x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware | 77-0487526 | |
(State of incorporation) | (I.R.S. Employer Identification No.) |
Page No.
|
|||||
|
|||||
Item
1.
|
|||||
3 | |||||
4 | |||||
5 | |||||
6 | |||||
Item
2.
|
31 | ||||
Item
3.
|
46 | ||||
Item
4.
|
48 | ||||
Item
1.
|
48 | ||||
Item
1A.
|
50 | ||||
Item
2.
|
66 | ||||
Item
3.
|
66 | ||||
Item
4.
|
66 | ||||
Item
5.
|
66 | ||||
Item
6.
|
67 | ||||
71 | |||||
72 |
September
30,
2008
|
December
31,
2007
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 160,685 | $ | 290,633 | ||||
Short-term
investments
|
101,892 | 63,301 | ||||||
Accounts
receivable, net
|
62,376 | 60,089 | ||||||
Prepaids
and other current assets
|
17,701 | 12,738 | ||||||
Total
current assets
|
342,654 | 426,761 | ||||||
Long-term
investments
|
67,622 | 29,966 | ||||||
Property
and equipment, net
|
1,346,982 | 1,162,720 | ||||||
Goodwill
|
411,108 | 442,926 | ||||||
Intangible
assets, net
|
62,351 | 67,207 | ||||||
Debt
issuance costs, net
|
18,363 | 21,333 | ||||||
Other
assets
|
42,855 | 30,955 | ||||||
Total
assets
|
$ | 2,291,935 | $ | 2,181,868 | ||||
Liabilities
and Stockholders’ Equity
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable and accrued expenses
|
$ | 71,234 | $ | 65,096 | ||||
Accrued
property and equipment
|
56,537 | 76,504 | ||||||
Current
portion of capital lease and other financing obligations
|
3,986 | 3,808 | ||||||
Current
portion of mortgage and loans payable
|
41,486 | 16,581 | ||||||
Current
portion of convertible debt
|
32,250 |
—
|
||||||
Other
current liabilities
|
33,583 | 29,473 | ||||||
Total
current liabilities
|
239,076 | 191,462 | ||||||
Capital
lease and other financing obligations, less current
portion
|
95,095 | 93,604 | ||||||
Mortgage
and loans payable, less current portion
|
374,872 | 313,915 | ||||||
Convertible
debt, less current portion
|
645,986 | 678,236 | ||||||
Deferred
tax liabilities
|
21,785 | 25,955 | ||||||
Deferred
rent and other liabilities
|
77,871 | 64,264 | ||||||
Total
liabilities
|
1,454,685 | 1,367,436 | ||||||
Stockholders’
equity:
|
||||||||
Common
stock
|
37 | 37 | ||||||
Additional
paid-in capital
|
1,445,363 | 1,376,915 | ||||||
Accumulated
other comprehensive loss
|
(64,557 | ) | (3,888 | ) | ||||
Accumulated
deficit
|
(543,593 | ) | (558,632 | ) | ||||
Total
stockholders’ equity
|
837,250 | 814,432 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 2,291,935 | $ | 2,181,868 |
Three
months ended
September
30,
|
Nine
months ended
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(unaudited)
|
||||||||||||||||
Revenues
|
$ | 183,735 | $ | 103,782 | $ | 513,997 | $ | 280,728 | ||||||||
Costs
and operating expenses:
|
||||||||||||||||
Cost
of revenues
|
109,863 | 62,891 | 306,357 | 171,265 | ||||||||||||
Sales
and marketing
|
16,009 | 9,630 | 46,650 | 27,602 | ||||||||||||
General
and administrative
|
35,529 | 25,182 | 111,350 | 72,122 | ||||||||||||
Restructuring
charges
|
799 | ― | 799 | 407 | ||||||||||||
Total costs and operating expenses
|
162,200 | 97,703 | 465,156 | 271,396 | ||||||||||||
Income
from operations
|
21,535 | 6,079 | 48,841 | 9,332 | ||||||||||||
Interest
income
|
441 | 3,309 | 6,293 | 10,340 | ||||||||||||
Interest
expense
|
(13,880 | ) | (5,662 | ) | (40,297 | ) | (15,240 | ) | ||||||||
Other
income (expense)
|
(520 | ) | 3,167 | 602 | 3,168 | |||||||||||
Loss on conversion and extinguishment of debt
|
― | (2,554 | ) | ― | (5,949 | ) | ||||||||||
Income before income taxes
|
7,576 | 4,339 | 15,439 | 1,651 | ||||||||||||
Income
taxes
|
(187 | ) | (215 | ) | (400 | ) | (766 | ) | ||||||||
Net
income
|
$ | 7,389 | $ | 4,124 | $ | 15,039 | $ | 885 | ||||||||
Basic
net income per share:
|
||||||||||||||||
Net income per share
