Melissa Hammerle Appointed President of Intelex Technologies

Hammerle will be responsible for the formation and execution of Intelex’s strategy as it delivers safer, cleaner and more efficient operations for our customers.

Toronto, Canada, Nov. 05, 2021 (GLOBE NEWSWIRE) — Intelex Technologies, ULC, a leading global provider of cloud-based Environmental, Health, Safety and Quality (EHSQ) management software, today announced the appointment of Melissa Hammerle to the role of president of the organization.

“I’m excited to bring Melissa’s deep continuous improvement experience and leadership to the Intelex team. Melissa will be a key driver as we work to help customers drive EHS and ESG performance to levels previously unimaginable,” said Justin McElhattan, Group President of EHS businesses for Intelex parent company Fortive.

Hammerle brings experience driving growth, customer retention and innovation through leadership roles in general management, product, marketing, sales, customer success and the Fortive Business System (FBS). She has led teams to co-create cultures with high engagement, ownership and customer centricity across a range of businesses, from startups to large scale enterprises.

“I’m thrilled to join the Intelex team,” said Hammerle. “We have a profoundly impactful mission and a once-in-a-lifetime growth opportunity as investors, business leaders and customers raise the bar on the practices of EHSQ and help our customers achieve their Environment, Social and Governance (ESG) goals.”

Hammerle joins Intelex from Accruent, where, as the Commercial President, she and her team built new sales and marketing growth engines to sustainably deliver software bookings. Previously, she led the team that created Fluke’s first Internet of Things business to serve customer maintenance workflows, accelerated strategic initiatives across Fortive as the FBS Director of Growth, and delivered strong revenue and employee engagement as the VP & GM of Fluke Calibration.

Prior to joining Fortive, Hammerle served as a Captain in the U.S. Army, where she led a company in Iraq.

She earned an MBA from Harvard University and an BA in Economics from Dartmouth College.

About Intelex Technologies, ULC
Intelex Technologies, ULC is a global leader in environmental, health, safety and quality (EHSQ) management software. Since 1992, Intelex employees across the globe have been committed to innovating and enabling organizations to send their employees home safely every day, leaving behind a more sustainable world to the generations that follow, and manage quality so that only the safest and highest quality products make it to market. Intelex’s scalable, web-based platform and applications have helped clients across all industries improve business performance, mitigate organization-wide risk, and ensure sustained compliance with internationally accepted standards (e.g. ISO 9001, ISO 14001, ISO 45001, and OSHAS 18001) and regulatory requirements. Almost 1,400 customers in 195 countries trust Intelex to power their EHSQ initiatives. Headquartered in Toronto with regional offices and employees around the world, Intelex became an Industrial Scientific company in 2019. In 2020, Intelex acquired ehsAI, provider of a SaaS-based next-wave compliance automation solution that leverages artificial intelligence and machine learning algorithms. For more information about Intelex, visit www.intelex.com.

Attachment

Sandy Smith, Head of Global Content Marketing
Intelex Technologies, ULC
+1 216-375-0484
Sandy.Smith@intelex.com

Finacity Corporation, a White Oak Company, Receives Presidential Award for Export Service

STAMFORD, Conn., Nov. 05, 2021 (GLOBE NEWSWIRE) — Today, the U.S. Department of Commerce awarded Finacity Corporation, a White Oak Company, (“Finacity”) the 2021 President’s “E” Star Award for Export Service at a ceremony in Washington, D.C. The President’s “E” Award is the highest recognition any U.S. entity can receive for making a significant contribution to the expansion of U.S. exports.

“Finacity Corporation has demonstrated a sustained commitment to export expansion. The “E” Awards Committee was very impressed with Finacity’s use of creative financing, factoring, and securitization solutions to support its clients’ export sales. The company’s financing of cross-border supply chains used in distribution of COVID-19 vaccines was also particularly notable. Finacity’s achievements have undoubtedly contributed to national export expansion efforts that support the U.S. economy and create American jobs.” said Secretary Raimondo in her congratulatory letter to the company announcing its selection as an award recipient.

U.S. Senator Richard Blumenthal stated “I congratulate Stamford’s own Finacity for their steadfast dedication to innovation in export expansion and their commitment to ensuring our state remains a national leader in increasing U.S. exports. Finacity’s achievements strengthen our economy, creating good-paying jobs, and I could not be more proud that they call Connecticut their home.”

U.S. Senator Chris Murphy stated “I’m pleased to see the Commerce Department recognize Finacity’s continued efforts to increase U.S. exports, support Connecticut communities, and create good-paying jobs. Since receiving the “E” Award six years ago, their team has remained committed to U.S. export expansion, even stepping up during the pandemic to help fast-track vaccine distribution. Finacity’s work is critical to strengthening our position in the global economy, and I’m proud to see a Connecticut company receive such an honor.”

Finacity, a White Oak Company, specializes in the structuring and provision of efficient capital markets receivables funding programs, supplier and payables finance, back-up servicing, and bond administration. Finacity currently facilitates the financing and administration of an annual receivables volume of approximately US $100 billion. With resources in the USA, Europe, Latin America, and Asia, Finacity conducts business throughout the world with obligors in 175 countries. Finacity is affiliated with White Oak Global Advisors, LLC, a leading alternative debt manager specializing in originating and providing financing solutions to facilitate the growth, refinancing, and recapitalization of small and medium enterprises. For further information, please visit www.wofinacity.com.

“Finacity is deeply honored to be one of the five select recipients this year to receive the President’s “E” Star Award for Export Service, and we will continue to strive to deliver the highest level of trade finance services to our various global constituents,” said Adrian Katz, President and CEO of Finacity.

In total, the Department honored 70 U.S. companies and organizations from across the country for their role in strengthening the U.S. economy by sharing American ingenuity outside of our borders. The ceremony was held to jointly recognize awardees from 2021, (32 entities) and 2020, (39 entities).

In 1961, President Kennedy signed an executive order reviving the World War II “E” symbol of excellence to honor and provide recognition to America’s exporters. Criteria for the award is based on four years of successive export growth and case studies which demonstrate valuable support to exporters resulting in increased exports for the company’s clients.

U.S. companies are nominated for the “E” Awards through the U.S. Commercial Service, the export promotion arm of the of the Department’s International Trade Administration. With offices in over 100 cities across the United States and in 75 markets around the world, the International Trade Administration is the premier resource for American companies competing in the global marketplace.

For more information about the “E” Awards and the benefits of exporting, visit www.trade.gov.

Contact: Adrian Katz, +1 (203) 428-3540

SavePlanetEarth’s Certified Carbon Credit Smart NFTs Poised to Make Impact on Climate Change

Carbon sequestration project aims to build a green canopy of more than one billion trees alongside green blockchain and Smart NFT technology

Sapling in Sri Lanka

Sapling in Sri Lanka

GLASGOW, Scotland, Nov. 05, 2021 (GLOBE NEWSWIRE) — Environmental company SavePlanetEarth (SPE) is setting up its very own certified Carbon Credit Smart NFTs to bolster efforts in combating climate change from a cryptocurrency angle.

SPE has partnered with various governments and NGOs worldwide to tackle climate change, successfully contracting over one billion trees to be planted and protected throughout the Maldives, Sri Lanka, and Pakistan. These trees conduct the vital task of sequestering carbon dioxide (CO2) naturally, which, in turn, lowers the greenhouse gas level in the atmosphere. SPE uses the sequestered carbon as certifiable “carbon credits” — creating a sustainable business model in the emerging cryptocurrency market. Profits from the sales of these credits can be reinvested into even more carbon sequestration efforts.

In a statement, SPE cautioned that the effects of climate change have rapidly emerged during the last century, adding that inaction against climate change is often attributed to necessary funding falling short or being entrapped in bureaucratic processes that stop it from reaching projects promptly. SPE emphasized the need for new and innovative financing to support strategies that combat carbon-emission build-up by funding projects directly and developing innovative funding mechanisms, noting that the emerging cryptocurrency market can help combat these funding issues and help aid in the sequestration processes to combat global warming.

SPE currently has a cryptocurrency called $SPE, primarily created to be the exclusive currency used within its carbon credit exchange. Six months since SPE’s inception, it has gathered a community of over 80,000 investors. SPE’s venture into the crypto market is part of a larger goal in creating a green blockchain entirely powered by renewable energy — an initiative currently in development that will primarily have a carbon-offset utility design. Due to SPE running its environmental initiatives in various countries, it earns carbon credits for every ton of carbon sequestered by its initiatives.

