Exhibit 99.1
Interxion Holding NV
Interim Report
as at and for the three-month and thesix-month periods ended
30 June 2019
Hoofddorp, 7 August 2019
Financial Highlights
• | Revenue increased by 14% to €158.5 million (2Q 2018: €138.8 million). |
• | Recurring revenue(1) increased by 14% to €150.0 million (2Q 2018: €131.7 million). |
• | Net income increased by €8.0 million to €8.6 million (2Q 2018: €0.6 million). |
• | Adjusted net income(1) decreased by 16% to €7.5 million (2Q 2018: €8.9 million). |
• | Diluted earnings per share increased by €0.11 to €0.12 (2Q 2018: €0.01). |
• | Adjusted diluted earnings per share(1) decreased by 16% to €0.10 (2Q 2018: €0.12). |
• | Adjusted EBITDA(1)increased by 26% to €80.2 million (2Q 2018: €63.4 million). |
• | Adjusted EBITDA margin(1) increased to 50.6% (2Q 2018: 45.7%). |
• | Capital expenditure, including intangible assets(2), were €123.5 million (2Q 2018: €120.5 million). |
Operating Highlights
• | Equipped space(3) increased by 6,500 square metres (“sqm”) during the quarter to 154,800 sqm metres. |
• | Revenue generating space(4) increased by 2,600 sqm during the quarter to 121,600 sqm. |
• | Utilisation rate(5) at the end of the quarter was 79%. |
• | During the second quarter, Interxion completed the following capacity additions: |
• | 2,000 sqm in Vienna; |
• | 1,300 sqm in Madrid; |
• | 1,100 sqm in Marseille; |
• | 800 sqm in Stockholm; |
• | 600 sqm in London; |
• | 400 sqm in Paris; and |
• | 300 sqm in Dusseldorf. |
1 | All of the following items arenon-IFRS measures intended to adjust for certain items and are not measures of financial performance under IFRS: “Adjusted EBITDA”, “Adjusted EBITDA margin”, “Adjusted EBITDA excluding the impact of IFRS 16”, “Adjusted EBITDA margin excluding the impact of IFRS 16”, “Recurring revenue”, “Revenue on a constant currency basis”, “Adjusted net income”, “Adjusted basic earnings per share”, “Adjusted diluted earnings per share” and “Cash generated from operations”. Complete definitions can be found in the“Non-IFRS Financial Measures” section in this interim report. Reconciliations of Net income to Adjusted EBITDA, Adjusted EBITDA to Adjusted EBITDA excluding the impact of IFRS 16, Net income to Adjusted net income and Revenue to Recurring revenue, can be found in the financial tables later in this interim report. |
2 | Capital expenditure, including intangible assets, represents 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. |
3 | Equipped space is the amount of data centre space that, on the date indicated, is equipped and either sold or could be sold, without making any significant additional investments to common infrastructure. |
4 | Revenue generating space is the amount of Equipped space that is under contract and billed on the date indicated. |
5 | Utilisation rate represents Revenue generating space as a percentage of Equipped space. |
2 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Quarterly Review
As previously noted, the implementation of International Financial Reporting Standard 16 -Leases (“IFRS 16”) on 1 January 2019 reclassified certain expense items, thus impacting the comparability of our results to periods prior to the implementation of IFRS 16. This accounting change had no impact on our revenues or underlying net cash flows. A reconciliation from Adjusted EBITDA and Adjusted EBITDA margin reported after giving effect to IFRS 16 to corresponding measures excluding the impact of IFRS 16 are provided later in this interim report.
Revenue in the second quarter of 2019 was €158.5 million, a 14% increase over the second quarter of 2018 and a 5% increase over the first quarter of 2019. Recurring revenue was €150.0 million, a 14% increase over the second quarter of 2018 and a 3% increase over the first quarter of 2019. Recurring revenue in the second quarter represented 95% of total revenue. On a constant currency(6) basis, revenue in the second quarter of 2019 was 14% higher than in the second quarter of 2018.
Cost of sales in the second quarter of 2019 was €54.7 million, a 2% increase over the second quarter of 2018 and a 9% increase over the first quarter of 2019.
Gross profit was €103.7 million in the second quarter of 2019, a 22% increase over the second quarter of 2018 and a 3% increase over the first quarter of 2019. Gross profit margin was 65.5% in the second quarter of 2019, compared with 61.3% in the second quarter of 2018 and 66.7% in the first quarter of 2019.
Sales and marketing costs in the second quarter of 2019 were €9.4 million, a 2% decrease over the second quarter of 2018 and a 3% increase over the first quarter of 2019.
General and administrative costs, excluding the items we adjust for in the determination of Adjusted EBITDA, were €14.2 million in the second quarter of 2019, a 17% increase over the second quarter of 2018 and a 4% decrease from the first quarter of 2019.
Depreciation and amortisation in the second quarter of 2019 were €44.3 million, a 38% increase over the second quarter of 2018 and a 6% increase over the first quarter of 2019.
Operating income in the second quarter of 2019 was €29.6 million, an increase of 12% over the second quarter of 2018 and a 1% decrease from the first quarter of 2019.
Net finance expense for the second quarter of 2019 was €17.1 million, a 25% decrease from the second quarter of 2018 and a 3% increase over the first quarter of 2019.
Income tax expense for the second quarter of 2019 was €3.6 million, a 30% increase over the second quarter of 2018 and a 24% decrease from the first quarter of 2019.
Net income was €8.6 million in the second quarter of 2019, an €8.0 million increase over the second quarter of 2018 and a 3% increase from the first quarter of 2019.
Adjusted net income was €7.5 million in the second quarter of 2019, a 16% decrease from the second quarter of 2018 and a 6% increase from the first quarter of 2019.
Adjusted EBITDA for the second quarter of 2019 was €80.2 million, a 26% increase over the second quarter of 2018 and a 4% increase over the first quarter of 2019. Adjusted EBITDA margin was 50.6% in the second quarter of 2019 compared to 45.7% in the second quarter of 2018 and 51.0% in the first quarter of 2019.
6 | We present constant currency information to assess how our underlying businesses performed excluding the effect of foreign currency rate fluctuations. To present this information, current and comparative prior period results for entities reporting in currencies other than Euro are converted into Euro using the average exchange rates from the prior period rather than the actual exchange rates in effect during the current period. |
3 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Adjusted EBITDA excluding the effects of IFRS 16 for the second quarter was €71.5 million, a 13% increase over the second quarter of 2018 and a 3% increase over the first quarter of 2019. Adjusted EBITDA margin excluding the effects of IFRS 16 in the second quarter of 2019, was 45.1%, compared to 45.7% in the second quarter of 2018 and 45.7% in the first quarter of 2019.
Net cash flows from operating activities in the second quarter of 2019 were €35.8 million compared to €31.6 million in the second quarter of 2018 and €71.3 million in the first quarter of 2019.
Cash generated from operations(1) in the second quarter of 2019 was €71.8 million compared to €55.1 million in the second quarter of 2018 and €79.9 million in the first quarter of 2019.
Capital expenditure, including intangible assets, in the second quarter of 2019 were €123.5 million compared with €120.5 million in the second quarter of 2018 and €144.1 million in the first quarter of 2019.
Cash and cash equivalents were €55.6 million at 30 June 2019, compared with €186.1 million at year end 2018.
Total borrowings and lease liabilities net of cash and cash equivalents were €1,672.2 million in aggregate at 30 June 2019, compared with €1,104.1 million at 31 December 2018. Excluding lease liabilities, total borrowings were €1,276.7 million at 30 June 2019, compared with €1,239.8 million at 31 December 2018.
As at 30 June 2019, €40 million was drawn under Interxion’s €300 million unsecured revolving credit facility. The full amount was repaid after the end of the quarter.
On 1 July 2019, Interxion issued 4.6 million ordinary shares in a public offering generating net proceeds of €283.2 million.
Equipped space at the end of the second quarter of 2019 was 154,800 square metres, compared to 132,600 square metres at the end of the second quarter of 2018 and 148,300 square metres at the end of the first quarter of 2019. Revenue generating space at the end of the second quarter of 2019 was 121,600 square metres, compared to 106,200 square metres at the end of the second quarter of 2018 and 119,000 square metres at the end of the first quarter of 2019. Utilisation rate, the ratio of revenue generating space to equipped space, was 79% at the end of the second quarter of 2019, compared to 80% at the end of the second quarter of 2018 and 80% at the end of the first quarter of 2019.
4 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Further Information for Noteholders
This Interim Report is intended to comply with the requirements in the indenture (the “Indenture”) dated 18 June 2018, as amended and/or supplemented from time to time, among InterXion Holding NV, as Issuer, the guarantors named therein, The Bank of New York Mellon, London Branch, as trustee and paying agent and The Bank of New York Mellon SA/NV, Luxembourg Branch, as transfer agent and registrar. The Condensed Consolidated Interim Financial Statements included herein were prepared in accordance with IAS 34.