|
$ | 0.20 | $ | 0.13 | $ | 0.41 | $ | 0.03 | ||||||||
Weighted-average shares
|
36,972 | 31,683 | 36,608 | 30,845 | ||||||||||||
Diluted
net income per share:
|
||||||||||||||||
Net income per share
|
$ | 0.19 | $ | 0.12 | $ | 0.40 | $ | 0.03 | ||||||||
Weighted-average shares
|
37,932 | 33,112 | 37,731 | 32,339 |
Nine
months ended
September
30,
|
||||||||
2008
|
2007
|
|||||||
(unaudited)
|
||||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 15,039 | $ | 885 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
|
110,110 | 64,495 | ||||||
Stock-based compensation
|
41,951 | 31,032 | ||||||
Amortization of intangible assets
|
5,236 | 689 | ||||||
Amortization of debt issuance costs
|
3,753 | 1,985 | ||||||
Accretion of asset retirement obligation and accrued restructuring
charges
|
1,245 | 2,373 | ||||||
Restructuring charges
|
799 | 407 | ||||||
Gain on foreign currency hedge
|
—
|
(1,494 | ) | |||||
Other items
|
285 | (1,152 | ) | |||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(3,783 | ) | (7,068 | ) | ||||
Prepaids and other assets
|
(2,018 | ) | (1,825 | ) | ||||
Accounts payable and accrued expenses
|
5,015 | 23,079 | ||||||
Accrued restructuring charges
|
(2,034 | ) | (10,100 | ) | ||||
Other liabilities
|
15,665 | 2,833 | ||||||
Net
cash provided by operating activities
|
191,263 | 106,139 | ||||||
Cash
flows from investing activities:
|
||||||||
Purchases
of investments
|
(240,556 | ) | (89,476 | ) | ||||
Sales
of investments
|
71,141 | 100 | ||||||
Maturities
of investments
|
93,268 | 71,421 | ||||||
Purchase
of San Jose IBX property
|
—
|
(71,471 | ) | |||||
Purchase
of Los Angeles IBX property
|
—
|
(49,059 | ) | |||||
Purchase
of IXEurope, net of cash acquired
|
—
|
(541,729 | ) | |||||
Purchase
of Virtu, net of cash acquired
|
(23,241 | ) |
—
|
|||||
Purchases
of other property and equipment
|
(305,546 | ) | (295,809 | ) | ||||
Change
in accrued property and equipment
|
(16,015 | ) | 23,940 | |||||
Purchase
of restricted cash
|
(14,234 | ) | (598 | ) | ||||
Release
of restricted cash
|
333 |
—
|
||||||
Other
investing activities
|
—
|
1,475 | ||||||
Net
cash used in investing activities
|
(434,850 | ) | (951,206 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds from employee equity awards
|
26,087 | 27,568 | ||||||
Proceeds from issuance of common stock
|
—
|
339,946 | ||||||
Proceeds from convertible debt
|
—
|
645,986 | ||||||
Proceeds from loans payable
|
102,101 | 118,754 | ||||||
Repayment
of capital lease and other financing obligations
|
(2,874 | ) | (1,445 | ) | ||||
Repayment
of mortgage and loans payable
|
(11,456 | ) | (1,573 | ) | ||||
Debt
issuance costs
|
(908 | ) | (22,224 | ) | ||||
Net
cash provided by financing activities
|
112,950 | 1,107,012 | ||||||
Effect
of foreign currency exchange rates on cash and cash
equivalents
|
689 | (1,056 | ) | |||||
Net
increase (decrease) in cash and cash equivalents
|
(129,948 | ) | 260,889 | |||||
Cash
and cash equivalents at beginning of period
|
290,633 | 82,563 | ||||||
Cash
and cash equivalents at end of period
|
$ | 160,685 | $ | 343,452 | ||||
Supplemental
cash flow information:
|
||||||||
Cash paid for taxes
|
$ | 405 | $ | 240 | ||||
Cash paid for interest
|
$ | 35,486 | $ | 16,130 |
Three
months ended
September
30,
|
Nine
months ended
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Numerator:
|
||||||||||||||||
Numerator
for basic net income per share
|
$ | 7,389 | $ | 4,124 | $ | 15,039 | $ | 885 | ||||||||
Effect
of assumed conversion of convertible subordinated debentures and
notes:
|
||||||||||||||||
Interest
expense, net of tax
|
—
|
—
|
—
|
—
|
||||||||||||
Numerator for diluted net income per share
|
$ | 7, 389 | $ | 4,124 | $ | 15, 039 | $ | 885 | ||||||||