Carbon Consulting Company (CCC) is partnered with SPE to verify SPE’s certified carbon credits to the Gold Standard, allowing it to be listed in the UN registry. Due to SPE project’s legitimacy, it will be producing the first-ever verifiably certified Carbon Credit NFTs (CCNFTs). SPE has decided to partner with popular native blockchain Phantasma, which has an NFT marketplace. Their environmentally friendly portfolio and eagerness to lower their carbon footprint, makes them a suitable partner and an excellent option since SPE’s blockchain and carbon credit exchange are still in production.

Phantasma is home to carbon-neutral Smart NFTs with some of the most advanced NFT capabilities in the industry. The Phantasma blockchain can be used for digital goods and services such as communication, entertainment, on-chain storage and, in SPE’s case, for its green NFT technology and marketplace. As a part of its partnership, SPE will verify Phantasma’s carbon neutrality. Through SPE’s own Carbon Credit NFTs, Phantasma will take its focus on the environment one step further and become carbon negative, making it a provably green blockchain for developers to build their decentralized applications on.

SPE has further plans to reinforce the crypto sphere’s environmental impact, not just through its initiatives but by releasing SPEPad — a launchpad for new carbon sequestration-related cryptocurrency projects that the SPE team has vetted.

CONTACT: Imran Ali – Founder: Admin@SavePlanetEarth.io

WEBSITE: https://SavePlanetEarth.io

WHITEPAPER: https://SavePlanetEarth.io/SPE_WhitePaper.pdf

TELEGRAM: https://t.me/SavePlanetEarthOfficial

DISCORD: https://discord.gg/DRJCrvvuQy

PHANTASMA: https://phantasma.io

Related Images

Image 1: Sapling in Sri Lanka

These distinctive blue nets are used for every tree planted by SavePlanetEarth to protect the saplings until they can fend for themselves.

This content was issued through the press release distribution service at Newswire.com.

Attachment

Chaser, invoice and late payment software provider, announces integration with MYOB AccountRight and Essentials

MYOB and Chaser

MYOB and Chaser

LONDON, Nov. 04, 2021 (GLOBE NEWSWIRE) — Chaser, the global credit control automation platform and service provider, released its integration with MYOB AccountRight and MYOB Essentials, an accounting system for small to midsize companies in Australia and New Zealand. This new integration makes it easy and affordable for businesses to deeply personalise and automate their accounts receivables and credit control processes.

Businesses that integrate Chaser with MYOB will be able to easily carry out automated invoice payment chasing without losing the human touch. This process saves Chaser’s current customers 15+ hours weekly and ensures that no unpaid invoice slips through the cracks. For a full run-through of the integration and features, view the website here: https://www.chaserhq.com/integrations/myob-accountright

Chaser for MYOB features and benefits include:

  • Quick, fast and easy-to-implement cloud-to-cloud integration between MYOB and Chaser.
  • Automated and personalised invoice payment chasing, ensuring that users maintain great customer relationships whilst getting paid faster.
  • The two-way sync reconciles payments in both the Chaser software and users’ MYOB accounts, so that paid invoices are no longer chased.
  • Automated “thank you for paying” emails can be sent to customers who have paid.
  • Reduced time spent on credit control and accounts receivables management, and no more human errors.
  • Chaser makes it easy to track all overdue and outstanding invoices per customer, seeing all payment chasing activity, including customer replies, in one place.
  • For the toughest of late payments, invoices can be escalated within the Chaser application directly to Chaser’s debt collection service.
  • Each invoice reminder can include links to a payment portal, which provides a dedicated summary of all invoices paid and due, multiple payment options, and the option to request payment plans.
  • Users can use the Chaser app to offer payment plans to their customers, and chase these instalments accordingly.
  • Credit checking in-app gives MYOB users greater confidence when making decisions on granting credit to customers.

“Chaser is thrilled to offer businesses in Australia and New Zealand an add-on to MYOB for invoice chasing automation,” Sonia Dorais, CEO of Chaser, has said. “We have seen a surge of businesses of all sizes looking for added support with their credit control and accounts receivable processes. We hope by offering integrations like this we are continuing to deliver on our promise to the market: that is to help all businesses have the confidence they will get paid for their work through effective credit control and accounts receivable management.”

MEDIA CONTACT:

marketing@chaserhq.com

ABOUT CHASER

Chaser Technologies Limited helps businesses get paid sooner with its award-winning payment chasing automation platform, debt collections agency and outsourced credit control services. By sending automatic and deeply personalised reminders, the software and service provider effectively gets invoices paid on time without losing the human touch. To date, Chaser has helped users chase over £3 billion in overdue invoices.

https://www.chaserhq.com/
https://twitter.com/chaser_hq

Related Images

Image 1: MYOB and Chaser

MYOB and Chaser

This content was issued through the press release distribution service at Newswire.com.

Attachment

Willscot Mobile Mini Holdings Announces Third Quarter Results and Updates 2021 Outlook

Accelerating Deliveries And Continued Rate Optimization Drive Strong Financial Performance

Four Acquisitions Closed Adding To 2022 Run-Rate

Share Repurchase Authorization Increased To $1.0 Billion

Investor Day To Be Held On November 8

PHOENIX, Nov. 04, 2021 (GLOBE NEWSWIRE) — WillScot Mobile Mini Holdings Corp. (“WillScot Mobile Mini Holdings” or the “Company”) (Nasdaq: WSC), the North American leader in innovative flexible work space and portable storage solutions, today announced third quarter 2021 results and provided an update on operations and the current market environment.

The Company will host an investor day on November 8, 2021 to provide an update on the company’s strategic initiatives and growth outlook. The event will take place in New York City and begin at 1:00 p.m. EST. A live webcast of the meeting will be available. To access the webcast, go to the WillScot Mobile Mini Investor Relations site, www.willscotmobilemini.com, and click on “Events & Presentations.” A replay of the webcast and a transcript will be available after the event.

WillScot Mobile Mini Holdings’ Financial Highlights1
Highlights of Third Quarter Results

  • Total revenues of $490.6 million increased by $73.3 million relative to prior year, or 17.6%, driven by increased core leasing revenues across all segments.
    • Modular space monthly rental rates in the NA Modular segment increased by 20.3% year-over-year while delivery volumes increased 8.0% year-over-year.
    • Storage monthly rental rates in the NA Storage segment increased by 6.9% year-over-year while delivery volumes increased 13.3% year-over-year.
  • Adjusted EBITDA of $190.1 million increased by $26.5 million, or 16.2% year-over-year.
  • Adjusted EBITDA Margin of 38.8% increased by 70 basis points (“bps”) sequentially relative to the second quarter, driven by accelerating lease revenues and sustained increases in delivery volumes in all segments.
  • Net income of $61.1 million increased by $67.2 million year-over-year and included $11.1 million of integration, transaction, restructuring and other related charges.
  • Generated $78.5 million of free cash flow, representing a free cash flow margin of 16%.
  • Repurchased $106.3 million of common stock and warrants.
  • Invested $56.3 million in and fully integrated three acquisitions in the third quarter and closed a fourth acquisition in October.
  • Maintained leverage at 3.7x our last-twelve-months Adjusted EBITDA of $708.9 million and have the ability to rapidly de-lever.
  • Announced new share repurchase authorization of $1.0 billion to replace previous $500 million authorization.

Refer to the Supplemental Pro Forma Financial Information section on Form 10-Q to be filed with the SEC and made available on the WillScot Mobile Mini Holdings Corp. investor relations website for full reconciliations of our reported and pro forma results.

Three Months Ended September 30, Nine Months Ended September 30,
(in thousands) 2021 2020 2021 2020
Revenue $ 490,552 $ 417,315 $ 1,376,977 $ 929,998
Consolidated net income (loss) $ 61,103 $ (6,051 ) $ 85,921 $ 71,474
Adjusted EBITDA1 $ 190,149 $ 163,559 $ 529,229 $ 350,623
Net cash provided by operating activities $ 130,447 $ 61,368 $ 392,055 $ 175,095
Free Cash Flow1 $ 78,493 $ 28,045 $ 251,709 $ 74,849
Three Months Ended September 30, Nine Months Ended September 30,
Pro Forma Adjusted EBITDA1 by Segment (in thousands) 2021 2020 2021 2020
NA Modular (a) $ 106,825 $ 100,281 $ 307,741 $ 287,345
NA Storage (a) 59,123 46,465 154,971 131,229
UK Storage 13,255 8,306 36,647 21,564
Tank and Pump 10,946 8,507 29,870 26,643
Consolidated Adjusted EBITDA $ 190,149 $ 163,559 $ 529,229 $ 466,781

(a) During the third quarter of 2021, the majority of the portable storage product business (approximately 12,000 units or $5 million of quarterly revenue and Adjusted EBITDA) within the NA Modular segment was transitioned to the NA Storage segment. Prior periods have not been adjusted due to immateriality of impact.