The information in this Interim Report may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements are based on current expectations that involve risks and uncertainties. Any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. For example, the words “believes”, “anticipates”, “plans”, “expects”, “intends”, and similar expressions are intended to identify forward-looking statements. Our actual results and the timing of certain events may differ significantly from the results discussed in the forward-looking statements. Factors that might cause such differences include, but are not limited to, the difficulty of reducing operating expenses in the short term, inability to utilise the capacity of newly planned data centres and data centre expansions, significant competition, the cost and supply of electrical power, data centre industry over-capacity, performance under service-level agreements, delays in remediating the material weakness in internal control over financial reporting and/or making disclosure controls and procedures effective, certain other risks detailed herein and other risks described from time to time in Interxion’s filings with the Securities and Exchange Commission. All forward-looking statements in this document are based on information available to us as of the date of this Interim Report and we assume no obligation to update any such forward-looking statements.
Non-IFRS Financial Measures
This Interim Report containsnon-IFRS financial measures and ratios, including (i) Adjusted EBITDA; (ii) Adjusted EBITDA margin, (iii) Adjusted EBITDA excluding the impact of IFRS 16; (iv) Adjusted EBITDA margin excluding the impact of IFRS 16; (v) Recurring revenue; (vi) Revenue on a constant currency basis; (vii) Adjusted net income; (viii) Adjusted basic earnings per share; (ix) Adjusted diluted earnings per share and (x) Cash generated from operations, that are not required by, or presented in accordance with, IFRS.
Other companies may present Adjusted EBITDA, Adjusted EBITDA margin, Adjusted EBITDA excluding the impact of IFRS 16, Adjusted EBITDA margin excluding the impact of IFRS 16, Recurring revenue, Revenue on a constant currency basis, Adjusted net income, Adjusted basic earnings per share, Adjusted diluted earnings per share and Cash generated from operations differently than we do. Each of these measures are not measures of financial performance under IFRS and should not be considered as a measure of liquidity or as an alternative to Profit for the period attributable to shareholders (“Net income”) or as indicators of our operating performance or any other measure of performance implemented in accordance with IFRS.
Adjusted EBITDA, Adjusted EBITDA margin, Adjusted EBITDA excluding the impact of IFRS 16, Adjusted EBITDA margin excluding the impact of IFRS 16, Recurring revenue and Revenue on a constant currency basis
We define Adjusted EBITDA as Net income adjusted for income tax expense, net finance expense and the following items, which may occur in any period, and which management believes are not representative of our operating performance:
• | Depreciation and amortisation – property, plant and equipment and intangible assets (except goodwill) are depreciated and amortised on a straight-line basis over the estimated useful life. We believe that these costs do not represent our operating performance. |
• | Share-based payments – represents primarily the fair value at the date of grant of employee equity awards, which is recognised as an expense over the vesting period. In certain cases, the fair value is redetermined for market conditions at each reporting date, until the final date of grant is achieved. We believe that this expense does not represent our operating performance. |
5 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
• | Income or expense related to the evaluation and execution of potential mergers or acquisitions (“M&A”) – under IFRS, gains and losses associated with M&A activity are recognised in the period in which such gains or losses are incurred. We exclude these effects because we believe they are not reflective of our ongoing operating performance. |
• | Adjustments related to terminated and unused data centre sites – these gains and losses relate to historical leases entered into for certain brownfield sites, with the intention of developing data centres, which were never developed, and for which management has no intention of developing into data centres. We believe the impact of gains and losses related to unused data centres is not reflective of our business activities and our ongoing operating performance. |
In certain circumstances, we may also adjust for other items that management believes are not representative of our current ongoing performance. Examples include: adjustments for the cumulative effect of a change in accounting principle or estimate, impairment losses, litigation gains and losses or windfall gains and losses.
Adjusted EBITDA margin is defined as Adjusted EBITDA as a percentage of revenue.
In addition, we present Adjusted EBITDA excluding the impact of IFRS 16 for comparative purposes with regard to Adjusted EBITDA presented in periods prior to 1 January 2019, the effective date of IFRS 16. Adjusted EBITDA margin excluding the impact of IFRS 16 is defined as Adjusted EBITDA excluding the impact of IFRS 16 as a percentage of revenue.
For a reconciliation of Net income to Adjusted EBITDA and from Adjusted EBITDA to Adjusted EBITDA excluding the impact of IFRS 16, see the notes to the Condensed Consolidated Interim Financial Statements. Adjusted EBITDA, Adjusted EBITDA margin, Adjusted EBITDA excluding the impact of IFRS 16, Adjusted EBITDA margin excluding the impact of IFRS 16 and other key performance indicators may not be indicative of our historical results of operations based on IFRS, nor are they meant to be predictive of future results under IFRS.
We define Recurring revenue as revenue incurred from colocation and associated power charges, office space, amortisedset-up fees, cross-connects and certain recurring managed services (but excluding any ad hoc managed services) provided by us directly or through third parties, excluding rents received for the sublease of unused sites. Management believes that the exclusion of these items provides useful supplemental information to revenue from colocation and associated power charges to aid investors in evaluating the recurring revenue performance of our business. For a reconciliation of Revenue to Recurring revenue, see the notes to the Condensed Consolidated Interim Financial Statements.
We present constant currency information for revenue to assess how our underlying businesses performed excluding the effect of foreign currency rate fluctuations. To present this information, current and comparative prior period results for entities reporting in currencies other than Euro are converted into Euro using the average exchange rates from the prior period rather than the actual exchange rates in effect during the current period. We believe that revenue growth is a key indicator of how a company is progressing from period to period and presenting constant currency information for revenue provides useful supplemental information to investors regarding ouron-going operational performance because it helps us and our investors evaluate theon-going operating performance of the business after removing the impact of currency exchange rates.
6 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
We believe Adjusted EBITDA, Adjusted EBITDA margin, Adjusted EBITDA excluding the impact of IFRS 16, Adjusted EBITDA margin excluding the impact of IFRS 16, Recurring revenue and Revenue on a constant currency basis provide useful supplemental information to investors regarding our ongoing operational performance. These measures help us and our investors evaluate the ongoing operating performance of the business after removing the impact of our capital structure (primarily interest expense), our asset base (primarily depreciation and amortisation) and the implementation of new accounting standards. Management believes that the presentation of Adjusted EBITDA and Adjusted EBITDA excluding the impact of IFRS 16, when combined with the primary IFRS presentation of Net income, provides a more complete analysis of our operating performance. Management also believes the use of Adjusted EBITDA and Adjusted EBITDA excluding the impact of IFRS 16 facilitates comparisons between us and other data centre operators (including other data centre operators that are REITs) and other infrastructure-based businesses. Adjusted EBITDA excluding the impact of IFRS 16 is also a relevant measure used in the financial covenants of our revolving credit facility and our 4.75% Senior Notes due 2025. Pursuant to the terms of our revolving credit facility and our 4.75% Senior Notes due 2025, the calculation of Adjusted EBITDA for the purposes of the financial covenants contained therein is determined in accordance with IFRS as of the date of the financing agreements related thereto (June 2018) and therefore does not include the impact of IFRS 16.
Adjusted net income, Adjusted basic earnings per share and Adjusted diluted earnings per share
We define Adjusted net income as Net income adjusted for the following items and the related income tax effect, which may occur in any period, and which management believes are not reflective of our operating performance:
• | Income or expense related to the evaluation and execution of potential mergers or acquisitions (“M&A”) – under IFRS, gains and losses associated with M&A activity are recognised in the period in which such gains or losses are incurred. We exclude these effects because we believe they are not reflective of our ongoing operating performance. |
• | Adjustments related to provisions – these adjustments are made for adjustments in provisions that are not reflective of the ongoing operating performance of Interxion. These adjustments may include changes in provisions for onerous lease contracts. |
• | Adjustments related to capitalised interest – under IFRS, we are required to calculate and capitalise interest allocated to the investment in data centres and exclude it from Net income. We believe that reversing the impact of capitalised interest provides information about the impact of the total interest costs and facilitates comparisons with other data centre operators. |
In certain circumstances, we may also adjust for other items that management believes are not representative of our current ongoing performance. Examples include: adjustments for the cumulative effect of a change in accounting principle or estimate, impairment losses, litigation gains and losses or windfall gains and losses.
Management believes that the exclusion of certain items listed above provides useful supplemental information to Net income to aid investors in evaluating the operating performance of our business and comparing our operating performance with other data centre operators and infrastructure companies. We believe the presentation of Adjusted net income, when combined with Net income prepared in accordance with IFRS, is beneficial to a complete understanding of our performance. A reconciliation from reported Net income to Adjusted net income is provided in notes to the Condensed Consolidated Interim Financial Statements.