Denominator:
|
||||||||||||||||
Weighted-average
shares
|
37,268 | 32,142 | 36,975 | 31,305 | ||||||||||||
Weighted-average
unvested restricted shares issued subject to forfeiture
|
(296 | ) | (459 | ) | (367 | ) | (460 | ) | ||||||||
Denominator for basic net income per share
|
36,972 | 31,683 | 36,608 | 30,845 | ||||||||||||
Effect
of dilutive securities:
|
||||||||||||||||
Convertible
subordinated debentures
|
—
|
—
|
—
|
—
|
||||||||||||
2.50%
convertible subordinated notes
|
—
|
—
|
—
|
—
|
||||||||||||
3.00%
convertible subordinated notes
|
—
|
—
|
—
|
—
|
||||||||||||
Employee
equity awards
|
960 | 1,429 | 1,123 | 1,494 | ||||||||||||
Warrants
|
—
|
—
|
—
|
—
|
||||||||||||
Total dilutive potential shares
|
960 | 1,429 | 1,123 | 1,494 | ||||||||||||
Denominator for diluted net income per share
|
37,932 | 33,112 | 37,731 | 32,339 | ||||||||||||
Net
income per share:
|
||||||||||||||||
Basic
|
$ | 0.20 | $ | 0.13 | $ | 0.41 | $ | 0.03 | ||||||||
Diluted
|
$ | 0.19 | $ | 0.12 | $ | 0.40 | $ | 0.03 |
Three
months ended September 30,
|
Nine
months ended
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Shares
reserved for conversion of convertible subordinated
debentures
|
816 | 816 | 816 | 816 | ||||||||||||
Shares
reserved for conversion of 2.50% convertible subordinated
notes
|
2,232 | 2,232 | 2,232 | 2,232 | ||||||||||||
Shares
reserved for conversion of 3.00% convertible subordinated
notes
|
2,945 | 2,945 | 2,945 | 2,945 | ||||||||||||
Common
stock warrants
|
1 | 1 | 1 | 1 | ||||||||||||
Common
stock related to employee equity awards
|
1,447 | 1,065 | 1,520 | 1,093 | ||||||||||||
7,441 | 7,059 | 7,514 | 7,087 |
Three
months ended
September
30,
|
Nine
months ended
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Interest
expense
|
$ | 13,880 | $ | 5,662 | $ | 40,297 | $ | 15,240 | ||||||||
Interest
capitalized
|
1,490 | 2,974 | 4,684 | 6,120 | ||||||||||||
Interest
charges incurred
|
$ | 15,370 | $ | 8,636 | $ | 44,981 | $ | 21,360 |
Three
months ended
September
30,
|
Nine
months ended
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Cost
of revenues
|
$ | 1,257 | $ | 878 | $ | 3,435 | $ | 3,019 | ||||||||
Sales
and marketing
|
2,367 | 2,049 | 7,421 | 6,440 | ||||||||||||
General
and administrative
|
8,938 | 7,562 | 31,095 | 21,573 | ||||||||||||
$ | 12,562 | $ | 10,489 | $ | 41,951 | $ | 31,032 |
September 30,
2008
|
December
31,
2007
|
|||||||
Goodwill:
|
||||||||
Asia-Pacific
|
$ | 18,088 | $ | 18,010 | ||||
Europe
|
393,020 | 424,916 | ||||||
411,108 | 442,926 | |||||||
Other
intangibles:
|
||||||||
Intangible
asset – customer contracts
|
69,084 | 69,209 | ||||||
Intangible
asset – leases
|
5,035 | 5,254 | ||||||
Intangible
asset – tradename
|
419 | 361 | ||||||
Intangible
asset – workforce
|
160 | 160 | ||||||
Intangible
asset – lease expenses
|
111 | 111 | ||||||
Intangible
asset – non-compete
|
65 | ― | ||||||
74,874 | 75,095 | |||||||
Accumulated
amortization
|
(12,523 | ) | (7,888 | ) | ||||
62,351 | 67,207 | |||||||
$ | 473,459 | $ | 510,133 |
Year ending:
|
||||
2008 (three months
remaining)
|
$ | 1,726 | ||
2009
|
6,223 | |||
2010
|
6,188 | |||
2011
|
6,089 | |||
2012
|
6,071 | |||
2013 and
thereafter
|
36,054 | |||
Total
|
$ | 62,351 |
As of September 30, 2008 | ||||||||||||
Notional Amount |
Fair Value1)
|
Loss (2) | ||||||||||
Liabilities:
|
||||||||||||
European Financing interest rate swaps | $ | 113,710 | $ | (1,602 | ) | $ | (1,832 | ) | ||||
Chicago IBX Financing interest rate swap | 105,000 | (513 | ) | (513 | ) | |||||||
$ | 218,710 | $ | (2,115 | ) | $ | (2,345 | ) |
(1)
|
Included
in the condensed consolidated balance sheets within prepaids and other
current assets or deferred rent and other liabilities.