Management Commentary1

Brad Soultz, Chief Executive Officer of WillScot Mobile Mini Holdings, commented “our entire portfolio delivered strong financial and operating results in the third quarter, driven by increasing delivery volumes and continued rate optimization in all segments, as well as exciting progress in VAPS penetration in NA Modular. Delivery volumes remained elevated due to broad-based end-market demand. Modular space units on rent in NA Modular inflected positively, increasing about 700 units sequentially from June 30 to September 30, and average portable storage units on rent across both segments in North America increased approximately 16,922 units year-over-year for the quarter, or 14.0%. Average monthly rental rate for modular space units in NA Modular increased by 20.3%, and portable storage unit rental rates in NA Storage increased 6.9% year-over-year. Continued strong price and volume trends in the U.K. and tightening OEC utilization in the Tank & Pump segment, drove year-over-year revenue growth of 30.6% and 26.7%, respectively. Based on our leading market indicators and our internal initiatives, we expect strength in these core leasing KPIs for the foreseeable future. Finally, we expanded our ‘Ready to Work’ value proposition to new customers as we closed and fully integrated three acquisitions during the quarter and closed a fourth acquisition in October, highlighting the scalability and strength of our platform. We are incredibly excited to welcome those customers, employees, and capabilities to the WillScot Mobile Mini network.”

Soultz continued, “We have an aggressive growth mindset, a best in class team, and a history of creating value for our stakeholders, and I am excited to share our plans for the next three to five years at our Investor Day on November 8th in New York.”

Tim Boswell, President and Chief Financial Officer of WillScot Mobile Mini Holdings, commented “Our outlook for the remainder of 2021 and our run-rate expectations for 2022 continue to improve, as reflected in our updated financial guidance. Our Adjusted EBITDA margin progressed as we expected, improving 70 basis points sequentially to 38.8% in Q3, driven by an accelerating lease revenue run-rate amidst strong, sustained delivery volumes. Consistent with normal seasonality, we continue to expect strong Adjusted EBITDA margin expansion year-over-year in the fourth quarter and expect to sustain those increases in 2022. We generated $78.5 million of Free Cash Flow during the quarter at a 16% margin, and we are reinvesting that capital in our business to compound our earnings growth. We increased net capex by $18.6 million versus prior year to $52.0 million to support organic initiatives, we invested $56.3 million to acquire three regional storage businesses, and we repurchased $106.3 million of common shares and equivalents, choosing to maintain leverage at 3.7x given the attractiveness of these alternatives. Recognizing that the opportunities ahead for our business are large in magnitude and long in duration, our Board increased our indefinite lived share repurchase authorization to $1.0 billion. Thanks to our team for your incredible execution and to our investors for your support – we look forward to seeing you in-person on November 8th.”

Third Quarter 2021 Results1

Total revenues increased 17.6% to $490.6 million, while leasing revenues increased 21.1% versus the prior year quarter driven by strong pricing and delivery volume growth in all segments, strong unit on rent growth in NA Storage, stabilized unit on rent volumes in NA modular, and continued growth of value-added products.

  • Average modular space monthly rental rate increased $141, or 20.3% to $834 in the NA Modular segment.
  • Modular space delivery volumes in NA Modular increased 8.0% year-over-year, reflecting broad-based strength in our end markets. Units on rent increased by approximately 700 units sequentially from June 30th to September 30th. While average modular space units on rent were down 2.5% year-over-year in the quarter, the sustained delivery growth and sequential gains give us line of sight to year-over-year unit on rent growth, lagging delivery growth by several quarters.
  • Average portable storage monthly rental rate in NA Storage increased $10, or 6.9% to $155 driven by process improvements focused on rate management.
  • Average portable storage units on rent in NA Storage increased by 31,902 units or 30.3%, reflecting broad-based end market strength, especially in the retail sector, and a transfer of approximately 12,000 units from NA Modular into the NA Storage segment. Across both segments in North America, average portable storage units on rent increased by 16,922 units or 14.0%, which is a better reflection of organic volume growth for North America portable storage units.
    • On a consolidated basis, average portable storage units on rent increased by 19,408 units, or 13.5%, inclusive of a 10.7% increase in the U.K.
  • Revenues of $28.1 million in the U.K. and $29.5 million in our Tank & Pump segment were up 30.6% and 26.7% respectively, driven by continued strong price and volume trends in the U.K. and tightening OEC utilization in the Tank & Pump segment.
  • Value-Added Products revenues increased by $17.2 million year-over-year, or 30.5%, to $73.5 million, driven by continued penetration of delivery volumes in NA Modular and new pilot programs in NA Storage.

Adjusted EBITDA of $190.1 million increased $26.5 million, or 16.2% year-over-year, with growth across all four segments. The transfer of 12,000 storage units on rent in Q3 from NA Modular to NA Storage reduced revenue and Adjusted EBITDA each by $5.0 million in Q3 relative to prior year and increased revenue and Adjusted EBITDA in the NA Storage segment by the same amount. Adjusted EBITDA Margin of 38.8% in the third quarter increased by 70 bps sequentially from the second quarter and declined 40 basis points versus prior year. Similar to the second quarter results, strong year-over-year delivery volume growth drove an additional $9.9 million of variable leasing costs and a higher mix of delivery and installation revenues relative to prior year. Strong delivery volumes and financial results also drove a $6.9 million increase in variable compensation and sales commissions relative to the third quarter of 2020. Together, these factors drove the expected temporary year-over-year margin compression in the third quarter. These elevated activity levels also drove the 6.5% sequential increase in our Leasing and Services Revenues, which we expect will continue to build and drive margin expansion in the fourth quarter heading into 2022.

Net income of $61.1 million for the three months ended September 30, 2021, increased by $67.2 million versus prior year and included $11.1 million of discrete costs expensed in the period related to transaction and integration activities. Discrete costs in the period included $8.6 million of integration and transaction costs and $2.5 million of restructuring costs, lease impairment expense and other related charges.

Free Cash Flow increased by $50.5 million year over year to $78.5 million. This represents a 16.0% free cash flow margin, including a $17.8 million year-over-year increase in capital expenditures for rental equipment to support strong delivery volumes in 2021 and tightening utilization across the NA Storage, UK Storage, and Tank and Pump segments.

Capitalization and Liquidity Update1,3
As of September 30, 2021

  • Generated $78.5 million of free cash flow in the third quarter and $339.1 million at a 19% free cash flow margin over the last twelve months.
  • Repurchased 2.4 million shares for $67.1 million in connection with a secondary offering and repurchased an additional $39.2 million of common stock and warrants, returning a total of $106.3 million to our shareholders.
  • Over $0.8 billion of excess availability under the asset-based revolving credit facility, a flexible covenant structure, and accelerating free cash flow provide ample liquidity to fund multiple capital allocation alternatives.
  • Weighted average interest rate is approximately 3.8% and annual cash interest expense based on the current debt structure is approximately $100 million.
  • No debt maturities prior to 2025.
  • Maintained leverage at 3.7x our last-twelve-months Adjusted EBITDA of $708.9 million and have the ability to rapidly de-lever.

2021 Outlook1, 2, 3

This guidance is subject to risks and uncertainties, including those described in “Forward-Looking Statements” below.

2020 Pro Forma Results Prior 2021 Outlook Current 2021 Outlook
Revenue $1,652 million $1,800 million – $1,850 million $1,850 million – $1,880 million
Adjusted EBITDA1,2 $646 million $710 million – $730 million $720 million – $740 million
Net CAPEX2,3 $161 million $200 million – $230 million $200 million – $230 million

1 – Adjusted EBITDA, Adjusted EBITDA Margin, and Free Cash Flow are non-GAAP financial measures. Further information and reconciliations for these Non-GAAP measures to the most directly comparable financial measure under generally accepted accounting principles in the US (“GAAP”) is included at the end of this press release.
2 – Information reconciling forward-looking Adjusted EBITDA and Net CAPEX to GAAP financial measures is unavailable to the Company without unreasonable effort and therefore no reconciliation to the most comparable GAAP measures is provided.
3 – Net CAPEX is a non-GAAP financial measure. Please see the non-GAAP reconciliation tables included at the end of this press release.