Adjusted basic earnings per share and Adjusted diluted earnings per share amounts are determined on Adjusted net income.
7 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Cash generated from operations
Cash generated from operations is defined as Net cash flows from operating activities, excluding interest and corporate income tax payments and receipts. Management believes that the exclusion of these items provides useful supplemental information to Net cash flows from operating activities to aid investors in evaluating the cash generating performance of our business.
Additional Key Performance Indicators
In addition to Adjusted EBITDA, Adjusted EBITDA margin, Adjusted EBITDA excluding the impact of IFRS 16, Adjusted EBITDA margin excluding the impact of IFRS 16, Recurring revenue, Revenue on a constant currency basis, Adjusted net income, Adjusted basic earnings per share, Adjusted diluted earnings per share and Cash generated from operations, our management also uses the following key performance indicators as measures to evaluate our performance:
• | Equipped space: the amount of data centre space that, on the date indicated, is equipped and either sold or could be sold, without making any significant additional investments to common infrastructure. Equipped space at a particular data centre may decrease if either (a) the power requirements of customers at a data centre change so that all or a portion of the remaining space can no longer be sold because the space does not have enough power capacity and/or common infrastructure to support it without further investment or (b) if the design and layout of a data centre changes to meet among others, fire regulations or customer requirements, and necessitates the introduction of common space (such as corridors) which cannot be sold to individual customers; |
• | Revenue generating space: the amount of Equipped space that is under contract and billed on the date indicated; |
• | Utilisation rate: on the date indicated, Revenue generating space as a percentage of Equipped space. Some Equipped space is not fully utilised because of customers’ specific requirements regarding the layout of their equipment. In practice, therefore, Utilisation rate does not reach 100%. |
8 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Adjusted net income Reconciliation
Amounts x €‘000 | Three Months Ended | Six Months Ended | ||||||||||||||
Consolidated | 30 Jun 2019 | 30 Jun 2018 | 30 Jun 2019 | 30 Jun 2018 | ||||||||||||
Net income | 8,614 | 582 | 17,013 | 12,238 | ||||||||||||
Income or expense related to the evaluation and execution of potential mergers or acquisitions: | ||||||||||||||||
M&A transaction costs | 561 | 1,041 | 641 | 2,248 | ||||||||||||
Charges related to termination of financing arrangements | — | 11,171 | — | 11,171 | ||||||||||||
Adjustments related to capitalised interest | (2,102 | ) | (1,181 | ) | (3,982 | ) | (2,065 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
(1,541 | ) | 11,031 | (3,341 | ) | 11,354 | |||||||||||
Tax effect of above add backs and reversals | 385 | (2,758 | ) | 835 | (2,839 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted net income | 7,458 | 8,855 | 14,507 | 20,753 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Reported basic EPS: (€) | 0.12 | 0.01 | 0.24 | 0.17 | ||||||||||||
Reported diluted EPS: (€) | 0.12 | 0.01 | 0.23 | 0.17 | ||||||||||||
Adjusted basic EPS: (€) | 0.10 | 0.12 | 0.20 | 0.29 | ||||||||||||
Adjusted diluted EPS: (€) | 0.10 | 0.12 | 0.20 | 0.29 |
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 53 data centres in 11 European countries. Interxion’s uniformly designed, energy efficient data centres offer customers extensive security and uptime for their mission-critical applications.
With over 700 connectivity providers, 21 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.
9 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Condensed Consolidated Interim Income Statements
Amounts x €‘000 | Three Months Ended | Six Months Ended | ||||||||||||||||||
Note | 30 Jun 2019 | 30 Jun 2018 | 30 Jun 2019 | 30 Jun 2018 | ||||||||||||||||
Revenue | 5 | 158,476 | 138,824 | 310,007 | 272,660 | |||||||||||||||
Cost of sales | 5 | (54,729 | ) | (53,701 | ) | (105,123 | ) | (106,398 | ) | |||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Gross profit | 103,747 | 85,123 | 204,884 | 166,262 | ||||||||||||||||
Other income | 5 | — | — | — | 86 | |||||||||||||||
Sales and marketing costs | 5 | (9,397 | ) | (9,601 | ) | (18,551 | ) | (18,309 | ) | |||||||||||
General and administrativecosts | 5 | (64,798 | ) | (49,250 | ) | (126,942 | ) | (94,894 | ) | |||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Operating income | 29,552 | 26,272 | 59,391 | 53,145 | ||||||||||||||||
Finance income | 6 | 785 | 3,386 | 1,946 | 3,497 | |||||||||||||||
Finance expense | 6 | (17,933 | ) | (26,281 | ) | (35,756 | ) | (37,796 | ) | |||||||||||
Share of result of equity-accounted investees, net of tax | (163 | ) | — | (163 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Profit before taxation | 12,241 | 3,377 | 25,418 | 18,846 | ||||||||||||||||
Income tax expense | 7 | (3,627 | ) | (2,795 | ) | (8,405 | ) | (6,608 | ) | |||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Net income | 8,614 | 582 | 17,013 | 12,238 | ||||||||||||||||
|
|
|
|
|
|
|
| |||||||||||||
Earnings per share | ||||||||||||||||||||
Basic earnings per share: (€) | 0.12 | 0.01 | 0.24 | 0.17 | ||||||||||||||||
Diluted earnings per share: (€) | 0.12 | 0.01 | 0.23 | 0.17 |
The accompanying notes form an integral part of these condensed consolidated interim financial statements.
10 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Condensed Consolidated Interim Statements of Comprehensive Income
Amounts x €‘000 | Three Months Ended | Six Months Ended | ||||||||||||||
30 Jun 2019 | 30 Jun 2018 | 30 Jun 2019 | 30 Jun 2018 | |||||||||||||
Net income | 8,614 | 582 | 17,013 | 12,238 | ||||||||||||
Other comprehensive income | ||||||||||||||||
Items that are, or may be, reclassified subsequently to profit or loss: | ||||||||||||||||
Foreign currency translation differences(1) | (3,887 | ) | (787 | ) | (805 | ) | (2,571 | ) | ||||||||
Effective portion of changes in fair value of cash flow hedges | (13 | ) | (3 | ) | (18 | ) | (4 | ) | ||||||||
Pension provision | (310 | ) | (1,154 | ) | (310 | ) | (1,154 | ) | ||||||||
Tax on items that are, or may be, reclassified subsequently to profit or loss: | ||||||||||||||||
Foreign currency translation differences | 252 | 245 | 229 | 587 | ||||||||||||
Tax on other comprehensive income - Pension provision | 61 | — | 61 | — | ||||||||||||
Effective portion of changes in fair value of cash flow hedges | 3 | — | 4 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Other comprehensive income/(loss) for the period, net of tax(1) | (3,894 | ) | (1,699 | ) | (839 | ) | (3,142 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Total comprehensive income attributable to shareholders(1) | 4,720 | (1,117 | ) | 16,174 | 9,096 | |||||||||||
|
|
|
|
|
|
|
|
(1) | Certain comparative figures for the three-month andsix-month periods ended 30 June 2018, have been restated. For further details see note 2 and Note 28 of our 2018 Consolidated Financial Statements included on Form20-F, filed with the SEC on 30 April 2019. |
The accompanying notes form an integral part of these condensed consolidated interim financial statements.
11 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Condensed Consolidated Interim Statements of Financial Position
As at Amounts x €‘000 | Note | 30 Jun 2019 | 31 Dec 2018 | |||||||||
Non-current assets | ||||||||||||
Property, plant and equipment | 8 | 1,878,533 | 1,721,064 | |||||||||
Right-of-use assets | 3 | 438,556 | — | |||||||||
Intangible assets | 66,492 | 64,331 | ||||||||||
Goodwill | 38,900 | 38,900 | ||||||||||
Deferred tax assets | 24,607 | 21,807 | ||||||||||
Investment in associate | 10 | 3,583 | — | |||||||||
Other investments | 9 | 12,606 | 7,906 | |||||||||
Othernon-current assets | 15,934 | 16,843 | ||||||||||
|
|
|
| |||||||||
2,479,211 | 1,870,851 | |||||||||||
Current assets | ||||||||||||
Trade receivables and other current assets | 208,611 | 205,613 | ||||||||||
Cash and cash equivalents | 55,561 | 186,090 | ||||||||||
|
|
|
| |||||||||
264,172 | 391,703 | |||||||||||
|
|
|
| |||||||||
Total assets | 2,743,383 | 2,262,554 | ||||||||||
|
|
|
| |||||||||
Shareholders’ equity | ||||||||||||
Share capital | 7,188 | 7,170 | ||||||||||
Share premium | 564,592 | 553,425 | ||||||||||
Foreign currency translation reserve | 2,965 | 3,541 | ||||||||||
Hedging reserve, net of tax | (179 | ) | (165 | ) | ||||||||
Accumulated profit | 86,213 | 69,449 | ||||||||||
|
|
|
| |||||||||
660,779 | 633,420 | |||||||||||
Non-current liabilities | ||||||||||||
Borrowings | 11 | 1,235,214 | 1,266,813 | |||||||||
Lease liabilities | 3 | 423,508 | — | |||||||||
Deferred tax liabilities | 16,912 | 16,875 | ||||||||||
Othernon-current liabilities | 17,974 | 34,054 | ||||||||||
|
|
|
| |||||||||
1,693,608 | 1,317,742 | |||||||||||
Current liabilites | ||||||||||||
Trade payables and other current liabilities | 311,880 | 280,877 | ||||||||||
Lease liabilities | 27,563 | — | ||||||||||
Income tax liabilities | 8,048 | 7,185 | ||||||||||
Borrowings | 11 | 41,505 | 23,330 | |||||||||
|
|
|
| |||||||||
388,996 | 311,392 | |||||||||||
|
|
|
| |||||||||
Total liabilities | 2,082,604 | 1,629,134 | ||||||||||
|
|
|
| |||||||||
Total liabilities and shareholders’ equity | 2,743,383 | 2,262,554 | ||||||||||
|
|
|
|
The accompanying notes form an integral part of these condensed consolidated interim financial statements.
