid-spot rate | |||||||||||||||||||||
(EUR) | (EUR) | |||||||||||||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | |||||||||||||||||
GBP 1 |
1.241 | 1.179 | 1.233 | 1.278 | 1.198 | 1.222 | ||||||||||||||||
CHF 1 |
0.823 | 0.813 | 0.830 | 0.831 | 0.816 | 0.828 | ||||||||||||||||
DKK 1 |
0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | ||||||||||||||||
SEK 1 |
0.110 | 0.116 | 0.115 | 0.105 | 0.113 | 0.116 |
Sensitivity analysis
A 10% strengthening of the euro against the following currencies at 31 December would have increased (decreased) equity and profit or loss by approximately the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remained constant and was performed on the same basis for 2013 and 2012.
Equity | Profit or loss | |||||||
(000) | ||||||||
31 December 2014 |
||||||||
GBP |
(2,415 | ) | (903 | ) | ||||
CHF |
(4,138 | ) | (23 | ) | ||||
DKK |
(1,763 | ) | (155 | ) | ||||
SEK |
(212 | ) | 117 | |||||
31 December 2013 |
||||||||
GBP |
(1,337 | ) | (420 | ) | ||||
CHF |
(4,015 | ) | (23 | ) | ||||
DKK |
(1,587 | ) | (148 | ) | ||||
SEK |
(345 | ) | 32 | |||||
31 December 2012 |
||||||||
GBP |
(849 | ) | (622 | ) | ||||
CHF |
(1,192 | ) | 146 | |||||
DKK |
(1,434 | ) | (149 | ) | ||||
SEK |
(390 | ) | 43 |
A 10% weakening of the euro against the above currencies at 31 December would have had the equal, but opposite, effect to the amounts shown above, on the basis that all other variables remained constant.
INTERXION ANNUAL REPORT 2014 / 75
Consolidated Financial Statements
|
Interest rate risk
Profile
At the reporting date, the interest rate profile of the Groups interest-bearing financial instruments was:
Carrying amount | ||||||||||
2014 |
2013 | 2012 | ||||||||
(000) | ||||||||||
Fixed-rate instrument |
||||||||||
Senior Secured Notes |
475,643 | 317,610 | 256,268 | |||||||
Finance lease liabilities |
52,857 | 20,520 | 20,361 | |||||||
Mortgages |
6,341 | 6,801 | | |||||||
Other loans |
1,605 | 1,605 | 1,605 | |||||||
536,446 | 346,536 | 278,234 | ||||||||
Variable-rate instruments |
||||||||||
Mortgages |
25,146 | 17,456 | 9,903 | |||||||
561,592 | 363,992 | 288,137 |
The mortgages on the PAR3 land, owned by Interxion Real Estate II Sarl, and the PAR5 land, owned by Interxion Real Estate III Sarl have variable interest rates based on EURIBOR plus an individual margin ranging from 240 to 280 basis points. The interest rates have been fixed for 75% of the principal outstanding amount for a period of ten years, which has been reflected in the table above.
Cash flow sensitivity analysis for fixed-rate instruments
The Group does not account for any fixed-rate financial assets and liabilities at fair value through profit and loss, and does not designate derivatives (interest rate swaps) as hedging instruments under a fair value hedge accounting model. Therefore a change in interest rates at the end of the reporting period would not affect profit or loss.
Cash flow sensitivity analysis for variable rate instruments
A change of 100 basis points in interest rates payable at the reporting date would have increased (decreased) equity and profit or loss by the amounts shown below. This analysis assumes that all other variables, in particular foreign currency rates, remained constant.
Profit or loss | Equity | |||||||||||||||||||
100 bp increase | 100 bp decrease | 100 bp increase | 100 bp decrease | |||||||||||||||||
(000) | ||||||||||||||||||||
31 December 2014 |
||||||||||||||||||||
Variable-rate instruments |
(251 | ) | 251 | (91 | ) | 91 | ||||||||||||||
31 December 2013 |
||||||||||||||||||||
Variable-rate instruments |
(152 | ) | 152 | (51 | ) | 51 | ||||||||||||||
31 December 2012 |
||||||||||||||||||||
Variable-rate instruments |
(40) | 40 | | |
FAIR VALUES AND HIERARCHY
Fair values versus carrying amounts
As of 31 December 2014, the market price of the 6.00% Senior Secured Notes due 2020 was 105.005 (2013: 106.51 and 2012: not applicable). Using this market price, the fair value of the Senior Secured Notes due 2020 would have been approximately 499 million, compared with its nominal value of 475 million. In 2013 the value of the notes was 346 million compared with a nominal value of 325 million.
76 / INTERXION ANNUAL REPORT 2014
Consolidated Financial Statements
|
At 31 December 2014, the Group had a financial asset carried at fair value, its investment in iStreamPlanet Inc. Furthermore the Group had a cash flow hedge carried at a negative fair value, to hedge the interest rate risk of part of two mortgages.
As of 31 December 2014, the fair value of all mortgages would have been equal to their carrying amount of 31.5 million. As of 31 December 2014, the fair value of the financial lease liabilities would have been 60.2 million compared with its carrying amount of 52.9 million.
Fair value hierarchy
The Company regularly reviews significant unobservable inputs and valuation adjustments. If third party information, such as broker quotes or pricing services, is used to measure fair values, then the Company assesses the evidence obtained from the third parties to support the conclusion that such valuations meet the requirements of IFRS, including the level in the fair value hierarchy in which such valuations should be classified. Significant valuation issues are reported to the Companys Audit Committee.
When measuring the fair value of an asset or a liability, the Company uses observable market data as far as possible. Fair values are categorised into different levels in a fair value hierarchy based on the inputs used in the valuation techniques as follows:
Level 1: | quoted prices (unadjusted) in active markets for identical assets or liabilities | |
Level 2: | inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices) | |
Level 3: | inputs for the asset or liability that are not based on observable market data (unobservable inputs). |
If the inputs used to measure the fair value of an asset or a liability fall into different levels of the fair value hierarchy, then the fair value measurement is categorised in its entirety in the same level of the fair value hierarchy as the lowest level input that is significant to the entire measurement. The Company recognises transfers between levels of the fair value hierarchy at the end of the reporting period during which the change has occurred.
The values of the instruments are:
Carrying value | Fair value | |||||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||||
(000) | ||||||||||||||||
31 December 2014 |
||||||||||||||||
Senior secured notes 6.00% due 2020 |
(475,643) | (499,000 | ) | | | |||||||||||
Finance leases |
(52,857) | | (60,200 | ) | | |||||||||||
Mortgages |
(31,487) | | (31,487 | ) | | |||||||||||
Interest rate swap |
(368) | | (368 | ) | | |||||||||||
Financial asset |
774 | | | 774 | ||||||||||||
31 December 2013 |
||||||||||||||||
Senior secured notes 6.00% due 2020 |
(317,610) | (346,000 | ) | | | |||||||||||
Finance leases |
(20,520) | | (23,200 | ) | | |||||||||||
Mortgages |
(24,257) | | (24,257 | ) | | |||||||||||
Interest rate swap |
90 | | 90 | | ||||||||||||
Financial asset |
774 | | | 774 | ||||||||||||
31 December 2012 |
||||||||||||||||
Senior secured notes 9.50% due 2017 |
(256,268) | (291,000 | ) | | | |||||||||||
Finance leases |
(20,361) | | (19,800 | ) | | |||||||||||
Mortgages |
(9,903) | | (9,903 | ) | | |||||||||||
Financial asset |
774 | | | 774 |
No changes in levels of hierarchy, or transfers between levels, occurred in the reporting period. Fair values were obtained from quoted market prices in active markets or, where no active market exists, by using valuation techniques. Valuation techniques include discounted cash flow models using inputs as market interest rates and cash flows.