Non-GAAP Financial Measures
This press release includes non-GAAP financial measures, including Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Free Cash Flow Margin, Pro Forma Revenue, Adjusted Gross Profit, Adjusted Gross Profit Percentage, Net Income Excluding Gain/Loss from Warrants, and Net CAPEX. Adjusted EBITDA is defined as net income (loss) before income tax expense, net interest expense, depreciation and amortization adjusted for non-cash items considered non-core to business operations including net currency gains and losses, goodwill and other impairment charges, restructuring costs, costs to integrate acquired companies, costs incurred related to transactions, non-cash charges for stock compensation plans, gains and losses resulting from changes in fair value and extinguishment of warrant liabilities, and other discrete expenses. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by revenue. Free Cash Flow is defined as net cash provided by operating activities, less purchases of, and proceeds from, rental equipment and property, plant and equipment, which are all included in cash flows from investing activities. Free Cash Flow Margin is defined as Free Cash Flow divided by Total Revenue. Net CAPEX is defined as purchases of rental equipment and refurbishments and purchases of property, plant and equipment (collectively, “Total Capital Expenditures”), less proceeds from sale of rental equipment and proceeds from the sale of property, plant and equipment (collectively, “Total Proceeds”), which are all included in cash flows from investing activities. Our management believes that the presentation of Net CAPEX provides useful information to investors regarding the net capital invested into our rental fleet and plant, property and equipment each year to assist in analyzing the performance of our business. Pro Forma Revenue is defined the same as revenue, but includes pre-acquisition results from Mobile Mini for all periods presented. Adjusted Gross Profit is defined as gross profit plus depreciation on rental equipment. Adjusted Gross Profit Percentage is defined as Adjusted Gross Profit divided by revenue. Net Income Excluding Gain/Loss from Warrants is defined as Net Income plus or minus the impact of the change in the fair value of the warrant liability. The Company believes that our financial statements that will include the impact of this mark-to-market expense or income may not be necessarily reflective of the actual operating performance of our business. The Company believes that Adjusted EBITDA and Adjusted EBITDA margin are useful to investors because they (i) allow investors to compare performance over various reporting periods on a consistent basis by removing from operating results the impact of items that do not reflect core operating performance; (ii) are used by our board of directors and management to assess our performance; (iii) may, subject to the limitations described below, enable investors to compare the performance of the Company to its competitors; and (iv) provide additional tools for investors to use in evaluating ongoing operating results and trends. The Company believes that pro forma revenue is useful to investors because they allow investors to compare performance of the combined Company over various reporting periods on a consistent basis. The Company believes that Net CAPEX provide useful additional information concerning cash flow available to meet future debt service obligations. Adjusted EBITDA is not a measure of financial performance or liquidity under GAAP and, accordingly, should not be considered as an alternative to net income or cash flow from operating activities as an indicator of operating performance or liquidity. These non-GAAP measures should not be considered in isolation from, or as an alternative to, financial measures determined in accordance with GAAP. Other companies may calculate Adjusted EBITDA and other non-GAAP financial measures differently, and therefore the Company’s non-GAAP financial measures may not be directly comparable to similarly-titled measures of other companies. For reconciliation of the non-GAAP measures used in this press release (except as explained below), see “Reconciliation of Non-GAAP Financial Measures” included in this press release.

Information reconciling forward-looking Adjusted EBITDA to GAAP financial measures is unavailable to the Company without unreasonable effort. We cannot provide reconciliations of forward-looking Adjusted EBITDA to GAAP financial measures because certain items required for such reconciliations are outside of our control and/or cannot be reasonably predicted, such as the provision for income taxes. Preparation of such reconciliations would require a forward-looking balance sheet, statement of income and statement of cash flow, prepared in accordance with GAAP, and such forward-looking financial statements are unavailable to the Company without unreasonable effort. Although we provide a range of Adjusted EBITDA that we believe will be achieved, we cannot accurately predict all the components of the Adjusted EBITDA calculation. The Company provides Adjusted EBITDA guidance because we believe that Adjusted EBITDA, when viewed with our results under GAAP, provides useful information for the reasons noted above.

On July 1, 2020, Williams Scotsman, Inc. closed the merger with Mobile Mini, Inc. (the “Merger”) and assumed the name WillScot Mobile Mini Holdings Corp. (Nasdaq: WSC). Our reported results only include Mobile Mini for the periods subsequent to the Merger. Our Pro Forma Results include Mobile Mini’s results as if the Merger and financing transactions had occurred on January 1, 2019, which we believe is a better representation of how the combined company has performed over time. Following the Merger, we expanded our reporting segments from two segments to four reporting segments. The North America Modular segment aligns with the WillScot legacy business prior to the Merger and the North America Storage, UK Storage and Tank and Pump segments align with the Mobile Mini segments prior to the Merger.

Conference Call Information

WillScot Mobile Mini Holdings will host a conference call and webcast to discuss its third quarter 2021 results and outlook at 10 a.m. Eastern Time on Friday, November 5, 2021. The live call may be accessed by dialing (855) 312-9420 (US/Canada toll-free) or (210) 874-7774 (international) and asking to be connected to the WillScot Mobile Mini Holdings call. A live webcast will also be accessible via the “Events & Presentations” section of the Company’s investor relations website www.willscotmobilemini.com. Choose “Events” and select the information pertaining to the WillScot Mobile Mini Holdings Third Quarter 2021 Conference Call. Additionally, there will be slides accompanying the webcast. Please allow at least 15 minutes prior to the call to register, download and install any necessary software. For those unable to listen to the live broadcast, an audio webcast of the call will be available for 60 days on the Company’s investor relations website.

About WillScot Mobile Mini Holdings

WillScot Mobile Mini Holdings trades on the Nasdaq stock exchange under the ticker symbol “WSC.” Headquartered in Phoenix, Arizona, the Company is a leading business services provider specializing in innovative flexible workspace and portable storage solutions. WillScot Mobile Mini services diverse end markets across all sectors of the economy from a network of approximately 275 branch locations and additional drop lots throughout the United States, Canada, Mexico, and the United Kingdom.

Forward-Looking Statements

This press release contains forward-looking statements (including the guidance/outlook contained herein) within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities Exchange Act of 1934, as amended. The words “estimates,” “expects,” “anticipates,” “believes,” “forecasts,” “plans,” “intends,” “may,” “will,” “should,” “shall,” “outlook” and variations of these words and similar expressions identify forward-looking statements, which are generally not historical in nature. Certain of these forward-looking statements include statements relating to: strength in core leasing KPIs for the foreseeable future, the scalability and strength of our platform, our ability to expand and sustain expanded margins, and our revenue, Adjusted EBITDA and Net Capex outlooks. Forward-looking statements are subject to a number of risks, uncertainties, assumptions and other important factors, many of which are outside our control, which could cause actual results or outcomes to differ materially from those discussed in the forward-looking statements. Although the Company believes that these forward-looking statements are based on reasonable assumptions, they are predictions and we can give no assurance that any such forward-looking statement will materialize. Important factors that may affect actual results or outcomes include, among others, our ability to acquire and integrate new assets and operations; our ability to achieve planned synergies related to acquisitions; our ability to manage growth and execute our business plan; our estimates of the size of the markets for our products; the rate and degree of market acceptance of our products; the success of other competing modular space and portable storage solutions that exist or may become available; rising costs adversely affecting our profitability; potential litigation involving our Company; general economic and market conditions impacting demand for our products and services; our ability to maintain an effective system of internal controls; and such other risks and uncertainties described in the periodic reports we file with the SEC from time to time (including our Form 10-K/A for the year ended December 31, 2020), which are available through the SEC’s EDGAR system at www.sec.gov and on our website. Any forward-looking statement speaks only at the date which it is made, and the Company disclaims any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Additional Information and Where to Find It
Additional information can be found on the company’s website at www.willscotmobilemini.com.

Contact Information
Investor Inquiries: Media Inquiries:
Nick Girardi Scott Junk
investors@willscotmobilemini.com scott.junk@willscotmobilemini.com

WillScot Mobile Mini Holdings Corp.
Condensed Consolidated Statements of Operations

Three Months Ended September 30, Nine Months Ended September 30,
(in thousands, except share and per share data) 2021 2020 2021 2020
Revenues:
Leasing and services revenue:
Leasing $ 363,396 $ 300,082 $ 1,022,237 $ 678,577
Delivery and installation 99,699 84,694 274,883 187,404
Sales revenue:
New units 15,860 19,360 37,823 38,736
Rental units 11,597 13,179 42,034 25,281
Total revenues 490,552 417,315 1,376,977 929,998
Costs:
Costs of leasing and services:
Leasing 82,448 64,788 235,375 162,344
Delivery and installation 80,991 66,354 228,280 153,742
Costs of sales:
New units 11,499 12,935 25,660 25,469
Rental units 5,603 8,837 22,870 16,446
Depreciation of rental equipment 56,462 54,837 175,053 146,279
Gross profit 253,549 209,564 689,739 425,718
Expenses:
Selling, general and administrative 133,424 112,079 372,296 241,269
Transaction costs 303 52,191 1,147 63,241
Other depreciation and amortization 18,814 16,867 58,760 22,824
Lease impairment expense and other related charges 601 944 2,328 3,999
Restructuring costs 1,856 3,854 11,958 4,543
Currency losses (gains), net 127 (371 ) 196 147
Other expense (income), net 1,476 (1,012 ) 207 (1,757 )
Operating income 96,948 25,012 242,847 91,452
Interest expense 29,201 33,034 88,377 89,810
Fair value loss (gain) on common stock warrant liabilities 22,303 26,597 (46,063 )
Loss on extinguishment of debt 42,401 5,999 42,401
Income (loss) before income tax 67,747 (72,726 ) 121,874 5,304
Income tax expense (benefit) 6,644 (66,675 ) 35,953 (66,170 )
Net income (loss) 61,103 (6,051 ) 85,921 71,474
Net income attributable to non-controlling interest, net of tax 1,213
Net income (loss) attributable to WillScot Mobile Mini $ 61,103 $ (6,051 ) $ 85,921 $ 70,261
Earnings (loss) per share attributable to WillScot Mobile Mini common shareholders
Basic $ 0.27 $ (0.03 ) $ 0.38 $ 0.47
Diluted $ 0.26 $ (0.03 ) $ 0.37 $ 0.15
Weighted average shares:
Basic 225,998,202 226,649,993 227,557,664 149,283,083
Diluted 231,868,397 226,649,993 234,084,800 152,432,945