|
(2)
|
Included
in the condensed consolidated balance sheets within other comprehensive
income (loss).
|
·
|
Level
1: Observable inputs that reflect quoted prices (unadjusted) for identical
assets or liabilities in active
markets.
|
·
|
Level
2: Inputs reflect quoted prices for identical assets or liabilities in
markets that are not active; quoted prices for similar assets or
liabilities in active markets; inputs other than quoted prices that are
observable for the asset or the liability; or inputs that are derived
principally from or corroborated by observable market data by correlation
or other means.
|
·
|
Level
3: Unobservable inputs reflecting the Company's own assumptions
incorporated in valuation techniques used to determine fair
value. These assumptions are required to be consistent with
market participant assumptions that are reasonably
available.
|
Fair
value at September 30, 2008
|
Fair
value measurement using
|
||||||||||||
Level
1
|
Level
2
|
Level
3
|
|||||||||||
Assets: | |||||||||||||
Money
market
|
$ | 41,538 | $ | 41,538 | $ | ― | $ | ― | |||||
Reserve
fund at cost
|
49,422 | ― | ― | 49,422 | |||||||||
Commercial
paper
|
24,329 | ― | 24,329 | ― | |||||||||
U.S.
government and agency obligations
|
123,625 | ― | 123,625 | ― | |||||||||
Corporate
bonds
|
43,179 | ― | 43,179 | ― | |||||||||
Asset-backed
securities
|
32,904 | ― | 32,904 | ― | |||||||||
Certificates
of deposits
|
13,976 | ― | 13,976 | ― | |||||||||
Other
securities
|
1,226 | ― | 1,226 | ― | |||||||||
Derivative
assets (1)
|
3,004 | ― | 3,004 | ― | |||||||||
$ | 333,203 | $ | 41,538 | $ | 242,243 | $ | 49,422 | ||||||
Liabilities:
|
|||||||||||||
Derivative
liabilities (2)
|
(2,174 | ) | ― | (2,174 | ) | ― | |||||||
$ | (2,174 | ) | $ | ― | $ | (2,174 | ) | $ | ― |
(1)
|
Included
in the condensed consolidated balance sheets within prepaids and other
current assets and other assets.
|
(2)
|
Included
in the condensed consolidated balance sheets within other current
liabilities and deferred rent and other
liabilities.
|
September
30,
2008
|
December
31,
2007
|
|||||||
U.S.
Expansion Projects:
|
||||||||
Washington,
D.C. Metro Area Fifth IBX Center Expansion
Project (DC5)
|
$ | 77,637 | $ | 20,000 | ||||
Silicon
Valley Metro Area IBX Expansion Project (SV2 Phase II)
|
38,931 | 25,283 | ||||||
Los
Angeles Metro Area IBX Expansion Project (LA4 Phase I)
|
23,424 | 4,321 | ||||||
New
York Metro Area IBX Expansion Project (NY4 Phase II))
|
18,526 | ― | ||||||
158,518 | 49,604 | |||||||
Asia-Pacific
Expansion Projects:
|
||||||||
Tokyo
IBX Expansion Project (TY2)
|
26,894 | 16,600 | ||||||
Singapore
IBX Expansion Project (SG1 Expansion Phase II and III)
|
29,404 | 15,500 | ||||||
Sydney
IBX Expansion Project (SY2)
|
17,985 | ― | ||||||
Hong
Kong IBX Expansion Project (HK1 Phase II)
|
16,469 | ― | ||||||
90,752 | 32,100 | |||||||
Europe
Expansion Projects:
|
||||||||
Paris
IBX Expansion Project (PA2 Phase II and III)
|
25,457 | 8,513 | ||||||
Frankfurt
IBX Expansion Project (FR2 Phase II(a) and II(b))
|
29,302 | 4,177 | ||||||
London
IBX Expansion Project (LD4 Phase II)
|
28,102 | 5,529 | ||||||
Amsterdam
IBX Expansion Project (AM1 Phase I)
|
9,453 | ― | ||||||
92,314 | 18,219 | |||||||
$ | 341,584 | $ | 99,923 |
September
30, 2008
|
December
31,
2007
|
|||||||
Money
market
|
$ | 41,538 | $ | 272,099 | ||||
Reserve
fund at cost
|
49,422 | ― | ||||||
Commercial
paper
|
24,329 | 24,218 | ||||||
U.S.