12 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Condensed Consolidated Interim Statements of Changes in Shareholders’ Equity
Amounts x €‘000 | Share capital | Share premium | Foreign currency translation reserve | Hedging reserve, net of tax | Accumu- lated profit | Total equity | ||||||||||||||||||
Balance at 1 January 2019 | 7,170 | 553,425 | 3,541 | (165 | ) | 69,449 | 633,420 | |||||||||||||||||
Net income | — | — | — | — | 17,013 | 17,013 | ||||||||||||||||||
Other comprehensive income, net of tax | — | — | (576 | ) | (14 | ) | (249) | (839 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total comprehensive income | — | — | (576 | ) | (14 | ) | 16,764 | 16,174 | ||||||||||||||||
Exercise of options and issue of restricted shares / performance shares | 18 | 666 | — | — | — | 684 | ||||||||||||||||||
Share-based payments | — | 10,501 | — | — | — | 10,501 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total contribution by, and distributions to, owners of the Company | | 18 | | | 11,167 | | | — | | | — | | | — | | | 11,185 | | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Balance at 30 June 2019 | 7,188 | 564,592 | 2,965 | (179 | ) | 86,213 | 660,779 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Balance at 1 January 2018(1) | 7,141 | 539,448 | 4,180 | (169 | ) | 39,061 | 589,661 | |||||||||||||||||
Net income | — | — | — | — | 12,238 | 12,238 | ||||||||||||||||||
Other comprehensive income, net of tax(1) | — | — | (1,984 | ) | (4 | ) | (1,154 | ) | (3,142 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total comprehensive income | — | — | (1,984 | ) | (4 | ) | 11,084 | 9,096 | ||||||||||||||||
Exercise of options and issue of restricted shares / performance shares | 19 | 1,238 | — | — | — | 1,257 | ||||||||||||||||||
Share-based payments | — | 6,863 | — | — | — | 6,863 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total contribution by, and distributions to, owners of the Company | | 19 | | | 8,101 | | | — | | | — | | | — | | | 8,120 | | ||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Balance at 30 June 2018(1) | 7,160 | 547,549 | 2,196 | (173 | ) | 50,145 | 606,877 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Certain comparative figures for the three-month andsix-month periods ended 30 June 2018, have been restated. For further details see note 2 and Note 28 of our 2018 Consolidated Financial Statements included on Form20-F, filed with the SEC on 30 April 2019. |
The accompanying notes form an integral part of these condensed consolidated interim financial statements.
13 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Condensed Consolidated Interim Statements of Cash Flows
Amounts x €‘000 | Three Months Ended | Six Months Ended | ||||||||||||||
30 Jun 2019 | 30 Jun 2018 | 30 Jun 2019 | 30 Jun 2018 | |||||||||||||
Net income | 8,614 | 582 | 17,013 | 12,238 | ||||||||||||
Depreciation and amortisation | 44,320 | 32,191 | 85,998 | 61,750 | ||||||||||||
Share-based payments | 5,395 | 3,646 | 10,501 | 6,863 | ||||||||||||
Net finance expense | 17,148 | 22,895 | 33,810 | 34,299 | ||||||||||||
Share of result of equity-accounted investees, net of tax | 163 | — | 163 | — | ||||||||||||
Income tax expense | 3,627 | 2,795 | 8,405 | 6,608 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
79,267 | 62,109 | 155,890 | 121,758 | |||||||||||||
|
|
|
|
|
|
|
| |||||||||
Movements in trade receivables and other assets | (17,549 | ) | (13,858 | ) | (36,753 | ) | (20,055 | ) | ||||||||
Movements in trade payables and other liabilities | 10,035 | 6,858 | 32,481 | 11,486 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cash generated from operations | 71,753 | 55,109 | 151,618 | 113,189 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Interest and fees paid(1) | (29,435 | ) | (18,600 | ) | (34,300 | ) | (38,831 | ) | ||||||||
Income tax paid | (6,529 | ) | (4,893 | ) | (10,188 | ) | (8,166 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash flows from operating activities | 35,789 | 31,616 | 107,130 | 66,192 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cash flows from investing activities | ||||||||||||||||
Purchase of property, plant and equipment | (119,972 | ) | (117,534 | ) | (260,667 | ) | (211,751 | ) | ||||||||
Financial investments - deposits | (4 | ) | 114 | 12,591 | 280 | |||||||||||
Acquisition of associate | (3,745 | ) | — | (3,745 | ) | — | ||||||||||
Purchase of intangible assets | (3,505 | ) | (2,981 | ) | (6,891 | ) | (4,958 | ) | ||||||||
Loans provided | (2,375 | ) | (834 | ) | (2,814 | ) | (1,251 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net cash flows used in investing activities | (129,601 | ) | (121,235 | ) | (261,526 | ) | (217,680 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Cash flows from financing activities | ||||||||||||||||
Proceeds from exercised options | 432 | 1,186 | 684 | 1,257 | ||||||||||||
Repayment of mortgages | (548 | ) | (4,948 | ) | (1,020 | ) | (5,496 | ) | ||||||||
Proceeds from revolving credit facilities | 40,000 | 69,376 | 40,000 | 148,814 | ||||||||||||
Repayments revolving credit facilities | — | (250,724 | ) | — | (250,724 | ) | ||||||||||
Proceeds 4.75% Senior Notes | — | 990,000 | — | 990,000 | ||||||||||||
Repayment 6.00% Senior Secured Notes | — | (634,375 | ) | — | (634,375 | ) | ||||||||||
Principal elements of lease payments (2018: Financial lease obligation) | (8,356 | ) | — | (14,885 | ) | — | ||||||||||
Transaction costs 4.75% Senior Notes | — | (1,192 | ) | (200 | ) | (1,192 | ) | |||||||||
Transaction costs 2018 revolving credit facility | | (142 | ) | | (1,636 | ) | | (745 | ) | | (1,636 | ) | ||||
|
|
|
|
|
|
|
| |||||||||
Net cash flows from financing activities | 31,386 | 167,687 | 23,834 | 246,648 | ||||||||||||
Effect of exchange rate changes on cash | (189 | ) | 159 | 33 | (81 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Net movement in cash and cash equivalents | (62,615 | ) | 78,227 | (130,529 | ) | 95,079 | ||||||||||
Cash and cash equivalents, beginning of period | 118,176 | 55,336 | 186,090 | 38,484 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Cash and cash equivalents, end of period | 55,561 | 133,563 | 55,561 | 133,563 | ||||||||||||
|
|
|
|
|
|
|
|
(1) | Interest and fees paid is reported net of cash interest capitalised, which is reported as part of “Purchase of property, plant and equipment”. |
The accompanying notes form an integral part of these Condensed Consolidated Interim Financial Statements.
14 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Notes to the Condensed Consolidated Interim Financial Statements
1 | The Company |
Interxion Holding NV (the “Company”) is domiciled in The Netherlands. The address of the Company’s registered office is Scorpius 30, 2132 LR, Hoofddorp, The Netherlands. The Condensed Consolidated Interim Financial Statements of the Company as at and for the three-month andsix-month periods ended 30 June 2019 comprise the Company and its subsidiaries (together referred to as the “Group”). The Group is a leadingpan-European operator of carrier neutral Internet data centres.
2 | Basis of preparation |
a) Statement of compliance
The Condensed Consolidated Interim Financial Statements have been prepared in accordance with International Financial Reporting Standards (IFRS) IAS 34Interim Financial Reporting. They do not include all the information required for full annual financial statements, and should be read in conjunction with the audited Consolidated Financial Statements of the Group as at and for the year ended 31 December 2018; these are contained in the 2018 Annual Report (Form20-F) as filed with the Securities and Exchange Commission on 30 April 2019, which is publicly available on the company’s website –www.interxion.com, or from the SEC website –www.sec.gov.
b) Estimates, judgment and seasonality
The preparation of the Condensed Consolidated Interim Financial Statements requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimates are revised and in any future periods affected.