Unaudited Segment Operating Data

Comparison of Three Months Ended September 30, 2021 and 2020

Three Months Ended September 30, 2021
(in thousands, except for units on rent and rates) NA Modular NA Storage UK Storage Tank and Pump Total
Revenue $ 299,051 $ 133,897 $ 28,099 $ 29,505 $ 490,552
Gross profit $ 127,854 $ 92,496 $ 18,876 $ 14,323 $ 253,549
Adjusted EBITDA $ 106,825 $ 59,123 $ 13,255 $ 10,946 $ 190,149
Capital expenditures for rental equipment $ 31,789 $ 11,920 $ 11,649 $ 5,016 $ 60,374
Average modular space units on rent 84,218 16,316 9,298 109,832
Average modular space utilization rate 67.6 % 77.6 % 83.4 % % 70.1 %
Average modular space monthly rental rate $ 834 $ 602 $ 454 $ $ 767
Average portable storage units on rent 493 137,123 25,632 163,248
Average portable storage utilization rate 48.0 % 83.2 % 89.1 % % 83.9 %
Average portable storage monthly rental rate $ 179 $ 155 $ 90 $ $ 145
Average tank and pump solutions rental fleet utilization based on original equipment cost % % % 74.8 % 74.8 %
Three Months Ended September 30, 2020
(in thousands, except for units on rent and rates) NA Modular NA Storage UK Storage Tank and Pump Total
Revenue $ 267,867 $ 104,493 $ 21,653 $ 23,302 $ 417,315
Gross profit $ 112,079 $ 73,384 $ 12,671 $ 11,430 $ 209,564
Adjusted EBITDA $ 100,281 $ 46,465 $ 8,306 $ 8,507 $ 163,559
Capital expenditures for rental equipment $ 34,249 $ 7,234 $ 677 $ 431 $ 42,591
Average modular space units on rent 86,400 16,383 8,444 111,227
Average modular space utilization rate 68.3 % 80.4 % 79.1 % % 70.6 %
Average modular space monthly rental rate $ 693 $ 505 $ 356 $ $ 640
Average portable storage units on rent 15,473 105,221 23,146 143,840
Average portable storage utilization rate 61.3 % 73.4 % 83.2 % % 73.2 %
Average portable storage monthly rental rate $ 124 $ 145 $ 75 $ $ 131
Average tank and pump solutions rental fleet utilization based on original equipment cost % % % 58.2 % 58.2 %

Comparison of the Nine Months Ended September 30, 2021 and 2020

Nine Months Ended September 30, 2021
(in thousands, except for units on rent and rates) NA Modular NA Storage UK Storage Tank and Pump Total
Revenue $ 854,657 $ 357,439 $ 83,538 $ 81,343 $ 1,376,977
Gross profit $ 356,992 $ 240,836 $ 53,306 $ 38,605 $ 689,739
Adjusted EBITDA $ 307,741 $ 154,971 $ 36,647 $ 29,870 $ 529,229
Capital expenditures for rental equipment $ 120,288 $ 24,165 $ 22,645 $ 11,093 $ 178,191
Average modular space units on rent 84,589 16,371 9,256 110,216
Average modular space utilization rate 67.6 % 78.5 % 83.8 % % 70.2 %
Average modular space monthly rental rate $ 790 $ 570 $ 428 $ $ 727
Average portable storage units on rent 9,566 118,598 25,284 153,448
Average portable storage utilization rate 64.1 % 78.0 % 90.0 % % 78.7 %
Average portable storage monthly rental rate $ 129 $ 152 $ 86 $ $ 140
Average tank and pump solutions rental fleet utilization based on original equipment cost % % % 71.2 % 71.2 %
Nine Months Ended September 30, 2020
(in thousands, except for units on rent and rates) NA Modular NA Storage UK Storage Tank and Pump Total
Revenue $ 780,550 $ 104,493 $ 21,653 $ 23,302 $ 929,998
Gross profit $ 328,233 $ 73,384 $ 12,671 $ 11,430 $ 425,718
Adjusted EBITDA $ 287,345 $ 46,465 $ 8,306 $ 8,507 $ 350,623
Capital expenditures for rental equipment $ 113,931 $ 7,234 $ 677 $ 431 $ 122,273
Average modular space units on rent 87,161 5,461 2,815 95,437
Average modular space utilization rate 68.7 % 80.4 % 79.1 % % 69.8 %
Average modular space monthly rental rate $ 672 $ 505 $ 356 $ $ 653
Average portable storage units on rent 15,896 35,074 7,715 58,685
Average portable storage utilization rate 62.6 % 73.4 % 83.2 % % 71.3 %
Average portable storage monthly rental rate $ 121 $ 145 $ 75 $ $ 129
Average tank and pump solutions rental fleet utilization based on original equipment cost % % % 58.2 % 58.2 %

WillScot Mobile Mini Holdings Corp.
Condensed Consolidated Balance Sheets

(in thousands, except share data) September 30, 2021 (unaudited) December 31, 2020
Assets
Cash and cash equivalents $ 11,317 $ 24,937
Trade receivables, net of allowances for credit losses at September 30, 2021 and December 31, 2020 of $41,867 and $29,258, respectively 398,350 330,942
Inventories 30,943 23,731
Prepaid expenses and other current assets 35,940 29,954
Assets held for sale 962 12,004
Total current assets 477,512 421,568
Rental equipment, net 2,968,895 2,931,646
Property, plant and equipment, net 307,253 303,650
Operating lease assets 233,800 232,094
Goodwill 1,178,290 1,171,219
Intangible assets, net 467,289 495,947
Other non-current assets 11,142 16,081
Total long-term assets 5,166,669 5,150,637
Total assets $ 5,644,181 $ 5,572,205
Liabilities and equity
Accounts payable $ 145,320 $ 106,926
Accrued expenses 163,339 141,672
Deferred revenue and customer deposits 163,977 135,485
Operating lease liabilities – current 50,552 48,063
Current portion of long-term debt 18,652 16,521
Total current liabilities 541,840 448,667
Long-term debt 2,598,300 2,453,809
Deferred tax liabilities 346,687 307,541
Operating lease liabilities – non-current 183,035 183,761
Common stock warrant liabilities 77,404
Other non-current liabilities 17,735 37,150
Long-term liabilities 3,145,757 3,059,665
Total liabilities 3,687,597 3,508,332
Commitments and contingencies
Preferred Stock: $0.0001 par, 1,000,000 shares authorized and zero shares issued and outstanding at September 30, 2021 and December 31, 2020
Common Stock: $0.0001 par, 500,000,000 shares authorized and 223,665,627 and 229,038,158 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively 23 23
Additional paid-in-capital 3,655,587 3,852,291
Accumulated other comprehensive loss (33,713) (37,207)
Accumulated deficit (1,665,313) (1,751,234)
Total shareholders’ equity 1,956,584 2,063,873
Total liabilities and equity $ 5,644,181 $ 5,572,205

Reconciliation of Non-GAAP Financial Measures

We use certain non-GAAP financial information that we believe is important for purposes of comparison to prior periods and development of future projections and earnings growth prospects. This information is also used by management to measure the profitability of our ongoing operations and analyze our business performance and trends.

We evaluate business segment performance on Adjusted EBITDA, a non-GAAP measure that excludes certain items as described in the reconciliation of our consolidated net income (loss) to Adjusted EBITDA reconciliation below. We believe that evaluating segment performance excluding such items is meaningful because it provides insight with respect to intrinsic operating results of the Company.