government and agency obligations
|
123,625 | 32,801 | ||||||
Corporate
bonds
|
43,179 | 36,604 | ||||||
Asset-backed
securities
|
32,904 | 16,578 | ||||||
Certificates
of deposits
|
13,976 | 1,600 | ||||||
Other
securities
|
1,226 | ― | ||||||
Total
available-for-sale securities
|
330,199 | 383,900 | ||||||
Less
amounts classified as cash and cash equivalents
|
(160,685 | ) | (290,633 | ) | ||||
Total
securities classified as investments
|
169,514 | 93,267 | ||||||
Less
amounts classified as short-term investments
|
(101,892 | ) | (63,301 | ) | ||||
Total
market value of long-term investments
|
$ | 67,622 | $ | 29,966 |
Unrealized
gains
|
Unrealized
losses
|
Net
unrealized losses
|
||||||||||
Cash
and cash equivalents
|
$ | — | $ | (30 | ) | $ | (30 | ) | ||||
Short-term
investments
|
11 | (336 | ) | (325 | ) | |||||||
Long-term
investments
|
69 | (486 | ) | (418 | ) | |||||||
$ | 80 | $ | (852 | ) | $ | (773 | ) |
Securities
in a loss position for less than 12 months
|
Securities
in a loss position for 12 months or more
|
|||||||||||||||
Fair
value
|
Gross
unrealized loss
|
Fair
value
|
Gross
unrealized loss
|
|||||||||||||
U.S.
government & agency obligations
|
$ | 96,429 | $ | (120 | ) | $ | — | $ | — | |||||||
Commercial
paper
|
24,329 | (25 | ) | — | — | |||||||||||
Corporate
bonds
|
29,931 | (439 | ) | — | — | |||||||||||
Asset-backed
securities
|
27,594 | (240 | ) | — | — | |||||||||||
Certificates
of deposit
|
13,976 | (28 | ) | — | — | |||||||||||
$ | 192,259 | $ | (852 | ) | $ | — | $ | — |
September
30, 2008
|
December
31,
2007
|
|||||||
Accounts
receivable
|
$ | 112,610 | $ | 98,141 | ||||
Unearned
revenue
|
(48,797 | ) | (37,606 | ) | ||||
Allowance
for doubtful accounts
|
(1,437 | ) | (446 | ) | ||||
$ | 62,376 | $ | 60,089 |
September 30,
2008
|
December
31,
2007
|
|||||||
Prepaid
expenses
|
$ | 10,229 | $ | 6,979 | ||||
Foreign
exchange forward contract receivables
|
2,944 | — | ||||||
Taxes
receivable
|
2,295 | 3,437 | ||||||
Interest
rate swap receivables
|
60 | — | ||||||
Other
current assets
|
2,173 | 2,322 | ||||||
$ | 17,701 | $ | 12,738 |
September
30, 2008
|
December
31,
2007
|
|||||||
IBX
plant and machinery
|
$ | 629,825 | $ | 503,755 | ||||
Leasehold
improvements
|
539,079 | 481,409 | ||||||
Buildings
|
156,510 | 153,692 | ||||||
Site
improvements
|
149,061 | 96,041 | ||||||
IBX
equipment
|
138,306 | 128,423 | ||||||
Computer
equipment and software
|
69,429 | 60,881 | ||||||
Land
|
50,139 | 50,979 | ||||||
Furniture
and fixtures
|
8,128 | 5,698 | ||||||
Construction
in progress
|
170,174 | 133,501 | ||||||
1,910,651 | 1,614,379 | |||||||
Less
accumulated depreciation
|
(563,669 | ) | (451,659 | ) | ||||
$ | 1,346,982 | $ | 1,162,720 |
September
30,
2008
|
December
31,
2007
|
|||||||
Accounts
payable
|
$ | 11,797 | $ | 14,816 | ||||
Accrued
compensation and benefits
|
20,143 | 18,875 | ||||||
Accrued
utility and security
|
12,447 | 8,709 | ||||||
Accrued
interest
|