In preparing these Condensed Consolidated Interim Financial Statements, the significant judgments made by management in applying the Group’s accounting policies and the key sources of estimation uncertainty were the same as those applied to the Consolidated Financial Statements as at and for the year ended 31 December 2018 in the 2018 Annual Report (Form20-F).
The Group’s operations are not significantly exposed to seasonality.
3 | Significant accounting policies |
a) Accounting policies applied
The accounting policies applied by the Group in these Condensed Consolidated Interim Financial Statements are similar to those applied by the Group in its Consolidated Financial Statements as at and for the year ended 31 December 2018 in the 2018 Annual Report (Form20-F), if necessary amended to include new Standards and Interpretations effective as of 1 January 2019.
In addition to the accounting policies applied in its 2018 Annual Report, the Group applies IAS 28 –Investments in Associates and Joint Ventures since it made an investment in an equity-accounted associate. An associate is an entity in which the Group has significant influence, but no control or joint control over the financial and operational policies. Interests in associates are accounted for using the equity method. They are initially recognised at cost, which includes transaction costs. Subsequent to initial recognition, the consolidated financial statements include the Group’s share of the profit or loss and Other comprehensive income of equity-accounted investees, until the date on which significant influence or joint control ceases.
15 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
The Group has adopted IFRS 16 retrospectively from 1 January 2019, but has not restated comparatives for the 2018 reporting period, as permitted under the specific transitional provisions in the standard. The reclassifications and the adjustments arising from the new leasing rules are therefore recognised in the opening balance sheet on 1 January 2019.
b) Adjustments recognised on adoption of IFRS 16
On adoption of IFRS 16, the Group recognised lease liabilities in relation to leases which had previously been classified as ‘operating leases’ under the principles of IAS 17 Leases. These liabilities were measured at the present value of the remaining lease payments, discounted using the lessee’s incremental borrowing rate as of 1 January 2019. The weighted average lessee’s incremental borrowing rate applied to the lease liabilities on 1 January 2019 was 2.9%.
For leases previously classified as finance leases the Group recognised the carrying amount of the lease asset and lease liability immediately before transition as the carrying amount of the right of use asset and the lease liability at the date of initial application. The measurement principles of IFRS 16 are only applied after that date.
Reconciliation of lease liabilities | 1 Jan 2019 €‘000 | |||
Operating lease commitments disclosed as at 31 December 2018, discounted using the incremental borrowing rate at the date of initial application | 422,879 | |||
Add: finance lease liabilities recognised as at 31 December 2018 | 50,374 | |||
Less: short-term leases recognised on a straight-line basis as expense | (795 | ) | ||
Less:low-value leases recognised on a straight-line basis as expense | (8 | ) | ||
|
| |||
Lease liability recognised as at 1 January 2019 | 472,450 | |||
Of which are: | ||||
Current lease liabilities | 45,271 | |||
Non-current lease liabilities | 427,179 |
The associatedright-of-use assets were measured on a modified retrospective basis at the amount equal to the lease liability, adjusted by the amount of any prepaid or accrued lease payments relating to that lease recognised in the balance sheet as at 31 December 2018. There were no onerous lease contracts that would have required an adjustment to theright-of-use assets at the date of initial application.
Theright-of-use assets relate to the following types of assets:
As at | June 30, 2019 | 1 Jan 2019 | ||||||
Amounts x €‘000 | ||||||||
Real estate | 427,201 | 455,527 | ||||||
Other lease | 8,994 | 9,156 | ||||||
Cars | 2,361 | 2,129 | ||||||
|
|
|
| |||||
Totalright-of-use assets | 438,556 | 466,812 |
16 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
The change in accounting policy affected the following items in the balance sheet on 1 January 2019:
• | property, plant and equipment – decrease by €47.4 million; |
• | right-of-use assets – increase by €466.8 million; |
• | othernon-current assets – decrease by €0.7 million; |
• | trade receivables and other current assets – decrease by € 19.1 million; |
• | trade payables and other current liabilities – decrease by € 12.9 million; |
• | borrowings – decrease by €50.4 million; |
• | othernon-current liabilities – decrease by € 9.6 million; and |
• | lease liabilities – increase by €472.5 million. |
There was no impact to retained earnings on 1 January 2019 as a result of the change in accounting policy.
Impact on segment disclosures and earnings per share
Adjusted EBITDA for the three-month andsix-month periods ended 30 June 2019 and segment assets and segment liabilities as at 30 June 2019 all increased as a result of the change in accounting policy:
Three Months Ended 30 June 2019 | Six Months Ended 30 June 2019 | As at 30 June 2019 | ||||||||||||||
Adjusted | Adjusted | Segment | Segment | |||||||||||||
Amounts x €‘000 | EBITDA | EBITDA | assets | liabilities | ||||||||||||
France, Germany, the Netherlands, and the UK | 5,536 | 10,663 | 280,707 | 282,618 | ||||||||||||
Rest of Europe | 2,583 | 4,981 | 105,928 | 106,586 | ||||||||||||
CORP | 491 | 961 | 3,261 | 3,268 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
8,610 | 16,605 | 389,896 | 392,472 |
Earnings per share, both on anon-dilutive and a dilutive basis, decreased by €0.02 and €0.04 for the three-month andsix-month periods ended ended 30 June 2019, respectively, as a result of the adoption of IFRS 16.
Practical expedients applied
In applying IFRS 16 for the first time, the Group has used the following practical expedients permitted by the standard:
• | the use of a single discount rate to a portfolio of leases with reasonably similar characteristics; |
• | reliance on previous assessments on whether leases are onerous; |
• | the payments under lease contracts in which the Group is a lessee have not been separated into lease- andnon-lease elements; |
• | the accounting for operating leases with an original lease term of less than 12 months as short-term leases; |
• | to not adjust on transition for leases oflow-value assets that will be expensed on a straight-line basis; and |
• | the use of hindsight in determining the lease term where the contract contains options to extend or terminate the lease. |
The Group has also elected not to reassess whether a contract is, or contains a lease at the date of initial application. Instead, for contracts entered into before the transition date, the Group relied on its assessment made applying IAS 17 and IFRIC 4 ‘Determining whether an Arrangement contains a Lease’.
17 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
c) The Group’s leasing activities and how these are accounted for
Leases in which the Group is a lessee
The Group leases real estate, cars, ducts and office equipment. Rental contracts are typically made for fixed periods of 3 to 20 years but may have extension options. Lease terms are negotiated on an individual basis and contain a wide range of different terms and conditions. The lease agreements do not impose any covenants, but leased assets may not be used as security for borrowing purposes.
Until the end of the 2018 financial year, leases of property, plant and equipment or intangible assets were classified as either finance or operating leases. Payments made under operating leases (net of any incentives received from the lessor) were charged to profit or loss on a straight-line basis over the period of the lease.
From 1 January 2019, leases are recognised as aright-of-use asset and a corresponding liability at the date at which the leased asset is available for use by the Group. Each lease payment is allocated between the liability and finance cost. The finance cost is charged to profit or loss over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period. Theright-of-use asset is depreciated over the shorter of the asset’s useful life and the lease term on a straight-line basis.
Assets and liabilities arising from a lease are initially measured on a present value basis. Lease liabilities include the net present value of the following lease payments:
• | fixed payments (includingin-substance fixed payments), less any lease incentives receivable; |
• | variable lease payment that are based on an index or a rate; |
• | amounts expected to be payable by the lessee under residual value guarantees; |
• | the exercise price of a purchase option if the lessee is reasonably certain to exercise that option; and |
• | payments of penalties for terminating the lease, if the lease term reflects the lessee exercising that option. |
The lease payments are discounted using the interest rate implicit in the lease. If that rate cannot be determined, the lessee’s incremental borrowing rate is used, being the rate that the lessee would have to pay to borrow the funds necessary to obtain an asset of similar value in a similar economic environment with similar terms and conditions.
Right-of-use assets are measured at cost comprising the following:
• | the amount of the initial measurement of lease liability; |
• | any lease payments made at or before the commencement date less any lease incentives received; |
• | any initial direct costs; and |
• | restoration costs. |
Payments associated with short-term leases and leases oflow-value assets are recognised on a straight-line basis as an expense in profit or loss. Short-term leases are leases with a lease term of 12 months or less.Low-value assets compriseIT-equipment and small items of office furniture with a value of less than €5,000.
Extension and termination options
Extension and termination options are included in a number of property leases across the Group. These terms are used to maximise operational flexibility in terms of managing contracts. The majority of extension and termination options held are exercisable only by the Group and not by the respective lessor.