We also regularly evaluate gross profit by segment to assist in the assessment of the operational performance of each operating segment. We consider Adjusted EBITDA to be the more important metric because it more fully captures the business performance of the segments, inclusive of indirect costs.

We also evaluate Free Cash Flow, a non-GAAP measure that provides useful information concerning cash flow available to fund our capital allocation alternatives.

Adjusted EBITDA

We define EBITDA as net income (loss) plus interest (income) expense, income tax expense (benefit), depreciation and amortization. Our adjusted EBITDA (“Adjusted EBITDA”) reflects the following further adjustments to EBITDA to exclude certain non-cash items and the effect of what we consider transactions or events not related to our core business operations:

  • Currency (gains) losses, net: on monetary assets and liabilities denominated in foreign currencies other than the subsidiaries’ functional currency. Substantially all such currency gains (losses) are unrealized and attributable to financings due to and from affiliated companies.
  • Goodwill and other impairment charges related to non-cash costs associated with impairment charges to goodwill, other intangibles, rental fleet and property, plant and equipment.
  • Restructuring costs, lease impairment expense, and other related charges associated with restructuring plans designed to streamline operations and reduce costs including employee and lease termination costs.
  • Transaction costs including legal and professional fees and other transaction specific related costs.
  • Costs to integrate acquired companies, including outside professional fees, non-capitalized costs associated with system integrations, non-lease branch and fleet relocation expenses, employee training costs, and other costs required to realize cost or revenue synergies.
  • Non-cash charges for stock compensation plans.
  • Gains and losses resulting from changes in fair value and extinguishment of common stock warrant liabilities.
  • Other expense includes consulting expenses related to certain one-time projects, financing costs not classified as interest expense, and gains and losses on disposals of property, plant, and equipment.

Adjusted EBITDA has limitations as an analytical tool, and you should not consider the measure in isolation or as a substitute for net income (loss), cash flow from operations or other methods of analyzing the Company’s results as reported under US GAAP. Some of these limitations are:

  • Adjusted EBITDA does not reflect changes in, or cash requirements for our working capital needs;
  • Adjusted EBITDA does not reflect our interest expense, or the cash requirements necessary to service interest or principal payments, on our indebtedness;
  • Adjusted EBITDA does not reflect our tax expense or the cash requirements to pay our taxes;
  • Adjusted EBITDA does not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments;
  • Adjusted EBITDA does not reflect the impact on earnings or changes resulting from matters that we consider not to be indicative of our future operations;
  • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and Adjusted EBITDA does not reflect any cash requirements for such replacements; and
  • other companies in our industry may calculate Adjusted EBITDA differently, limiting its usefulness as a comparative measure.

Because of these limitations, Adjusted EBITDA should not be considered as discretionary cash available to reinvest in the growth of our business or as measures of cash that will be available to meet our obligations.

The following table provides an unaudited reconciliation of Net income (loss) to Adjusted EBITDA:

Three Months Ended September 30, Nine Months Ended September 30,
(in thousands) 2021 2020 2021 2020
Net income (loss) $ 61,103 $ (6,051 ) $ 85,921 $ 71,474
Income tax expense (benefit) 6,644 (66,675 ) 35,953 (66,170 )
Loss on extinguishment of debt 42,401 5,999 42,401
Interest expense 29,201 33,034 88,377 89,810
Depreciation and amortization 75,276 71,704 233,813 169,103
Fair value loss (gain) on common stock warrant liabilities 22,303 26,597 (46,063 )
Currency losses (gains), net 127 (371 ) 196 147
Restructuring costs, lease impairment expense and other related charges 2,457 4,798 14,286 8,542
Transaction costs 303 52,191 1,147 63,241
Integration costs 8,247 7,083 23,211 10,921
Stock compensation expense 6,259 2,944 14,480 6,958
Other 532 198 (751 ) 259
Adjusted EBITDA $ 190,149 $ 163,559 $ 529,229 $ 350,623

Net Income Excluding Gain/Loss from Warrants

We define Net Income Excluding Gain/Loss from Warrants as net income plus or minus the impact of the change in the fair value of the common stock warrant liability. Management believes that our financial statements that will include the impact of this mark-to-market expense or income may not be necessarily reflective of the actual operating performance of our business.

The following table provides an unaudited reconciliation of Net income (loss) to Net Income (Loss) Excluding Gain/Loss from Warrants:

Three Months Ended September 30, Nine Months Ended September 30,
(in thousands) 2021 2020 2021 2020
Net income (loss) $ 61,103 $ (6,051 ) $ 85,921 $ 71,474
Fair value loss (gain) on common stock warrant liabilities 22,303 26,597 (46,063 )
Net Income (Loss) Excluding Gain/Loss from Warrants $ 61,103 $ 16,252 $ 112,518 $ 25,411

Adjusted EBITDA Margin

We define Adjusted EBITDA Margin as Adjusted EBITDA divided by Revenue. Management believes that the presentation of Adjusted EBITDA Margin provides useful information to investors regarding the performance of our business.

The following table provides an unaudited reconciliation of Adjusted EBITDA Margin:

Three Months Ended September 30, Nine Months Ended September 30,
(in thousands) 2021 2020 2021 2020
Adjusted EBITDA (A) $ 190,149 $ 163,559 $ 529,229 $ 350,623
Revenue (B) $ 490,552 $ 417,315 $ 1,376,977 $ 929,998
Adjusted EBITDA Margin (A/B) 38.8 % 39.2 % 38.4 % 37.7 %

Free Cash Flow and Free Cash Flow Margin

We define Free Cash Flow as net cash provided by operating activities, less purchases of, and proceeds from, rental equipment and property, plant and equipment, which are all included in cash flows from investing activities. Free Cash Flow Margin is defined as Free Cash Flow divided by Total Revenue. Management believes that the presentation of Free Cash Flow and Free Cash Flow Margin provides useful information to investors concerning cash flow available to fund our capital allocation alternatives.

The following table provides an unaudited reconciliation of net cash provided by operating activities to Free Cash Flow.

Three Months Ended September 30, Nine Months Ended September 30,
(in thousands) 2021 2020 2021 2020
Net cash provided by operating activities $ 130,447 $ 61,368 $ 392,055 $ 175,095
Purchase of rental equipment and refurbishments (60,374 ) (42,591 ) (178,191 ) (122,273 )
Proceeds from sale of rental equipment 11,597 13,179 42,034 25,281
Purchase of property, plant and equipment (3,386 ) (5,893 ) (20,836 ) (9,079 )
Proceeds from the sale of property, plant and equipment 209 1,982 16,647 5,825
Free Cash Flow (A) $ 78,493 $ 28,045 $ 251,709 $ 74,849
Revenue (B) $ 490,552 $ 417,315 $ 1,376,977 $ 929,998
Free Cash Flow Margin (A/B) 16.0 % 6.7 % 18.3 % 8.0 %

Adjusted Gross Profit and Adjusted Gross Profit Percentage

We define Adjusted Gross Profit as gross profit plus depreciation on rental equipment. Adjusted Gross Profit Percentage is defined as Adjusted Gross Profit divided by revenue. Adjusted Gross Profit and Adjusted Gross Profit Percentage are not measurements of our financial performance under GAAP and should not be considered as an alternative to gross profit, gross profit percentage, or other performance measures derived in accordance with GAAP. In addition, our measurement of Adjusted Gross Profit and Adjusted Gross Profit Percentage may not be comparable to similarly titled measures of other companies. Our management believes that the presentation of Adjusted Gross Profit and Adjusted Gross Profit Percentage provides useful information to investors regarding our results of operations because it assists in analyzing the performance of our business.

The following table provides an unaudited reconciliation of gross profit to Adjusted Gross Profit and Adjusted Gross Profit Percentage.

Three Months Ended Nine Months Ended
September 30, September 30,
(in thousands) 2021 2020 2021 2021
Revenue (A) $ 490,552 $ 417,315 $ 1,376,977 $ 929,998
Gross profit (B) $ 253,549 $ 209,564 $ 689,739 $ 425,718
Depreciation of rental equipment 56,462 54,837 175,053 146,279
Adjusted Gross Profit (C) $ 310,011 $ 264,401 $ 864,792 $ 571,997
Gross Profit Percentage (B/A) 51.7 % 50.2 % 50.1 % 45.8 %
Adjusted Gross Profit Percentage (C/A) 63.2 % 63.4 % 62.8 % 61.5 %

Net CAPEX

We define Net CAPEX as purchases of rental equipment and refurbishments and purchases of property, plant and equipment (collectively, “Total Capital Expenditures”), less proceeds from the sale of rental equipment and proceeds from the sale of property, plant and equipment (collectively, “Total Proceeds”), which are all included in cash flows from investing activities. Our management believes that the presentation of Net CAPEX provides useful information to investors regarding the net capital invested into our rental fleet and plant, property and equipment each year to assist in analyzing the performance of our business.