10,220 | 6,461 | ||||||
Accrued
taxes
|
7,643 | 6,925 | ||||||
Accrued
professional fees
|
2,024 | 2,094 | ||||||
Accrued
other
|
6,960 | 7,216 | ||||||
$ | 71,234 | $ | 65,096 |
September
30,
2008
|
December
31,
2007
|
|||||||
Deferred
installation revenue
|
$ | 20,432 | $ | 16,295 | ||||
Customer
deposits
|
5,609 | 4,643 | ||||||
Deferred
recurring revenue
|
3,483 | 3,811 | ||||||
Accrued
restructuring charges
|
3,172 | 3,973 | ||||||
Deferred
rent
|
409 | 400 | ||||||
Other
current liabilities
|
478 | 351 | ||||||
$ | 33,583 | $ | 29,473 |
September
30,
2008
|
December
31,
2007
|
|||||||
Deferred
rent, non-current
|
$ | 29,490 | $ | 26,512 | ||||
Deferred
installation revenue, non-current
|
14,526 | 10,241 | ||||||
Asset
retirement obligations
|
11,280 | 8,759 | ||||||
Accrued
restructuring charges, non-current
|
8,296 | 8,167 | ||||||
Customer
deposits, non-current
|
6,077 | 4,201 | ||||||
Deferred
recurring revenue, non-current
|
5,467 | 5,745 | ||||||
Interest
rate swap payables
|
2,174 | — | ||||||
Other
liabilities
|
561 | 639 | ||||||
$ | 77,871 | $ | 64,264 |
Convertible
debt
(1)
|
Mortgage and
loans payable (1)
|
Capital
lease and other financing obligations
(2)
|
Total
|
|||||||||||||
2008
(three months remaining)
|
$ | ― | $ | 13,784 | $ | 2,943 | $ | 16,727 | ||||||||
2009
|
32,250 | 40,484 | 11,879 | 84,613 | ||||||||||||
2010
|
― | 149,378 | (3) | 11,930 | 161,308 | |||||||||||
2011
|
― | 37,854 | 12,039 | 49,893 | ||||||||||||
2012
|
250,000 | 25,380 | 11,729 | 287,109 | ||||||||||||
2013
and thereafter
|
395,986 | 149,478 | 111,717 | 657,181 | ||||||||||||
678,236 | 416,358 | 162,237 | 1,256,831 | |||||||||||||
Less
amount representing interest
|
― | ― | (73,516 | ) | (73,516 | ) | ||||||||||
Plus
amount representing residual property value
|
― | ― | 10,360 | 10,360 | ||||||||||||
678,236 | 416,358 | 99,081 | 1,193,675 | |||||||||||||
Less
current portion of principal
|
(32,250 | ) | (41,486 | ) | (3,986 | ) | (77,722 | ) | ||||||||
$ | 645,986 | $ | 374,872 | $ | 95,095 | $ | 1,115,953 |
(1)
|
Represents
principal only.
|
(2)
|
Represents
principal and interest in accordance with minimum lease
payments.
|
(3)
|
The
loan payable under the Chicago IBX Financing has a maturity date of
January 31, 2010, with options to extend for up to an additional two
years, in one-year increments, upon satisfaction of certain extension
conditions.
|
Three
months ended
September
30,
|
Nine
months ended
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Net
income
|
$ | 7,389 | $ | 4,124 | $ | 15,039 | $ | 885 | ||||||||
Unrealized
gain (loss) on available for sale securities
|
(717 | ) | 271 | (964 | ) | 269 | ||||||||||
Unrealized
loss on interest rate swaps
|
(3,584 | ) | — | (2,345 | ) | — | ||||||||||
Foreign
currency translation gain (loss)
|
(64,097 | ) | 6,732 | (57,361 | ) | 6,634 | ||||||||||
Comprehensive
income (loss)
|
$ | (61,009 | ) | $ | 11,127 | $ | (45,631 | ) | $ | 7,788 |