In determining the lease term, management considers all facts and circumstances that create an economic incentive to exercise an extension option, or not exercise a termination option. Extension options (or periods after termination options) are only included in the lease term if the lease is reasonably certain to be extended (or not terminated).
18 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Leases in which the Group is a lessor
The portion of the contracts with customers that meet the criteria for recognition of a lease (primarily real estate) based on guidance in IFRS 16 are identified as lease elements and fall within the scope of IFRS 16 and no longer within the scope of IFRS 15 –Revenue from contracts with customers as from 1 January 2019, since leases are specifically excluded from that standard. Therefore, as of 1 January 2019, the Group accounts for the lease-elements in its contracts with customers in accordance with IFRS 16.Non-lease elements which are included in those contracts will continue to be accounted for in accordance with IFRS 15.
4 | Financial risk management |
The Group’s financial risk management objectives and policies are consistent with those disclosed in the audited Consolidated Financial Statements in the 2018 Annual Report (Form20-F).
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.
There are two segments: the first is the Big 4 which comprises France, Germany, The Netherlands and the United Kingdom; the second is Rest of Europe, which comprises Austria, Belgium, Denmark, Ireland, Spain, Sweden and Switzerland. Shared expenses, such as corporate management, general and administrative expenses, loans and borrowings, and related expenses and income tax assets and liabilities, are stated in Corporate and other.
The performance of the operating segments is primarily assessed based on the measures of revenue 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.
19 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Amounts x €‘000 | FR, DE NL and UK | Rest of Europe | Subtotal | Corporate and other | Total | |||||||||||||||
For the three months ended 30 June 2019 | ||||||||||||||||||||
Recurring revenue | 100,673 | 49,302 | 149,975 | — | 149,975 | |||||||||||||||
Non-recurring revenue | 4,962 | 3,539 | 8,501 | — | 8,501 | |||||||||||||||
|
| �� |
|
|
|
|
|
|
|
| ||||||||||
Revenue | 105,635 | 52,841 | 158,476 | — | 158,476 | |||||||||||||||
Cost of sales | (35,566 | ) | (15,942 | ) | (51,508 | ) | (3,221 | ) | (54,729 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Gross profit | 70,069 | 36,899 | 106,968 | (3,221 | ) | 103,747 | ||||||||||||||
Sales and marketing costs | (2,681 | ) | (1,851 | ) | (4,532 | ) | (4,865 | ) | (9,397 | ) | ||||||||||
General and administrative costs | (33,804 | ) | (14,420 | ) | (48,224 | ) | (16,574 | ) | (64,798 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Operating income | 33,584 | 20,628 | 54,212 | (24,660 | ) | 29,552 | ||||||||||||||
Net finance expense | (17,148 | ) | ||||||||||||||||||
Share of result of equity-accounted investees, net of tax | (163 | ) | ||||||||||||||||||
|
| |||||||||||||||||||
Profit before tax | 12,241 | |||||||||||||||||||
|
| |||||||||||||||||||
Total assets | 1,968,376 | 685,304 | 2,653,680 | 89,703 | 2,743,383 | |||||||||||||||
Total liabilities | 623,050 | 210,740 | 833,790 | 1,248,814 | 2,082,604 | |||||||||||||||
Capital expenditure, including intangible assets(1) | (77,780 | ) | (37,891 | ) | (115,671 | ) | (7,806 | ) | (123,477 | ) | ||||||||||
Depreciation and amortisation | (29,010 | ) | (11,728 | ) | (40,738 | ) | (3,582 | ) | (44,320 | ) | ||||||||||
Adjusted EBITDA | 62,935 | 32,593 | 95,528 | (15,370 | ) | 80,158 | ||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Amounts x €‘000 | FR, DE NL and UK | Rest of Europe | Subtotal | Corporate and other | Total | |||||||||||||||
For the three months ended 30 June 2018 | ||||||||||||||||||||
Recurring revenue | 87,317 | 44,392 | 131,709 | — | 131,709 | |||||||||||||||
Non-recurring revenue | 4,196 | 2,919 | 7,115 | — | 7,115 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Revenue | 91,513 | 47,311 | 138,824 | — | 138,824 | |||||||||||||||
Cost of sales | (33,646 | ) | (16,552 | ) | (50,198 | ) | (3,503 | ) | (53,701 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Gross profit | 57,867 | 30,759 | 88,626 | (3,503 | ) | 85,123 | ||||||||||||||
Sales and marketing costs | (2,890 | ) | (1,562 | ) | (4,452 | ) | (5,149 | ) | (9,601 | ) | ||||||||||
General and administrative costs | (24,664 | ) | (10,555 | ) | (35,219 | ) | (14,032 | ) | (49,250 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Operating income | 30,311 | 18,643 | 48,954 | (22,682 | ) | 26,272 | ||||||||||||||
Net finance expense | (22,895 | ) | ||||||||||||||||||
|
| |||||||||||||||||||
Profit before tax | 3,377 | |||||||||||||||||||
|
| |||||||||||||||||||
Total assets | 1,360,299 | 443,999 | 1,804,298 | 170,815 | 1,975,113 | |||||||||||||||
Total liabilities(2) | 275,898 | 84,045 | 359,943 | 1,008,293 | 1,368,236 | |||||||||||||||
Capital expenditure, including intangible assets(1) | (82,556 | ) | (29,805 | ) | (112,361 | ) | (8,154 | ) | (120,515 | ) | ||||||||||
Depreciation and amortisation | (20,818 | ) | (8,223 | ) | (29,041 | ) | (3,150 | ) | (32,191 | ) | ||||||||||
Adjusted EBITDA | 51,388 | 27,171 | 78,559 | (15,128 | ) | 63,431 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Capital expenditure, including intangible assets, represents 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. |
(2) | Certain comparative figures as at 30 June 2018, have been restated. For further details see note 2 and Note 28 of our 2018 Consolidated Financial Statements included on Form20-F, filed with the SEC on 30 April 2019. |
20 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Amounts x €‘000 | FR, DE NL and UK | Rest of Europe | Subtotal | Corporate and other | Total | |||||||||||||||
For the six months ended 30 June 2019 | ||||||||||||||||||||
Recurring revenue | 197,536 | 97,717 | 295,253 | — | 295,253 | |||||||||||||||
Non-recurring revenue | 9,399 | 5,355 | 14,754 | — | 14,754 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Revenue | 206,935 | 103,072 | 310,007 | — | 310,007 | |||||||||||||||
Cost of sales | (68,596 | ) | (30,107 | ) | (98,703 | ) | (6,420 | ) | (105,123 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gross profit | 138,339 | 72,965 | 211,304 | (6,420 | ) | 204,884 | ||||||||||||||
Sales and marketing costs | (5,042 | ) | (3,591 | ) | (8,633 | ) | (9,918 | ) | (18,551 | ) | ||||||||||
General and administrative costs | (66,401 | ) | (27,737 | ) | (94,138 | ) | (32,804 | ) | (126,942 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Operating income | 66,896 | 41,637 | 108,533 | (49,142 | ) | 59,391 | ||||||||||||||
Net finance expense | (33,810 | ) | ||||||||||||||||||
Share of result of equity-accounted investees, net of tax | (163 | ) | ||||||||||||||||||
|
| |||||||||||||||||||
Profit before tax | 25,418 | |||||||||||||||||||
|
| |||||||||||||||||||
Total assets | 1,968,376 | 685,304 | 2,653,680 | 89,703 | 2,743,383 | |||||||||||||||
Total liabilities | 623,050 | 210,740 | 833,790 | 1,248,814 | 2,082,604 | |||||||||||||||
Capital expenditure, including intangible assets(1) | (177,405 | ) | (79,476 | ) | (256,881 | ) | (10,677 | ) | (267,558 | ) | ||||||||||
Depreciation, amortisation, impairments | (56,417 | ) | (22,608 | ) | (79,025 | ) | (6,973 | ) | (85,998 | ) | ||||||||||
Adjusted EBITDA | 124,056 | 64,835 | 188,891 | (31,456 | ) | 157,435 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Amounts x €‘000 | FR, DE NL and UK | Rest of Europe | Subtotal | Corporate and other | Total | |||||||||||||||
For the six months ended 30 June 2018 | ||||||||||||||||||||
Recurring revenue | 170,771 | 87,900 | 258,671 | — | 258,671 | |||||||||||||||
Non-recurring revenue | 8,653 | 5,336 | 13,989 | — | 13,989 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Revenue | 179,424 | 93,236 | 272,660 | — | 272,660 | |||||||||||||||