INTERXION ANNUAL REPORT 2014 / 77 |
Consolidated Financial Statements
|
Capital management
The Boards policy is to maintain a strong capital base so as to maintain investor, creditor and market confidence and to sustain future development of the business. The Board of Directors monitors the return on capital.
The Groups net debt to equity ratio at the reporting date was as follows:
2014 |
2013 | 2012 | ||||||||||||
(000) | ||||||||||||||
Net debt |
||||||||||||||
Total liabilities |
736,958 | 522,873 | 443,650 | |||||||||||
Less: cash |
(99,923) | (45,690) | (68,692) | |||||||||||
637,035 | 477,183 | 374,958 | ||||||||||||
Equity |
||||||||||||||
Total equity |
436,145 | 387,902 | 375,574 | |||||||||||
Net debt to equity ratio |
1.46 | 1.23 | 1.00 |
21 | SHARE-BASED PAYMENTS |
SUMMARY OF OUTSTANDING OPTIONS AND RESTRICTED SHARES
Share options to acquire a fixed number of shares are granted to employees and others based on a number of factors. The exercise price is fixed at the date of the grant. The numbers of options listed below are post the reverse stock split 5:1, which was effected on completion of the initial public offering on 28 January 2011.
The terms and conditions of the grants, post reverse stock split, under the 2008 Option Plan with a euro exercise price, were as follows:
Grant date | Employees entitled | Exercise | Options granted | Options granted | |||||||||||||
price | outstanding | outstanding, | |||||||||||||||
vested | |||||||||||||||||
(in ) | (In thousands) | (In thousands) | |||||||||||||||
2010 |
Senior employees | 6.5-7.50 | 14 | 14 | |||||||||||||
Total share options | 14 | 14 | |||||||||||||||
The terms and conditions of the grants, post reverse stock split, under the 2011 and 2013 Option Plans with an USD exercise price, were as follows:
|
| ||||||||||||||||
Grant date | Employees entitled | Exercise | Outstanding | Exercisable | |||||||||||||
price | |||||||||||||||||
(in $) | (in thousands) | (in thousands) | |||||||||||||||
2011 |
Key management (Executive Director) | 14.74 | 600 | 600 | |||||||||||||
Non-executive Directors | 13.00 | 15 | 15 | ||||||||||||||
Senior employees | 10.00-14.65 | 423 | 296 | ||||||||||||||
2012 |
Key management | 10.00-11.50 | 160 | 70 | |||||||||||||
Senior employees | 13.67-22.64 | 119 | 54 | ||||||||||||||
2013 |
Key management | 10.00 | 15 | 4 | |||||||||||||
Non-executive Directors | 18.01 | 10 | 10 | ||||||||||||||
Senior employees | 15.00-18.00 | 122 | 37 | ||||||||||||||
2014 |
Senior employees | 17.50-23.25 | 177 | 46 | |||||||||||||
Total share options | 1,641 | 1,132 |
Share options granted before the year 2012, under the 2008 Option Plan, vest over four years and can be exercised up to five years after the date of grant. Share options granted from 2011 forward, under the 2011 and 2013 Option Plans generally, vest over four years and can be exercised up to eight years after the date of grant. The options granted in 2011 to the Companys Executive Director, Non-executive Directors and certain employees as well as the options granted in 2012 to the Non-executive Directors have an accelerated vesting term.
78 / INTERXION ANNUAL REPORT 2014
Consolidated Financial Statements
|
The number and weighted average exercise prices of outstanding share options, post reverse stock split, under the 2008 Option Plan with euro exercise prices are as follows:
Weighted average exercise price in | Number of options in thousands | |||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | |||||||
Outstanding at 1 January |
5.46 | 4.98 | 3.94 | 112 | 597 | 2,554 | ||||||
Granted |
| | | | | | ||||||
Exercised |
5.05 | 4.79 | 3.61 | (94) | (458) | (1,939) | ||||||
Expired |
| | | | | | ||||||
Forfeited |
6.50 | 6.12 | 5.22 | (4) | (27) | (18) | ||||||
Outstanding 31 December |
7.19 | 5.46 | 4.98 | 14 | 112 | 597 | ||||||
Exercisable 31 December |
7.19 | 5.36 | 4.76 | 14 | 92 | 456 | ||||||
The number and weighted average exercise prices of outstanding share options, post-reverse stock split, under the 2011 and 2013 Option Plans, excluding the 12,282 restricted shares, with US dollar exercise prices are as follows: | ||||||||||||
Weighted average exercise price in $ | Number of options in thousands | |||||||||||
2014 | 2013 | 2012 | 2014 | 2013 | 2012 | |||||||
Outstanding at 1 January |
14.13 | 13.64 | 13.65 | 1,792 | 1,818 | 1,336 | ||||||
Granted |
18.46 | 16.75 | 13.43 | 180 | 247 | 609 | ||||||
Exercised |
14.60 | 13.11 | 12.76 | (266) | (233) | (92) | ||||||
Expired |
| | | | | | ||||||
Forfeited |
18.71 | 13.86 | 13.00 | (65) | (41) | (35) | ||||||
Outstanding 31 December |
14.35 | 14.13 | 13.64 | 1,641 | 1,792 | 1,818 | ||||||
Exercisable 31 December |
14.17 | 14.05 | 14.01 | 1,132 | 972 | 666 |
The options outstanding at 31 December 2014 have a weighted average remaining contractual life of 5.1 years (2013: 5.7 years and 2012: 5.5 years).
The General Meeting of Shareholders held on 30 June 2014 approved the award to each Non-executive Director of restricted shares equivalent to a value of 40,000 under the terms and conditions of the Companys 2013 Amended International Equity Based Incentive Plan (the 2013 Option Plan) and containing the following key terms:
● | the number of restricted shares will be set on the basis of the Companys share value at the closing of the New York Stock Exchange on the day of this Annual General Meeting; |
● | all of these restricted shares will vest on the day of the next Annual General Meeting; |
● | the restricted shares will be locked up (be non-exercisable) for a period that will end three years from the date of award or on the date the Non-executive Director ceases to be a director of the Company, whichever is sooner; |
● | on change of control, these restricted shares may vest immediately and any lock provisions will expire. Reference is made to Note 26 for disclosure on the binding agreement with Telecity Group plc. on all-share merger, which is considered as a subsequent event. |
For the services to be delivered in the AGM year 2014-2015 (the period from June 2014 until the next years Annual General Meeting of Shareholders, currently anticipated to be held in June 2015), a total of 11,976 restricted shares were awarded to the Non-executive Directors (1,996 restricted shares each). These restricted shares outstanding were awarded at a share price of $27.38 and with an exercise price of nil. As at 31 December 2014, the restricted shares are unvested and are scheduled to vest and be issued at the next Annual General Meeting of Shareholders, which we anticipate will be held in June 2015.