The following table provides an unaudited reconciliation of Net CAPEX:

Three Months Ended Nine Months Ended
September 30, September 30,
(in thousands) 2021 2020 2021 2020
Total purchases of rental equipment and refurbishments $ (60,374 ) $ (42,591 ) $ (178,191 ) $ (122,273 )
Total proceeds from sale of rental equipment 11,597 13,179 42,034 25,281
Net CAPEX for Rental Equipment (48,777 ) (29,412 ) (136,157 ) (96,992 )
Purchase of property, plant and equipment (3,386 ) (5,893 ) (20,836 ) (9,079 )
Proceeds from sale of property, plant and equipment 209 1,982 16,647 5,825
Net CAPEX $ (51,954 ) $ (33,323 ) $ (140,346 ) $ (100,246 )

ISSI’s 4Gb DDR3 with On-chip ECC is now ASIL-B Certified

MILPITAS, Calif., Nov. 04, 2021 (GLOBE NEWSWIRE) — ISSI’s 4Gb DDR3 with on-chip ECC has been ASIL-B certified by SGS corporation. After over 18 months of collaboration with SGS, ISSI has successfully completed the qualification. The 4Gb DDR3 with on-chip ECC is now in mass production.

ECC (Error Correcting Code) is the procedure of checking and making corrections to the memory cells. ISSI offers 4Gb DDR3 with on-chip ECC in x8 and x16 data widths. The x16 option is IS43TR16256EC (1.5V) or IS43TR16256ECL (1.35V/1.5V) for Industrial grade, and IS46TR16256EC (1.5V) or IS46TR16256ECL (1.35V/1.5V) for Automotive grade. The x8 option is IS43TR85120EC (1.5V) or IS43TR85120ECL (1.35V/1.5V) for Industrial grade, and IS46TR85120EC (1.5V) or IS46TR85120ECL (1.35V/1.5V) for Automotive grade. This 4Gb DDR3 SDRAM is compliant to the industry standard specification, JEDEC JESD79-3, and is compatible with a wide variety of Systems-on-Chip (SoC) and microprocessors (MPU), yet the key feature of this product is on-chip ECC, meaning that it can detect and correct bit errors on-the-fly.

The conventional solution in most applications that already implement ECC is to use an extra DRAM component to store the ECC bits, which is sometimes referred to as “sideband ECC”, meaning that the data lines for the data and ECC are separate. This may cause the width of the data bus to be as large as 72-bits (i.e. 64 bits for standard data + 8 bits for ECC). The SoC or MPU in the application encodes ECC bits during each Write to the DRAM, and decodes ECC bits during each Read from the DRAM, and makes corrections as necessary. However, there are a variety of circumstances where the SoC/MPU does not support ECC, or where the data bus is too narrow, i.e. 8-bit or 16-bit in total, such that sideband ECC is not possible. With application requirements still calling for ECC, designers’ choices may be limited. This is where ISSI’s 4Gb DDR3 with on-chip ECC comes in. It provides advantages of greatly enhancing data robustness and quality, while simplifying system design, saving power, and reducing the memory footprint on the board. This product also includes a register with ECC event data. It is a great fit for a variety of hi-rel industrial and automotive systems. In the latter, safety is especially important, and by using ISSI memory with on-chip ECC, it helps automotive system designers to achieve the functional safety requirements defined by ISO 26262.

ISSI already offers 1Gb DDR3 with on-chip ECC (IS43TR16640ED for x16, and IS43/46TR81280ED for x8). ISSI also offers 2Gb, 4Gb, and 8Gb LPDDR4/4X with on-chip ECC. ISSI’s portfolio of DRAM, SRAM, and Flash with on-chip ECC continues to grow.

ISSI offers a multitude of DRAMs including SDR, DDR2, DDR3, DDR4, and mobile SDR, LPDDR, LPDDR2, and LPDDR4/4X; a complete line of both asynchronous and synchronous SRAMs with densities from 64Kb to 72Mb; and a broad portfolio of SPI/QSPI NOR, SPI NAND and parallel NAND Flash, including eMMC. ISSI also has a range of Known Good Die (KGD) memories in its portfolio. ISSI has been supporting Automotive customers for the last twenty years successfully.

“This is a major milestone of ISSI’s ISO26262 program,” said Ted Chang, project leader for the ISO26262 program at ISSI. “It was a great collaboration with SGS and hard work from various team members at ISSI.”

“4Gb DDR3 is the first of many products that we are working on for ASIL-B Certification,” said ChinFu Huang, Safety Manager at ISSI. “ISSI has been investing in memory products to support Automotive Industry for more than 20 years and this certification shows our continuous commitment to the quality of our memory products being provided to our Automotive customers.”

About Integrated Silicon Solution, Inc. (ISSI)
ISSI is a fabless semiconductor company that designs, develops and markets high performance integrated circuits for the following key markets: (i) automotive, (ii) communications, (iii) industrial, and medical, and (iv) digital consumer. ISSI’s primary products are SRAM, DRAM, Flash memory which includes NOR flash, NAND flash and managed NAND solutions (eMMC), and analog and mixed signal integrated circuits. ISSI provides high-quality semiconductor products and has been a committed long-term supplier of memory products. ISSI is headquartered in Silicon Valley with worldwide offices in Taiwan, Japan, Singapore, China, Europe, Hong Kong, India, and Korea. Visit our web site at http://www.issi.com/

Contacts:
Charles Mclaren Ted Chang
cmclaren@issi.com tchang@issi.com

Synchronoss Personal Cloud Solution Selected by Telkomsel to Bolster Digital Services Offering

New partnership will allow Indonesian mobile operator to bring personal cloud services to a market of more than 170 million subscribers

BRIDGEWATER, N.J., Nov. 04, 2021 (GLOBE NEWSWIRE) — Synchronoss Technologies, Inc. (NASDAQ: SNCR), a global leader and innovator of cloud, messaging and digital solutions, today announced it would supply its personal cloud solution to Telkomsel, Indonesia’s largest mobile operator. The addition of the Synchronoss Personal Cloud solution will give Telkomsel’s subscribers the ability to back up and manage their valuable digital content, including photos and videos, from any device.

The white-label Synchronoss Personal Cloud solution—branded “Floudrive” and managed by Telkomsigma—will be made available to Telkomsel’s 170 million subscribers as a premium feature. Subscribers will be able to choose between two different storage tiers and enjoy an initial free 30-day period. The solution gives subscribers a reliable and intuitive cloud storage experience, with the ability to backup and sync digital content, while also introducing advanced tagging and search capabilities.

“We are excited to be partnering with Synchronoss to integrate its personal cloud solutions into our consumer channel,” said Tanto Suratno, Director of Business and Sales, Telkomsigma. “Having outgrown our existing personal cloud offering, now is the perfect time to embrace this opportunity and provide our subscribers with an advanced solution that meets their evolving needs. We look forward to enabling our customers to optimize and manage their precious digital content, and to protect and store it safely and securely. As well as benefiting our customers, this partnership also represents the next step as we move towards offering more digital services.”

The solution will be delivered through Synchronoss’ agreement with Telkomsigma, the IT Services and Data Center arm of Telkomsel and Telkomsigma’s parent company, Telkom Indonesia. Unlike other cloud solutions on the market, the Synchronoss-powered personal cloud allows subscriber data to be stored in-country, a critical requirement for Telkomsel to adhere to Indonesian law.

Anthony Socci, President and General Manager, APAC for Synchronoss, said he is delighted to be working with Telkomsel on its new cloud offering. “As a private cloud solution provider, we are always looking for ways to support telecom partners in their mission to deliver more varied and advanced digital services to their subscribers. This cloud solution will be instrumental to Telkomsel as it facilitates a more integrated experience and promotes a safer handling of personal assets,” he said. “This deal builds on the success we have already experienced with Telkomsigma that impressed and inspired Telkomsel to deliver similar offerings to their mobile subscribers. It will also create greater synergies between the two organizations within the group.”

To learn more about Synchronoss cloud solutions, visit synchronoss.com/solutions/cloud.

About Synchronoss
Synchronoss Technologies (NASDAQ: SNCR) builds software that empowers companies around the world to connect with their subscribers in trusted and meaningful ways. The company’s collection of products helps streamline networks, simplify onboarding, and engage subscribers to unleash new revenue streams, reduce costs and increase speed to market. Hundreds of millions of subscribers trust Synchronoss products to stay in sync with the people, services and content they love. That’s why more than 1,500 talented Synchronoss employees worldwide strive each day to reimagine a world in sync. Learn more at www.synchronoss.com.