Cost of sales | (67,883 | ) | (31,448 | ) | (99,331 | ) | (7,067 | ) | (106,398 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Gross profit | 111,541 | 61,788 | 173,329 | (7,067 | ) | 166,262 | ||||||||||||||
Other income | 86 | — | 86 | — | 86 | |||||||||||||||
Sales and marketing costs | (5,127 | ) | (3,177 | ) | (8,304 | ) | (10,004 | ) | (18,309 | ) | ||||||||||
General and administrative costs(1) | (48,553 | ) | (20,368 | ) | (68,921 | ) | (25,972 | ) | (94,894 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Operating income | 57,946 | 38,242 | 96,188 | (43,043 | ) | 53,145 | ||||||||||||||
Net finance expense | | (34,299 | ) | |||||||||||||||||
|
| |||||||||||||||||||
Profit before tax | 18,846 | |||||||||||||||||||
|
| |||||||||||||||||||
Total assets | 1,360,299 | 443,999 | 1,804,298 | 170,815 | 1,975,113 | |||||||||||||||
Total liabilities(2) | 275,898 | 84,045 | 359,943 | 1,008,293 | 1,368,236 | |||||||||||||||
Capital expenditure, including intangible assets(1) | (153,130 | ) | (52,472 | ) | (205,602 | ) | (11,107 | ) | (216,709 | ) | ||||||||||
Depreciation, amortisation, impairments | (40,903 | ) | (15,971 | ) | (56,874 | ) | (4,876 | ) | (61,750 | ) | ||||||||||
Adjusted EBITDA | 99,366 | 54,742 | 154,108 | (29,802 | ) | 124,306 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Capital expenditure, including intangible assets, represents 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. |
(2) | Certain comparative figures as at 30 June 2018, have been restated. For further details see note 2 and Note 28 of our 2018 Consolidated Financial Statements included on Form20-F, filed with the SEC on 30 April 2019. |
21 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Reconciliation to adjusted EBITDA
Amounts x €‘000 | Three Months Ended | Six Months Ended | ||||||||||||||
30 Jun 2019 | 30 Jun 2018 | 30 Jun 2019 | 30 Jun 2018 | |||||||||||||
Consolidated | ||||||||||||||||
Net income | 8,614 | 582 | 17,013 | 12,238 | ||||||||||||
Income tax expense | 3,627 | 2,795 | 8,405 | 6,608 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Profit before taxation | 12,241 | 3,377 | 25,418 | 18,846 | ||||||||||||
Finance income | (785 | ) | (3,386 | ) | (1,946 | ) | (3,497 | ) | ||||||||
Finance expense | 17,933 | 26,281 | 35,756 | 37,796 | ||||||||||||
Share of result of equity-accounted investees, net of tax | 163 | — | 163 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Operating income | 29,552 | 26,272 | 59,391 | 53,145 | ||||||||||||
Depreciation and amortisation | 44,320 | 32,191 | 85,998 | 61,750 | ||||||||||||
Share-based payments | 5,725 | 3,927 | 11,405 | 7,249 | ||||||||||||
Income or expense related to the evaluation and execution of potential mergers or acquisitions: |
| |||||||||||||||
M&A transaction costs(2) | 561 | 1,041 | 641 | 2,248 | ||||||||||||
Adjustments related to terminated or unused datacenter sites: | ||||||||||||||||
Income fromsub-leases of unused data centre sites(3) | — | — | — | (86 | ) | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted EBITDA(1) | 80,158 | 63,431 | 157,435 | 124,306 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Amounts x €‘000 | Three Months Ended | Six Months Ended | ||||||||||||||
30 Jun 2019 | 30 Jun 2018 | 30 Jun 2019 | 30 Jun 2018 | |||||||||||||
FR, DE, NL and UK | ||||||||||||||||
Operating income | 33,584 | 30,311 | 66,896 | 57,946 | ||||||||||||
Depreciation and amortisation | 29,010 | 20,818 | 56,417 | 40,903 | ||||||||||||
Share-based payments | 341 | 259 | 743 | 603 | ||||||||||||
Adjustments related to terminated or unused datacenter sites: | ||||||||||||||||
Income fromsub-leases of unused data centre sites(3) | — | — | — | (86 | ) | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted EBITDA(1) | 62,935 | 51,388 | 124,056 | 99,366 | ||||||||||||
|
|
|
|
|
|
|
|
(1) | “Adjusted EBITDA” is anon-IFRS financial measure. See“Non-IFRS Financial Measures” for more information, including why we believe Adjusted EBITDA is useful, and the limitations on the use of Adjusted EBITDA. |
(2) | “M&A transaction costs” are costs associated with the evaluation, diligence and conclusion or termination of merger or acquisition activity. These costs are included in “General and administrative costs”. |
(3) | “Income fromsub-leases of unused data centre sites” represents the income onsub-lease of portions of unused data centre sites to third parties. This income is treated as “Other income”. |
22 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Amounts x €‘000 | Three Months Ended | Six Months Ended | ||||||||||||||
30 Jun 2019 | 30 Jun 2018 | 30 Jun 2019 | 30 Jun 2018 | |||||||||||||
Rest of Europe | ||||||||||||||||
Operating income | 20,628 | 18,643 | 41,637 | 38,242 | ||||||||||||
Depreciation and amortisation | 11,728 | 8,223 | 22,608 | 15,971 | ||||||||||||
Share-based payments | 237 | 305 | 590 | 529 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted EBITDA(1) | 32,593 | 27,171 | 64,835 | 54,742 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Amounts x €‘000 | Three Months Ended | Six Months Ended | ||||||||||||||
30 Jun 2019 | 30 Jun 2018 | 30 Jun 2019 | 30 Jun 2018 | |||||||||||||
Corporate and other | ||||||||||||||||
Operating income | (24,660 | ) | (22,682 | ) | (49,142 | ) | (43,043 | ) | ||||||||
Depreciation and amortisation | 3,582 | 3,150 | 6,973 | 4,876 | ||||||||||||
Share-based payments | 5,147 | 3,363 | 10,072 | 6,117 | ||||||||||||
Income or expense related to the evaluation and execution of potential mergers or acquisitions: | ||||||||||||||||
M&A transaction costs(2) | 561 | 1,041 | 641 | 2,248 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Adjusted EBITDA(1) | (15,370 | ) | (15,128 | ) | (31,456 | ) | (29,802 | ) | ||||||||
|
|
|
|
|
|
|
|
(1) | “Adjusted EBITDA” is anon-IFRS financial measure. See“Non-IFRS Financial Measures” for more information, including why we believe Adjusted EBITDA is useful, and the limitations on the use of Adjusted EBITDA. |
(2) | “M&A transaction costs” are costs associated with the evaluation, diligence and conclusion or termination of merger or acquisition activity. These costs are included in “General and administrative costs”. |
23 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
6 | Finance income and expense |
Three months ended | Six Months Ended | |||||||||||||||
30 Jun 2019 | 30 Jun 2018 | 30 Jun 2019 | 30 Jun 2018 | |||||||||||||
€‘000 | €‘000 | €‘000 | €‘000 | |||||||||||||
Bank and other interest | 190 | 100 | 306 | 183 | ||||||||||||
Bond premium and fees in income | — | 2,725 | — | 3,033 | ||||||||||||
Foreign currency exchange profits | — | 561 | 79 | 281 | ||||||||||||
Fair value adjustment of convertible loan | 595 | — | 1,561 | — | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Finance income | 785 | 3,386 | 1,946 | 3,497 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Interest expense on Senior Notes, bank and other loans | (12,748 | ) | (14,702 | ) | (25,859 | ) | (24,655 | ) | ||||||||
Bond premium and fees in expense | (389 | ) | — | (768 | ) | — | ||||||||||
Interest expense on lease liabilities | (3,992 | ) | (801 | ) | (7,988 | ) | (1,663 | ) | ||||||||
Other financial expenses | (595 | ) | (10,778 | ) | (1,141 | ) | (11,478 | ) | ||||||||
Foreign currency exchange losses | (209 | ) | — | — | — | |||||||||||
|
|
|
|
|
|
|
| |||||||||
Finance expense | (17,933 | ) | (26,281 | ) | (35,756 | ) | (37,796 | ) | ||||||||
|
|
|
|
|
|
|
| |||||||||
Net finance expense | (17,148 | ) | (22,895 | ) | (33,810 | ) | (34,299 | ) | ||||||||
|
|
|
|
|
|
|
|
7 | Income tax expense |
The Group’s consolidated effective tax rate in respect of continuing operations was 30% and 33% for the three-month andsix-month periods ended 30 June 2019, respectively. These rates include the impact ofnon-deductible share-based payments.
The Group’s consolidated effective tax rate in respect of continuing operations was 83% and 35% for the three-month andsix-month periods ended 30 June 2018, respectively. These rates include the effect of a decrease in profit before taxation due toone-off costs associated with refinancing activities, and the impact ofnon-deductible share-based payments (both during the three-months andsix-months periods).