For the services delivered in the AGM year 2013-2014 (the period from June 2013 until the next years Annual General Meeting of Shareholders which was held in June 2014), in total 12,282 restricted shares were awarded to the Non-executive Directors (2,047 restricted shares each). These restricted shares were vested at the Annual General Meeting of Shareholders held in June 2014 and were issued and transferred to the Non-executive Directors in March 2015.
INTERXION ANNUAL REPORT 2014 / 79
Consolidated Financial Statements
|
For his contribution to the Company in 2013, the Executive Director, based on the Companys performance and his individual performance, earned an initial allocation of 71,979 performance shares. This number was calculated on the basis of the predetermined conditionally awarded on target equity value for 2013, the Companys average share value during the month of January 2013, as well as the actual Company and individual performance from 1 January 2013 to 31 December 2013. On 30 June 2014, the General Meeting of Shareholders approved to grant 17,995 performance shares (which represented 25% of the initial allocation) to the Executive Director pursuant to the Companys 2013 Amended International Equity Based Incentive Plan. This first instalment, 25% (17,995 performance shares) of the initial allocation, vested immediately following the approval by the General Meeting of Shareholders of the award. To cover taxes due, the Executive Director sold 4,995 shares. The remainder of the vested shares are locked up until 31 December 2014 and were transferred in March 2015. The remaining 75% of the initial allocation (53,984 performance shares) was subject to the Companys relative share performance over the 24 month period from 1 January 2013 to 31 December 2014. As at 31 December 2014, the relative share performance criteria were not met, as a result, the 53,984 performance shares were forfeited and returned to the pool available for grant.
On 30 July 2014, the Board of Directors approved an award of restricted shares and an initial award of performance shares for certain members of key management (not the Executive Director) under the terms and conditions of the Companys 2013 Amended International Equity Based Incentive Plan. A total of 20,000 restricted shares were granted. In addition, 35,592 performance shares were granted as initial award. The Company started recognizing related share-based payment charges in the third quarter of 2014. Of the 35,592 performance shares initially awarded 8,898 shares vested, while the remaining initial performance shares were forfeited as per 31 December 2014 as the performance criteria with regards to the relative share performance were not met.
The number of restricted shares outstanding at 31 December 2014, 2013 and 2012 is broken down as follows:
Number of restricted shares | ||||||
(in thousands) | ||||||
2014 | 2013 | 2012 | ||||
Outstanding at 1 January |
12 | | | |||
Granted |
351 | 12 | | |||
Vested |
(91) | | | |||
Expired |
| | | |||
Forfeited |
| | | |||
Outstanding 31 December |
272 | 12 | | |||
The unvested shares outstanding at 31 December 2014 have a weighted average remaining contractual life of 2.9 years (2013: 0.5 years).
The number of performance shares outstanding at 31 December 2014, 2013 and 2012 is broken down as follows: | ||||||
Number of performance shares | ||||||
(in thousands) | ||||||
2014 | 2013 | 2012 | ||||
Outstanding at 1 January |
| | | |||
Granted |
107 | | | |||
Vested |
(27) | | | |||
Expired |
| | | |||
Forfeited |
(80) | | | |||
Outstanding 31 December |
| | |
For the contribution to the Company in 2014, in December 2014, the Board of Directors approved the conditional award of performance shares for certain members of key management under the terms and conditions of the Companys 2013 Amended International Equity Based Incentive Plan. The actual initial award of 137,574 performance shares was calculated on the basis of the predetermined on target equity value for 2014, the Companys average share price during the month of January 2014, and the level of the actual Company and individual performance from 1 January 2014 to 31 December 2014. Of the actual initial award level, 25% will vest at the next Annual General Meeting of Shareholders anticipated to be held in June 2015. As at 31 December 2014, this conditional award was not formally granted and therefore not presented in the table above. Of the conditional award of 137,574 performance shares, 94,485 performance shares are conditionally awarded to the Executive Director. The actual initial award is still subject to the approval of the Annual General Meeting of Shareholders, which is anticipated to be held in June 2015.
80 / INTERXION ANNUAL REPORT 2014
Consolidated Financial Statements
|
The shares will be locked up until 31 December 2015. The Company started recognizing related share-based payment charges in the fourth quarter of 2014. Another 25% of the actual initial award will vest on 1 January 2016. The remaining 50% of the actual initial allocation of performance shares is subject to the Companys relative share performance over the 24 month period from 1 January 2014 to 31 December 2015. Upon a change of control, the performance shares may vest immediately and any lock up provision will expire.
Reference is made to Note 26 for disclosure on the binding agreement with Telecity Group plc. on all-share merger, which is considered as a subsequent event.
EMPLOYEE EXPENSES
In 2014, the Company recorded employee expenses of 6,576,000 related to share-based payments (2013: 4,149,000 and 2012: 5,488,000). The 2014 share-based payments related expenses include an amount of 92,000 related to taxes and social security charges (2013: 559,000 and 2012: 2,078,000).
The weighted average fair value at grant date of options granted during the period was determined using the Black-Scholes valuation model. The following inputs were used:
2014 |
2013 | 2012 | ||||||||||||
Share price in at grant date (post reverse stock split) |
17.04-22.31 | 17.94-20.72 | 10.65-16.47 | |||||||||||
Exercise price in (post-reverse stock split) |
12.68-18.61 | 7.65-16.94 | 7.71-17.45 | |||||||||||
Dividend yield |
0% | 0% | 0% | |||||||||||
Expected volatility |
35% | 40% | 40% | |||||||||||
Risk-free interest rate |
0.2%-0.8% | 0.7%-0.8% | 0.7%-2.0% | |||||||||||
Expected life weighted average |
5.1 years | 5.1 years | 5.1 years |
The significant inputs into the model were:
● | expected volatility is based on a combination of the performance of the Company and, given the relatively short period that the shares of the Company are traded publicly, other companies that are considered to be comparable to the Group; |
● | the risk-free interest rate based on the yield on zero coupon bonds issued by the European Central Bank for European Union government debt rates with a maturity similar to the expected life of the options; |
● | dividend yield is considered to be nil; |
● | expected life is considered to be equal to the average of the share option exercise and vesting periods. |
The weighted average fair value at grant date of the performance shares granted during the period was determined using the Monte Carlo valuation model. In addition to the above mentioned inputs an one year holding discount of 5.5% was used as input for the performance shares.
Change of control clauses
Some awards to key management contain change of control clauses. If after a change of control of the Company (including any of its successors), the employment agreement is terminated or if the participant is offered a function which is a material demotion to his current position, all options, restricted and performance shares will vest and become exercisable immediately. Should the employment agreement, other than as the result of a change of control, be terminated prior to the date that all options have vested and should the participant and the Company not have agreed that he will be providing support or services to the Company in another capacity, the non-vested options will expire with immediate effect.
As at 31 December 2014, approximately 110,000 options, 95,000 restricted shares and 99,500 performance shares may vest in the event of a change of control. Reference is made to Note 26 for disclosure on the binding agreement with Telecity Group plc. on all-share merger, which is considered as a subsequent event.
22 | FINANCIAL COMMITMENTS |
(NON-)CANCELLABLE OPERATING LEASE COMMITMENTS
At 31 December, the Group has future minimum commitments for (non-)cancellable operating leases with terms in excess of one year as follows:
2014 |
2013 | 2012 | ||||||||
(000) | ||||||||||
Within 1 year |
31,604 | 31,793 | 28,755 | |||||||
Between 1 and 5 years |
117,009 | 122,087 | 118,418 | |||||||
After 5 years |
185,194 | 218,161 | 223,635 | |||||||
333,807 | 372,041 | 370,808 |
INTERXION ANNUAL REPORT 2014 / 81 |
Consolidated Financial Statements
|
As at 31 December 2014, of the non-cancellable operating leases an amount of 4,795,000 (2013: 8,319,000 and 2012: 11,557,000) related to the lease contracts, which were provided for as part of the provision for onerous lease contracts.
Of the total operating leases, as at 31 December 2014, an amount of 72,688,000 (2013: 75,188,000 and 2012: 76,188,000) is cancellable until 1 January 2016.
The total gross operating lease expense for the year 2014 was 25,400,000 (2013: 24,700,000 and 2012: 22,900,000).
FUTURE COMMITTED REVENUES RECEIVABLE
The Group enters into initial contracts with its customers for periods of at least one year and generally between three and five years resulting in future committed revenues from customers. At 31 December, the Group had contracts with customers for future committed revenues receivable as follows:
2014 |
2013 | 2012 | ||||||||
(000)
|
||||||||||
Within 1 year |
253,100 | 219,300 | 204,164 | |||||||
Between 1 and 5 years |
343,500 | 301,600 | 240,951 | |||||||
After 5 years |
90,700 | 101,800 | 105,069 | |||||||
687,300 | 622,700 | 550,184 | ||||||||
COMMITMENTS TO PURCHASE ENERGY
Where possible, for its own use, the Group seeks to purchase power on fixed-price term agreements with local power supply companies in the cities in which it operates. In some cases the Group also commits to purchase certain minimum volumes of energy at fixed prices. At 31 December, the Group had entered into non-cancellable energy purchase commitments as follows:
| ||||||||||
2014 |
2013 | 2012 | ||||||||
(000)
|
||||||||||
Within 1 year |
28,000 | 25,900 | 21,600 | |||||||
Between 1 and 5 years |
19,100 | 32,100 | 11,600 | |||||||
47,100 | 58,000 | 33,200 |
23 | CAPITAL COMMITMENTS |
At 31 December 2014, the Group had outstanding capital commitments totalling 62,800,000 (2013: 83,800,000 and 2012: 17,900,000). These commitments are expected to be settled in the following financial year. The increase results from the timing of expansion projects.
24 | CONTINGENCIES |
GUARANTEES
Certain of our subsidiaries have granted guarantees to our lending banks in relation to our borrowings. The Company has granted rent guarantees to landlords of certain of the Groups property leases. Financial guarantees granted by the Groups banks in respect of operating leases amount to 5,184,000 (2013: 5,175,000 and 2012: 6,456,000), with respect to construction in Marseille 5,700,000 (2013 and 2012: nil) and other guarantees amounting to 53,000 (2013: 53,000 and 2012: 211,000).
SITE RESTORATION COSTS
As at 31 December 2014, the estimated discounted cost and recognised provision relating to the restoration of data centre leasehold premises was 1,271,000 (2013: 1,177,000 and 2012: 716,000).
In accordance with the Groups accounting policy site restoration costs have only been provided in the financial statements in respect of premises where the liability is considered probable and the related costs can be estimated reliably. As at 31 December 2014, the Group estimated the possible liability to range from nil to 20,607,000 (2013: nil to 21,100,000 and 2012: nil to 19,600,000).
Other obligations pertaining to the Company, not appearing on the statement of financial position are disclosed in Note 36 below.
82 / INTERXION ANNUAL REPORT 2014 |
Consolidated Financial Statements
|
25 | RELATED-PARTY TRANSACTIONS |
There are no material transactions with related parties, other than disclosed below, and all transactions are conducted at arms length.
SHAREHOLDERS AGREEMENT
On completion of the IPO, the Company entered into a shareholders agreement with affiliates of Baker Capital. For so long as Baker Capital or its affiliates continue to be the owner of shares representing more than 25% of Interxions outstanding ordinary shares, Baker Capital will have the right to designate for nomination a majority of the members of the Board of Directors, including the right to nominate the Chairman of our Board of Directors.
If Baker Capital or its affiliates continues to be the owner of shares representing less than or equal to 25% but more than 15% of the outstanding ordinary shares, Baker Capital will have the right to designate for nomination three of the seven members of the Board, at least one of whom shall satisfy the criteria for independent directors. For so long as Baker Capital or its affiliates continue to be the owner of shares representing less than or equal to 15% but more than 10% of the outstanding ordinary shares, Baker Capital will have the right to designate for nomination two of the seven members of our Board, none of whom shall be required to be independent. At such time that the ownership of Baker Capital or its affiliates is less than or equal to 10% but more than 5% of the outstanding ordinary shares, Baker Capital will have the right to designate for nomination one of the seven members of our Board, who shall not be required to be independent.
In addition, for so long as Baker Capital or its affiliates continue to be the owner of shares representing more than 25% of the outstanding ordinary shares, Baker Capital will have the right, but not the obligation, to nominate the Chairman of our Board.
So long as Baker Capital or its affiliates continue to be the owner of shares representing more than 15% of the outstanding ordinary shares, at least one of Baker Capitals Director nominees shall be appointed to each of our standing committees, provided that such Baker Capital nominees shall meet any independence or other requirements of the applicable listing standards.
In February 2014, Baker Capital notified the Board of Directors of the Company that pursuant to the shareholders agreement, they intend to designate two additional individuals to be elected at the Companys 2014 Annual General Meeting of Shareholders, each of whom must meet the standards for independence under the requirements of the NYSE. In June 2014, Mr F. Esser and Mr M. Heraghty have been appointed as Non-executive director by the Annual General Meeting of Shareholders.
As at 31 March 2015, private equity investment funds affiliated with Baker Capital indirectly own 26.85%, on a fully diluted basis, of Interxions equity.