8 | Property, plant and equipment |
During the three-month andsix-month periods ended 30 June 2019, the Group purchased tangible fixed assets (primarily data-centre-related assets) at a cost of €125.4 million and €252.7, respectively (three-month andsix-month periods ended 30 June 2018: €121.7 million and €210.6 million, respectively).
Capitalised interest relating to borrowing costs for the three-month andsix-month periods ended 30 June 2019 amounted to €2.1 million and €4.0 million, respectively (three-month andsix-month periods ended 30 June 2018: €1.2 million and €2.1 million, respectively). The cash effect of the interest capitalised for both the three-month andsix-month periods ended 30 June 2019 amounted to €4.0 million, which in the Consolidated Statements of Cash Flows is presented under “Purchase of property, plant and equipment” (three-month andsix-month periods ended 30 June 2018: €2.1 million and €3.4 million, respectively).
At 30 June 2019, the Group had outstanding capital commitments of €271.6 million. The majority of these commitments are expected to be settled during the remainder of 2019.
24 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
9 | Financial instruments |
Fair values versus carrying amounts
At 30 June 2019, the market price of the 4.75% Senior Notes due 2025 was 108.49. Using this market price, the fair value of the Senior Notes due 2025 was approximately €1,302 million, compared with their nominal value of €1,200 million.
At 30 June 2019, the Group had a cash flow hedge carried at a negative fair value, to hedge the interest rate risk of part of three mortgages.
At 30 June 2019, the fair value of all mortgages approximated to their carrying amount of €50.4 million (30 June 2018: €48.2 million). As of 30 June 2019, the fair value of the lease liabilities approximated to their carrying amount of €451.1 million. As of 30 June 2018, the fair value of the financial lease liabilities was €56.3 million compared with the carrying value of €50.8 million.
The carrying amounts of other financial assets and liabilities approximate to their fair value.
Fair values and 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 Company’s Audit Committee.
When measuring the fair value of an asset or a liability, the Company uses observable market data to the extent 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.
25 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
The values of the instruments are:
Carrying value | Level 1 | Fair value Level 2 | Level 3 | |||||||||||||
(€’000) | ||||||||||||||||
30 June 2019 | ||||||||||||||||
Senior secured notes 4.75% due 2025 | (1,189,060 | ) | (1,301,880 | ) | — | — | ||||||||||
Revolving credit facility | (37,248 | ) | — | (37,248 | ) | — | ||||||||||
Lease liabilities | (451,071 | ) | — | (451,071 | ) | — | ||||||||||
Mortgages | (50,411 | ) | — | (50,411 | ) | — | ||||||||||
Other investments | 12,606 | — | — | 12,606 | ||||||||||||
Interest rate swap | (246 | ) | — | (246 | ) | — | ||||||||||
31 December 2018 | ||||||||||||||||
Senior secured notes 4.75% due 2025 | (1,188,387 | ) | (1,231,692 | ) | — | — | ||||||||||
Finance leases | (50,374 | ) | — | (54,092 | ) | — | ||||||||||
Mortgages | (51,382 | ) | — | (51,382 | ) | — | ||||||||||
Other investments | 7,906 | — | — | 7,906 | ||||||||||||
Interest rate swap | (226 | ) | — | (226 | ) | — |
The Level 3 financial asset represents convertible loans of USD 8.7 million, a bridge loan of USD 2.0 million (excluding accrued interest) provided by Interxion Participation 1 B.V., as lender, and convertible loans of USD 0.9 million, which were acquired as part of the transaction under which Interxion Participation 1 B.V. acquired 40% of the share capital of Icolo (refer to note 10). Interxion has the option to convert the loans into equity on the maturity date or upon occurrence of an enforcement event. There have been no transfers between levels of hierarchy.
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.
26 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
10 | Investment in equity-accounted associate |
On 17 April 2019, the Group completed the acquisition of 40% of the share capital of Icolo, a company that is investing in a green field and operating a data centre business in Kenya. The transaction price for the shares amounted to USD 4.2 million. As the Group has gained significant influence, Icolo is accounted for as an investment in an equity-accounted associate.
As part of this transaction, the Group also acquired certain convertible loans from the parties from whom it purchased 40% of the shares. These convertible loans are included in Other investments.
The carrying amount of equity-accounted investments has developed as follows during both the three-month and thesix-month periods ended 30 June 2019:
Amounts x €‘000 | Six Months and Three Months Ended | |||
30 Jun 2019 | ||||
Beginning of the period | — | |||
Additions | 3,746 | |||
The Group’s share in Net income for the period | (163 | ) | ||
End of the period | 3,583 |
11 | Borrowings |
Senior notes due 2025
On 18 June 2018, the Company issued an aggregate principal amount of €1,000 million 4.75% Senior Notes due 2025 (the “Senior Notes due 2025”). The proceeds of the Senior Notes due 2025 were used to satisfy and discharge the €625.0 million Senior Secured Notes due 2020 (the “Senior Secured Notes”) and the indenture related thereto prior to 30 June 2018, to fully redeem the Senior Secured Notes and to repay the June 2013 super senior revolving facility (the “Super Senior Revolving Facility”), the March 2017 senior secured revolving facility (the “Senior Secured Revolving Facility”) and the March 2018 subordinated revolving facility (the “Subordinated Revolving Facility”). Furthermore, the proceeds were used to pay all related fees and expenses, and for general corporate purposes.
The Senior Notes due 2025 are governed by an indenture dated 18 June 2018, between the Company, as issuer, the guarantors party thereto, The Bank of New York Mellon, London Branch, as trustee and paying agent, and The Bank of New York Mellon SA/NV, Luxembourg Branch, as transfer agent and registrar (the “Indenture”). The indenture contains restrictive covenants including, but not limited to, limitations or restrictions on our ability to incur or guarantee debt, create certain liens, transfer or sell certain assets and merge or consolidate with other entities. The restrictive covenants are subject to customary exceptions.
Additional notes under the Indenture dated 18 June 2018
On 20 September 2018, the Company completed the issuance of an additional €200.0 million aggregate principal amount of its 4.75% Senior Notes due 2025 (the “Additional Notes”). The net proceeds of the offering amounted to approximately €203.8 million, net of estimated offering fees and expenses of €2.2 million. The net proceeds contain the nominal value of the Additional Notes, plus an issuance premium of 103.00%. The Additional Notes, which are guaranteed by certain subsidiaries of the Company, were issued under the Indenture.
27 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |
Revolving credit facility
On 18 June 2018, the Company entered into an unsecured multicurrency revolving loan facility agreement (the “Revolving Facility Agreement”) between, among others, ABN AMRO Bank N.V., Bank of America Merrill Lynch International Limited, Barclays Bank PLC, Citigroup Global Markets Limited and Crédit Agricole CIB S.A. as arrangers, and ABN AMRO Bank N.V. as agent, pursuant to which a €200.0 million revolving loan facility (the “Facility”) was made available to the Company.
The Facility has an initial maturity date of 18 June 2023. The Facility initially bears interest at an annual rate equal to EURIBOR (subject to a 0% floor) plus a margin of 2.00% per annum from the date of the Revolving Facility Agreement, subject to a margin ratchet pursuant to which the margin may increase thereafter on certain specified dates and subject to a maximum margin of 3.50% per annum. In addition, the Company is required to pay a commitment fee computed at the rate of 30% of the applicable margin on any available amount under the Facility.
During the first quarter of 2019, Interxion increased its unsecured revolving credit facility by €100 million for a total commitment of €300 million.
As of 30 June 2019, €40.0 million of the Facility was drawn.
12 | Related party transactions |
There are no material transactions with related parties other than those related to the investment in an equity-accounted associate as disclosed in note 10 and the provision of certain loans to this associate, as disclosed in note 9.
Shares awarded to key management andNon-Executive Directors
In the second quarter of 2019, the Board of Directors approved the initial award of 57,810 performance shares to certain members of key management, excluding the Executive Director. Furthermore, both the Board of Directors and the Annual General Meeting of Shareholders approved the final award of 107,571 performance shares to the Executive Director, related to the performance period from 1 January 2016 to 31 December 2016.
On 28 June 2019, the Annual General Meeting of Shareholders approved to award restricted shares equivalent to a value of €40,000 to each of the Company’sNon-Executive Directors.
13 | Events subsequent to balance sheet date |
Issuance of ordinary shares
On 26 June 2019 InterXion Holding N.V. announced the offering of 4,000,000 ordinary shares with a nominal value of €0.10 per share, at a public offering price of USD 72.75 per share and proceeds, net of underwriting discounts, commissions and offering expenses, of USD 69.84 per share. In addition, the underwriters purchased 600,000 of our ordinary shares at the public offering price.
The share issuance closed on 1 July 2019 resulting in the issue of 4,600,000 ordinary shares. The net proceeds amount to €283.2 million and will be used for general corporate purposes.
28 | Interim Report: Three-month and six-month periods ended 30 June 2019 These Condensed Consolidated Interim Financial Statements are unaudited |