KEY MANAGEMENT COMPENSATION
The total compensation of key management is as follows:
2014 |
2013 | 2012 | ||||||||
(000)
|
||||||||||
Short-term employee benefits (salaries and bonuses) |
2,445 | 2,376 | 2,510 | |||||||
Post-employment benefits |
50 | 60 | 60 | |||||||
Share-based payments |
1,982 | 1,299 | 1,219 | |||||||
Crisis wage tax |
| 125 | 1,565 | |||||||
Termination benefits |
| 53 | | |||||||
4,477 | 3,913 | 5,354 |
Key managements share-based payment compensation is disclosed in Note 21, and the compensation of the Executive Director and Non-executive Directors of the Board is disclosed on an individual basis in Note 34.
In 2013 and 2012, the Dutch Government imposed a crisis wage tax payable by employers over the total compensation including the benefit from options exercised. The crisis wage tax payable over key management compensation including the benefit from options exercised is presented as Crisis wage tax in the table above.
FRANCE IX LOAN
Interxion France is a member and co-founder of the France IX association, founded in 2010, the mission of which is to reinforce Paris as a global peering point by developing a panel of services that meets the various, and current, needs of the market, and by gathering together French and foreign ISPs and Internet services, and content providers. In 2011, Interxion France incurred costs which were recharged to France IX association, receipt of which has been formalised in a loan agreement, of which 230,000 was outstanding as at 31 December 2014 (2013: 427,000 and 2012: 620,000). The receivable is presented as a current asset.
INTERXION ANNUAL REPORT 2014 / 83 |
Consolidated Financial Statements
|
26 | EVENTS SUBSEQUENT TO THE BALANCE SHEET DATE |
On 9 March 2015, the Company and Telecity Group plc. announced that they have entered into a definitive agreement on an all-share merger (Implementation Agreement) on the terms as announced on 11 February 2015. The transaction will be structured as an offer by Telecity Group plc to acquire all the issued and to be issued share capital of Interxion Holding N.V.
Interxion shareholders will be receiving 2.3386 new Telecity Group plc shares per Interxion share. As a result, Telecity Group plc shareholders will own approximately 55%, and Interxion shareholders approximately 45%, of the combined group. The primary listing for the combined group will be on the London Stock Exchange with a U.S. listing for Telecity Group plcs existing ADR programme contemplated on either the New York Stock Exchange or NASDAQ.
Due to its size, the proposed all-share merger is a Class 1 transaction under the UK Listing Rules and therefore requires the approval of Telecity Group plc shareholders. Completion of the transaction will also be subject, amongst other things, to Telecity Group plc having received valid acceptances for at least 95 per cent of the total issued share capital of Interxion (or, at Telecity Group plcs election, not less than 80 per cent) and all relevant regulatory and anti-trust approvals.
Prior to launching the tender offer, Telecity Group plc and its advisers must prepare a number of documents for filing as part of the US registration and listing process, and Interxion shall undertake consultations on the proposed transaction with relevant works councils, trade unions and other employee organisations. Final documents are expected to be filed, alongside publication of the prospectus and circular to Telecity Group plc shareholders, in the second half of 2015. The transaction is expected to close in the second half of 2015.
Judgments, estimates and assumptions applied by management in preparing these financial statements are based on circumstances as of 31 December 2014 and based on Interxion operating as a stand-alone company. The closing of the proposed transaction with TelecityGroup may impact future judgments, estimates and assumptions, as applied by management in preparing our financial statements. Given the fact that the transaction is in an early stage of the merger process, the financial impact cannot be measured in a reliable way.
On 9 March 2015, we entered into the Implementation Agreement with Telecity Group. Pursuant to the Implementation Agreement, until the completion of the transaction, we are, among other things, restricted in our ability to: (i) create, allot, issue, redeem or repurchase any share, loan capital or other security; (ii) declare, make or pay dividends or other distributions; (iii) borrow any money (other than by bank overdraft or similar facility or revolving loan facility in the ordinary course of business) and enter into certain derivative instruments; (iv) incur, with respect to 2015 only, any capital expenditure in excess of an aggregate amount of GBP 10 million in any consecutive six-month period, unless such expenditure is foreseen in: (A) any published guidance given to investors prior to the date of this Agreement; or (B) a business plan, budget or other planning document adopted before 11 February 2015; (v) grant loans and financial facilities or modify the terms of existing loans and financial facilities for the benefit of any person; and (vi) make certain acquisitions or dispositions.
IRREVOCABLE UNDERTAKING AGREEMENTS
Related to the proposed transaction with Telecity Group plc the following Irrevocable Undertaking Agreements have been signed:
On 9 March 2015, in connection with our entry into the Implementation Agreement with Telecity Group plc, Lamont Finance N.V. and Baker Communications Fund II, L.P. signed an irrevocable undertaking agreement with Telecity Group plc in respect of their Interxion shares to, among other things,: (i) not to sell their shares; and (ii) accept the offer to be made by Telecity Group plc pursuant to the Implementation Agreement. In addition, Lamont Finance N.V. and Baker Communications Fund II, L.P. both agreed, subject to certain exceptions, not to sell, transfer, charge, encumber, grant any option over or otherwise dispose of any interest in any shares of Telecity Group plc issued to such parties in connection with the proposed transaction and not distributed to their direct or indirect partners or any interest therein at any time before the date falling 180 days after the closing date of the proposed transaction.
On 9 March 2015, in connection with our entry into the Implementation Agreement with Telecity Group plc, Mr. Ruberg signed an irrevocable undertaking agreement with Telecity Group plc in respect of his Interxion shares to, among other things,: (i) not sell his shares; and (ii) accept the offer to be made by Telecity Group plc pursuant to the Implementation Agreement. In addition, Mr. Ruberg has undertaken to exercise his vested options related to 600,000 Interxion shares prior to the consummation of the proposed transaction, and that such shares (after (i) sales to fund exercise costs, tax liabilities on such exercise and (ii) sales of up to $2,000,000 in net proceeds) will be exchanged in the proposed transaction.
On 9 March 2015, in connection with our entry into the Implementation Agreement with Telecity Group plc, Messrs. J. Baker, F. Esser, M. Heraghty, J.F.H.P. Mandeville, R. Manning and R. Ruijter each signed irrevocable undertaking agreement with Telecity Group plc in respect of their Interxion shares to, among other things,: (i) not to sell their shares; and (ii) accept the offer to be made by Telecity Group plc pursuant to the Implementation Agreement. Mr. Ruberg and the other Directors, have also agreed, subject to certain exceptions, not to not to sell, transfer, charge, encumber, grant any option over or otherwise dispose of any interest in any shares of Telecity Group plc issued to such persons in connection with the proposed transaction at any time before the date falling 180 days after the closing date of the proposed transaction.
In addition, in order to induce Lamont Finance N.V., Baker Communications Fund II (Cayman), L.P., and Baker Communications Fund II, L.P (Baker Parties) to issue and in consideration of Baker Parties issuing the Irrevocable Undertaking and other good and valuable consideration, it was agreed to pay all legal costs and expenses reasonably incurred by Baker Parties in connection with the transaction subject to an aggregate total cap of $250,000 (inclusive of any applicable taxes and charges).
84 / INTERXION ANNUAL REPORT 2014 |
COMPANY
FINANCIAL STATEMENTS
INTERXION ANNUAL REPORT 2014 / 85 |
Company Financial Statements
|
INTERXION HOLDING N.V.
COMPANY FINANCIAL STATEMENTS
COMPANY STATEMENT OF FINANCIAL POSITION
(before appropriation of results)
As at 31 December
| ||||||||||||||
Note |
2014 |
2013 | 2012 | |||||||||||
(000)
|
||||||||||||||
Non-current assets |
||||||||||||||
Financial assets |
29 | 900,286 | 692,977 | 617,013 | ||||||||||
Deferred financing costs |
1,769 | 2,032 | 2,145 | |||||||||||
Deferred tax assets |
30 | 17,550 | 17,990 | 12,782 | ||||||||||
919,605 | 712,999 | 631,940 | ||||||||||||
Current assets |
||||||||||||||
Trade and other current assets |
31 | 262 | 999 | 1,485 | ||||||||||
Cash and cash equivalents |
32 | 28,611 | 3,627 | 13,848 | ||||||||||
28,873 | 4,626 | 15,333 | ||||||||||||
Total assets |
948,478 | 717,625 | 647,273 | |||||||||||
Shareholders equity |
||||||||||||||
Share capital |
33 | 6,932 | 6,887 | 6,818 | ||||||||||
Share premium |
33 | 495,109 | 485,347 | 477,326 | ||||||||||
Foreign currency translation reserve |
33 | 10,440 | 6,757 | 9,403 | ||||||||||
Hedging reserve |
33 | (247) | 60 | - | ||||||||||
Accumulated deficit |
33 | (111,149) | (117,973) | (149,604) | ||||||||||
Profit for the year |
33 | 35,060 | 6,824 | 31,631 | ||||||||||
33 | 436,145 | 387,902 | 375,574 | |||||||||||
Non-current liabilities |
||||||||||||||
Borrowings |
19/20 | 475,643 | 317,610 | 256,268 | ||||||||||
475,643 | 317,610 | 256,268 | ||||||||||||
Current liabilities |
||||||||||||||
Trade payables and other liabilities |
36,690 | 12,113 | 15,431 | |||||||||||
Total liabilities |
512,333 | 329,723 | 271,699 | |||||||||||
Total liabilities and shareholders equity |
948,478 | 717,625 | 647,273 |
Note:
The accompanying notes form an integral part of the Company financial statements.
86 / INTERXION ANNUAL REPORT 2014 |
Company Financial Statements
|
COMPANY INCOME STATEMENT
For the years ended 31 December
| ||||||||||||||
Note |
2014 |
2013 | 2012 | |||||||||||
(000)
|
||||||||||||||
Profit/(loss) relating to the Company |
3,530 | (15,913) | 10,442 | |||||||||||
Profit relating to investments in subsidiaries after tax |
29 | 31,530 | 22,737 | 21,189 | ||||||||||
Profit for the year |
33 | 35,060 | 6,824 | 31,631 |
Note:
The accompanying notes form an integral part of the Company financial statements.
NOTES TO THE 2014 COMPANY FINANCIAL STATEMENTS
27 | BASIS OF PRESENTATION |
The Company income statement is presented in an abbreviated form. As provided in section 402 of the Netherlands Civil Code, Book 2, the Company income statement only shows the after-tax results of consolidated subsidiaries, because Interxion Holding N.V.s results are included in the Consolidated Income Statement.
28 | ACCOUNTING POLICIES |
The financial statements of Interxion Holding N.V. are prepared in accordance with the Netherlands Civil Code, Book 2, Part 9, with the application of the regulations of section 362.8 allowing the use of the same accounting policies as those adopted for the consolidated financial statements as set out in Note 3.
Subsidiaries are valued using the equity method, applying the European-Union-endorsed IFRS accounting policies, as set out in Note 3 to the consolidated financial statements. Any related-party transactions between subsidiaries and with members of the Board of Directors and the (ultimate) parent company Interxion Holding N.V. are conducted on an arms-length basis on terms comparable to transactions with third parties.
29 | FINANCIAL ASSETS |
Investments in subsidiaries |
Receivables from subsidiaries |
2014 | 2013 | 2012 | ||||||||||||||||
(000)
|
||||||||||||||||||||
As at 1 January |
47,876 | 645,101 | 692,977 | 617,013 | 499,997 | |||||||||||||||
Movement in receivables |
| 169,615 | 169,615 | 23,590 | 92,165 | |||||||||||||||
Profit after tax |
31,530 | | 31,530 | 22,737 | 21,189 | |||||||||||||||
(Repayment capital) / Recapitalisation |
1,963 | | 1,963 | 32,857 | 1,074 | |||||||||||||||
Foreign currency translation differences |
4,201 | | 4,201 | (3,220) | 2,588 | |||||||||||||||
As at 31 December |
85,570 | 814,716 | 900,286 | 692,977 | 617,013 |
30 | DEFERRED TAX ASSETS |
See also Note 9. The difference between the Groups consolidated deferred tax assets 30,064,000 (2013: 34,446,000 and 2012: 30,376,000) and those of the Company 17,550,000 (2013: 17,990,000 and 2012: 12,782,000) relates to the inclusion of non-Dutch entities in the consolidated statement of financial position.
31 | TRADE AND OTHER CURRENT ASSETS |
Prepaid expenses relate to payments to creditors for costs that relate to future periods (for example rent, maintenance contracts and insurance premiums) and VAT receivable. At 31 December 2014, 175,000 was related to the VAT receivable (2013: 948,000 and 2012: 1,243,000).
INTERXION ANNUAL REPORT 2014 / 87 |
Company Financial Statements
|
32 | CASH AND CASH EQUIVALENTS |
Of the cash and cash equivalents, 1,131,000 (2013: 1,299,000: 2012: 1,299,000) was used as collateral to support the issue of bank guarantees on behalf of a number of subsidiary companies.
33 | SHAREHOLDERS EQUITY |
Note | Share capital |
Share premium |
Foreign currency translation reserve |
Hedge reserve |
Accumulated deficit |
Total equity |
||||||||||||||||||||
(000) |
||||||||||||||||||||||||||
Balance as at 1 January 2014 | 6,887 | 485,347 | 6,757 | 60 | (111,149) | 387,902 | ||||||||||||||||||||
Profit for the year | | | | | 35,060 | 35,060 | ||||||||||||||||||||
Hedging result | | | | (307) | | (307) | ||||||||||||||||||||
Foreign currency translation differences | | | 3,683 | | | 3,683 | ||||||||||||||||||||
Total comprehensive income | | | 3,683 | (307) | 35,060 | 38,436 | ||||||||||||||||||||
Exercise of options | 45 | 3,278 | | | | 3,323 | ||||||||||||||||||||
Share-based payments | 21 | | 6,484 | | | | 6,484 | |||||||||||||||||||
Total contribution by, and distributions to, owners of the Company | 45 | 9,762 | | | | 9,807 | ||||||||||||||||||||
Balance as at 31 December 2014 | 6,932 | 495,109 | 10,440 | (247) | (76,089) | 436,145 | ||||||||||||||||||||
Balance as at 1 January 2013 | 6,818 | 477,326 | 9,403 | | (117,973) | 375,574 | ||||||||||||||||||||
Profit for the year | | | | | 6,824 | 6,824 | ||||||||||||||||||||
Hedging result | | | | 60 | | 60 | ||||||||||||||||||||
Foreign currency translation differences | | | (2,646) | | | (2,646) | ||||||||||||||||||||
Total comprehensive income | | | (2,646) | 60 | 6,824 | 4,238 | ||||||||||||||||||||
Exercise of options | 69 | 4,431 | | | | 4,500 | ||||||||||||||||||||
Share-based payments | 21 | | 3,590 | | | | 3,590 | |||||||||||||||||||
Total contribution by, and distributions to, owners of the Company | 69 | 8,021 | | | | 8,090 | ||||||||||||||||||||
Balance as at 31 December 2013 | 6,887 | 485,347 | 6,757 | 60 | (111,149) | 387,902 | ||||||||||||||||||||
Balance as at 1 January 2012 | 6,613 | 466,166 | 7,386 | | (149,604) | 330,561 | ||||||||||||||||||||
Profit for the year | | | | | 31,631 | 31,631 | ||||||||||||||||||||
Foreign currency translation differences | | | 2,017 | | | 2,017 | ||||||||||||||||||||
Total comprehensive income | | | 2,017 | | 31,631 | 33,648 | ||||||||||||||||||||
Exercise of options | 205 | 7,750 | | | | 7,955 | ||||||||||||||||||||
Share-based payments | 21 | | 3,410 | | | | 3,410 | |||||||||||||||||||
Total contribution by, and distributions to, owners of the Company | 205 | 11,160 | | | | 11,365 | ||||||||||||||||||||
Balance as at 31 December 2012 | 6,818 | 477,326 | 9,403 | | (117,973) | 375,574 |
Note:
Foreign currency translation qualifies as a legal reserve.
88 / INTERXION ANNUAL REPORT 2014 |
Company Financial Statements
|
34 | REMUNERATION OF THE EXECUTIVE DIRECTOR AND NON-EXECUTIVE DIRECTORS OF THE BOARD |
The compensation of the Executive Director and the Non-executive Directors of the Board is presented in the tables below.
The share-based payment charges represent the non-cash compensation component calculated in accordance with IFRS2. The 2014 share-based payment charges for Mr. Ruberg include the costs related to the 2013 and the 2014 performance share awards both awarded in the year 2014.
2014 | ||||||||||||||||||||||
Salaries | Bonus | Share-based payment charges (000) |
Total | |||||||||||||||||||
D.C. Ruberg |
590 | 613 | 872 | 2,075 | ||||||||||||||||||
J.C. Baker |
48 | | 40 | 88 | ||||||||||||||||||
F. Esser |
33 | | 20 | 53 | ||||||||||||||||||
M. Heraghty |
33 | | 20 | 53 | ||||||||||||||||||
J.F.H.P. Mandeville |
63 | | 40 | 103 | ||||||||||||||||||
R.M. Manning |
40 | | 40 | 80 | ||||||||||||||||||
R. Ruijter |
10 | | 10 | 20 | ||||||||||||||||||
D. Lister |
25 | | 22 | 47 | ||||||||||||||||||
C.G. van Luijk |
38 | | 20 | 58 | ||||||||||||||||||
M. Massart |
30 | | 20 | 50 | ||||||||||||||||||
910 | 613 | 1,104 | 2,627 | |||||||||||||||||||
2013 | ||||||||||||||||||||||
Salaries | Bonus | Share-based payment charges (000) |
Total | |||||||||||||||||||
D.C. Ruberg |
540 | 355 | 277 | 1,172 | ||||||||||||||||||
J.C. Baker |
50 | | 68 | 118 | ||||||||||||||||||
J.F.H.P. Mandeville |
55 | | 26 | 81 | ||||||||||||||||||
R.M. Manning |
40 | | 68 | 108 | ||||||||||||||||||
D. Lister |
45 | | 26 | 71 | ||||||||||||||||||
C.G. van Luijk |
70 | | 68 | 138 | ||||||||||||||||||
M. Massart |
55 | | 47 | 102 | ||||||||||||||||||
855 | 355 | 580 | 1,790 | |||||||||||||||||||
2012 | ||||||||||||||||||||||
Salaries | Bonus | Share-based payment charges (000) |
Total | |||||||||||||||||||
D.C. Ruberg |
540 | 430 | 887 | 1,857 | ||||||||||||||||||
J.C. Baker |
50 | | | 50 | ||||||||||||||||||
J.F.H.P. Mandeville |
55 | | 14 | 69 | ||||||||||||||||||
R.M. Manning |
40 | | | 40 | ||||||||||||||||||
D. Lister |
45 | | 14 | 59 | ||||||||||||||||||
C.G. van Luijk |
70 | | | 70 | ||||||||||||||||||
M. Massart |
55 | | 57 | 112 | ||||||||||||||||||
855 | 430 | 972 | 2,257 |
In 2013, the Dutch Government imposed a crisis wage tax which is payable by employers. The total charge over the compensation of Directors amounted in 2013 to 63,000 (2012: 1,345,000), which is not reflected in the table above. In 2014, this crisis wage tax was no longer applicable.
In total 12,282 restricted shares were granted to the Non-executive Directors (2,047 restricted shares each); costs related to these grants are reflected as part of share-based payment charges.
INTERXION ANNUAL REPORT 2014 / 89 |
Company Financial Statements
|
35 | FINANCIAL COMMITMENTS |
NON-CANCELLABLE OPERATING LEASES PAYABLE
The Company leases and guarantees a variety of facilities and equipment under operating leases. Future minimum commitments for non-cancellable operating leases with terms in excess of one year are as follows:
2014 |
2013 | 2012 | ||||||||
(000) | ||||||||||
Within 1 year |
2,341 | 3,574 | 3,063 | |||||||
Between 1 and 5 years |
7,076 | 11,481 | 11,582 | |||||||
After 5 years |
4,689 | 10,205 | 12,369 | |||||||
14,106 | 25,260 | 27,014 |
36 | OBLIGATIONS NOT APPEARING IN THE STATEMENT OF FINANCIAL POSITION |
Declarations of joint and several liability as defined in Book 2, section 403 of the Netherlands Civil Code have been given by Interxion Holding N.V. on behalf of the following Dutch subsidiaries: Interxion Telecom B.V., Interxion Nederland B.V., Interxion Consultancy Services B.V., Interxion Trading B.V., Interxion Headquarters B.V., Interxion B.V., Interxion Data Centers B.V., Interxion Trademarks B.V. and Interxion Real Estate Holding B.V., Interxion Real Estate I B.V., Interxion Real Estate IV B.V., Interxion Real Estate V B.V. and Interxion Operational B.V. The liabilities of these companies to third parties totalled 55,669,000 at 31 December 2014 (2013: 30,704,000 and 2012: 24,215,000).
From time to time we provide guarantees to third parties in connection with transactions entered into by our subsidiaries in the ordinary course of business. The Company, together with Interxion B.V., Interxion Consultancy Services B.V., Interxion Headquarters B.V., Interxion Nederland B.V., Interxion Data Centers B.V. Interxion Telecom B.V., Interxion Trademarks B.V., Interxion Trading B.V., Interxion Real Estate Holding B.V., Interxion Real Estate I B.V., Interxion Real Estate IV B.V, Interxion Real Estate V B.V. and Interxion Operational B.V. forms a fiscal group for corporate income tax purposes and they are considered to be jointly responsible for the obligations of the fiscal group.
37 | FEES OF THE AUDITOR |
With reference to section 2:382a(1) and (2) of the Netherlands Civil Code, the following fees for the financial years 2014, 2013 and 2012 were charged by KPMG Accountants N.V. or other KPMG network company to the Company, its subsidiaries and other consolidated entities:
2014 |
2013 |
2012 | ||||||||||||||||||||||||||||||||||||||
KPMG Accountants N.V. |
Other KPMG network |
Total KPMG |
KPMG Accountants N.V. |
Other KPMG network |
Total KPMG |
KPMG Accountants N.V. |
Other KPMG network |
Total KPMG |
||||||||||||||||||||||||||||||||
(000) | ||||||||||||||||||||||||||||||||||||||||
Statutory audit of annual accounts |
373 | 316 | 689 | 363 | 294 | 657 | 350 | 237 | 587 | |||||||||||||||||||||||||||||||
Additional audit procedures |
193 | 12 | 205 | 308 | 54 | 362 | 157 | 14 | 171 | |||||||||||||||||||||||||||||||
Other assurance services |
139 | 116 | 255 | 203 | 143 | 346 | 230 | 47 | 277 | |||||||||||||||||||||||||||||||
Tax advisory services |
| 3 | 3 | | | | | | | |||||||||||||||||||||||||||||||
Other non-assurance |
57 | 1 | 58 | 63 | 1 | 64 | | | | |||||||||||||||||||||||||||||||
762 | 448 | 1,210 | 937 | 492 | 1,429 | 737 | 298 | 1,035 |
90 / INTERXION ANNUAL REPORT 2014 |
Company Financial Statements
|
BOARD OF DIRECTORS:
|
| |||
D.C. Ruberg | J.C. Baker | |||
(Chief Executive Officer, Vice-Chairman and Executive Director) | (Chairman and Non-executive Director) | |||
|
| |||
F. Esser (Non-executive Director appointed June 2014) | M. Heraghty | |||
(Non-executive Director, appointed June 2014) | ||||
|
| |||
J.F.H.P. Mandeville (Non-executive Director) | R.M. Manning (Non-executive Director) | |||
|
||||
R. Ruijter (Non-executive Director, appointed November 2014) | ||||
Schiphol-Rijk, 28 April 2015 |
INTERXION ANNUAL REPORT 2014 / 91 |
92 / INTERXION ANNUAL REPORT 2014 |
OTHER |
||||
INFORMATION |
INTERXION ANNUAL REPORT 2014 / 93 |
Other information
|
OTHER INFORMATION
94 / INTERXION ANNUAL REPORT 2014 |
Other information
|
INDEPENDENT AUDITORS REPORT
TO: THE ANNUAL GENERAL MEETING SHAREHOLDERS OF INTERXION HOLDING N.V.
INTERXION ANNUAL REPORT 2014 / 95 |
96 / INTERXION ANNUAL REPORT 2014 |
FIND OUT |
||
MORE |
INTERXION ANNUAL REPORT 2014 / 97
Find out more
|
WHERE CAN I FIND OUT MORE
WWW.INTERXION.COM
At Interxion we want our customers and prospects to be able to find the information theyre looking for quickly and simply. So whether an organisation is at the start of the process and considering whether colocation is right for their business, or theyre further down the line and want to understand how we can help businesses in particular sectors, we have a range of information they can read and download.
Visit www.interxion.com for more information.
THE RISE OF HYBRID IT | Today, a new approach to IT is emerging as organisations compute, store and distribute their data in new ways. We are witnessing the emergence of the cloud computing era and the start of large-scale enterprise cloud adoption. Hybrid IT is quickly becoming the dominant IT model. Organisations are mixing and matching IT deployment models and how those models are managed. The change is quite dramatic, with exclusive dependence on in-house data centres reducing quickly, as many companies are looking at alternatives.
The whitepaper The Rise of Hybrid IT and other content is available on our website |
| ||
SELECTING THE BEST EUROPEAN LOCATION |
If youre expanding your operations to serve developed and/or emerging markets in Europe, the question is: where to base your offices and data centres? This whitepaper will provide you with an insight into the strengths and weaknesses of the various European markets, based on technical, legal, regulatory, tax and cultural criteria, enabling you to make an informed decision in the selection of your data centre location in Europe.
You can download this whitepaper Selecting the best European locations for your IT infrastructure from our website. |
A PRACTICAL GUIDE TO CLOUD ONBOARDING |
No IT department wants to launch itself into a cloud migration project without feeling confident that it can ultimately deliver a smooth, trouble- free switchover to a cloud environment. The complexity of the migration process is a big part of why enterprises are hesitant about cloud adoption, despite being sold on the benefits of cloud delivery.
Thats why weve looked closely at this onboarding process and provided our 7 steps to cloud onboarding in this whitepaper, available from our website. |
98 / INTERXION ANNUAL REPORT 2014
Find out more
|
FOLLOW US
WWW.INTERXION.COM
You can follow all our company news through the RSS feeds on our website. The News area on our site, www.interxion.com/about-us/news, can be searched by year and by category and will give you all the news about Interxion you need.
Alternatively, for more Interxion updates and industry insights you can visit our blog at www.interxion.com/blog.
If you prefer news specifically related to investor relations, subscribe to the RSS feed at www.investors.interxion.com.
Growth in our communities of interest, and structural drivers such as the onset of migration to cloud, are underpinning continued demand for Interxions highly connected data centres.
David Ruberg
Chief Executive Officer
To keep up to date with our company news and thought leadership, you can also follow us on social media.
http://www.linkedin.com/company/interxion
|
http://www.youtube.com/user/interxiontube
| |||||
https://twitter.com/interxion
|
https://www.facebook.com/Interxion
|
INTERNATIONAL HEADQUARTERS | EUROPEAN CUSTOMER SERVICE CENTRE (ECSC) | |||
Main: + 44 207 375 7070 | Toll free from Europe: | + 800 00 999 222 | ||
Fax: + 44 207 375 7059 | Toll free from the US: | 185 55 999 222 | ||
Email: [email protected] | Email: [email protected] |
99 / INTERXION ANNUAL REPORT 2014 |
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Sysco Declares Increase to Quarterly Dividend
- The First of Long Island Corporation Reports Earnings for the First Quarter of 2024
- Centurion Reports Results of AGM
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!