Media Contacts

For Synchronoss:
Anais Merlin,
CCgroup,
E: synchronoss@ccgrouppr.com

Investor Contact
For Synchronoss: Todd Kehrli/Joo-Hun Kim, MKR Investor Relations, Inc., E: investor@synchronoss.com

Fortinet Reports Third Quarter 2021 Financial Results

Third Quarter 2021 Highlights

  • Total revenue of $867.2 million, up 33% year over year
  • Product revenue of $337.1 million, up 51% year over year
  • Service revenue of $530.1 million, up 24% year over year
  • Billings of $1.06 billion, up 42% year over year1
  • Deferred revenue of $3.11 billion, up 30% year over year
  • GAAP operating margin of 19.2%
  • Non-GAAP operating margin of 25.8%1
  • GAAP diluted net income per share attributable to Fortinet, Inc. common stockholders of $0.97
  • Non-GAAP diluted net income per share attributable to Fortinet, Inc. common stockholders of $0.991
  • Cash flow from operations of $398.8 million
  • Free cash flow of $329.8 million1

SUNNYVALE, Calif., Nov. 04, 2021 (GLOBE NEWSWIRE) — Fortinet® (Nasdaq: FTNT), a global leader in broad, integrated and automated cybersecurity solutions, today announced financial results for the third quarter ended September 30, 2021.

“We are extremely pleased with our third quarter performance as we exceeded $1 billion in quarterly billings for the first time in Fortinet’s history. Additionally, Gartner again recognized our Secure SD-WAN solution as a Leader in the 2021 Magic Quadrant for WAN Edge Infrastructure while placing highest in its ability to execute,” said Ken Xie, Founder, Chairman, and Chief Executive Officer. “The total addressable market for network security is rapidly expanding from the data center outward to the local and wide-area networks, to the work-from-anywhere environment and to the cloud. We are focused on leveraging our ASIC-supported security fabric platform across this expanding total addressable market to drive better than industry average long-term growth for Fortinet.”

Financial Highlights for the Third Quarter of 2021

  • Revenue: Total revenue was $867.2 million for the third quarter of 2021, an increase of 33.2% compared to $651.1 million for the same quarter of 2020.
  • Product Revenue: Product revenue was $337.1 million for the third quarter of 2021, an increase of 50.6% compared to $223.8 million for the same quarter of 2020.
  • Service Revenue: Service revenue was $530.1 million for the third quarter of 2021, an increase of 24.1% compared to $427.3 million for the same quarter of 2020.
  • Billings1: Total billings were $1.06 billion for the third quarter of 2021, an increase of 41.9% compared to $749.8 million for the same quarter of 2020.
  • Deferred Revenue: Total deferred revenue was $3.11 billion as of September 30, 2021, an increase of 29.9% compared to $2.39 billion as of September 30, 2020.
  • GAAP Operating Income and Margin: GAAP operating income was $166.4 million for the third quarter of 2021, representing a GAAP operating margin of 19.2%. GAAP operating income was $126.9 million for the same quarter of 2020, representing a GAAP operating margin of 19.5%.
  • Non-GAAP Operating Income and Margin1: Non-GAAP operating income was $223.6 million for the third quarter of 2021, representing a non-GAAP operating margin of 25.8%. Non-GAAP operating income was $178.6 million for the same quarter of 2020, representing a non-GAAP operating margin of 27.4%.
  • GAAP Net Income and Diluted Net Income Per Share Attributable to Fortinet, Inc. Common Stockholders: GAAP net income was $163.1 million for the third quarter of 2021, compared to GAAP net income of $123.4 million for the same quarter of 2020. GAAP diluted net income per share was $0.97 for the third quarter of 2021, based on 167.7 million diluted weighted-average shares outstanding, compared to GAAP diluted net income per share of $0.75 for the same quarter of 2020, based on 165.6 million diluted weighted-average shares outstanding.
  • Non-GAAP Net Income and Diluted Net Income Per Share Attributable to Fortinet, Inc. Common Stockholders1: Non-GAAP net income was $165.9 million for the third quarter of 2021, compared to non-GAAP net income of $145.4 million for the same quarter of 2020. Non-GAAP diluted net income per share was $0.99 for the third quarter of 2021, based on 167.7 million diluted weighted-average shares outstanding, compared to $0.88 for the same quarter of 2020, based on 165.6 million diluted weighted-average shares outstanding.
  • Cash Flow: Cash flow from operations was $398.8 million for the third quarter of 2021, compared to $220.8 million for the same quarter of 2020.
  • Free Cash Flow1: Free cash flow was $329.8 million for the third quarter of 2021, compared to $185.7 million for the same quarter of 2020.
  • Share Repurchase Program: In October 2021, Fortinet’s Board of Directors authorized a $1.25 billion increase in the authorized stock repurchase under the Repurchase Program and extended the term of the Repurchase Program to February 28, 2023. As of November 1, 2021, approximately $2 billion remained available for future share repurchases.

Guidance

For the fourth quarter of 2021, Fortinet currently expects:

  • Revenue in the range of $940 million to $970 million
  • Billings in the range of $1.165 billion to $1.215 billion
  • Non-GAAP gross margin in the range of 75.0% to 76.0%
  • Non-GAAP operating margin in the range of 27.0% to 28.0%
  • Diluted non-GAAP net income per share attributable to Fortinet, Inc. common stockholders in the range of $1.10 to $1.15, assuming a non-GAAP effective tax rate of 21%. This assumes a diluted share count of 168 million to 170 million.

For the fiscal year 2021, Fortinet currently expects:

  • Revenue in the range of $3.320 billion to $3.350 billion
  • Service revenue in the range of $2.080 billion to $2.090 billion
  • Billings in the range of $4.040 billion to $4.090 billion
  • Non-GAAP gross margin in the range of 76.5% to 77.5%
  • Non-GAAP operating margin in the range of 25.5% to 26.5%
  • Diluted non-GAAP net income per share attributable to Fortinet, Inc. common stockholders in the range of $3.85 to $3.95, assuming a non-GAAP effective tax rate of 21%. This assumes a diluted share count of 167 million to 169 million.

These statements are forward looking and actual results may differ materially. Refer to the Forward-Looking Statements section below for information on the factors that could cause our actual results to differ materially from these forward-looking statements.

Our guidance with respect to non-GAAP financial measures excludes stock-based compensation, amortization of acquired intangible assets and gain on intellectual property matter. We have not reconciled our guidance with respect to non-GAAP financial measures to the corresponding GAAP measures because certain items that impact these measures are uncertain or out of our control, or cannot be reasonably predicted. Accordingly, a reconciliation of these non-GAAP financial measures to the corresponding GAAP measures is not available without unreasonable effort.

1 A reconciliation of GAAP to non-GAAP measures has been provided in the financial statement tables included in this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures”.

Conference Call Details

Fortinet will host a conference call today at 1:30 p.m. Pacific Time (4:30 p.m. Eastern Time) to discuss the earnings results. The call can be accessed by dialing (877) 303-6913 (domestic) or (224) 357-2188 (international) with conference ID # 2990496. A live webcast of the conference call and supplemental slides will be accessible from the Investor Relations page of Fortinet’s website at https://investor.fortinet.com and a replay will be archived and accessible at https://investor.fortinet.com/events-and-presentations. A replay of this conference call can also be accessed through November 11, 2021 by dialing (855) 859-2056 (domestic) or (404) 537-3406 (international) with conference ID # 2990496.

Fourth Quarter 2021 Virtual Conference Participation Schedule:

  • Wells Fargo Virtual 5th Annual TMT Summit
    November 30, 2021
  • Nasdaq 45th Investor Conference
    December 1 – 2, 2021
  • UBS Global TMT Virtual Conference
    December 7, 2021
  • Barclays Global Technology, Media and Telecommunications Conference
    December 8, 2021

Members of Fortinet’s management team are expected to present at these conferences and discuss the latest company strategies and initiatives. Fortinet’s conference presentations are expected to be available via webcast on the company’s web site. To access the most updated information and listen to the webcast of each event, please visit the Investor Relations page of Fortinet’s website at https://investor.fortinet.com. The schedule is subject to change.

About Fortinet (www.fortinet.com)

Fortinet (Nasdaq: FTNT) secures the largest enterprise, service provider, and government organizations around the world. Fortinet empowers its customers with complete visibility and control across the expanding attack surface and the power to take on ever-increasing performance requirements today and into the future. The Fortinet Security Fabric platform can address the most critical security challenges and protect data across the entire digital infrastructure, whether in networked, application, multi-cloud or edge environments. Both a technology company and a learning organization, the Fortinet Network Security Institute has one of the largest and broadest cybersecurity training programs in the industry. Learn more at https://www.fortinet.com, the Fortinet Blog or FortiGuard Labs.

Copyright © 2021 Fortinet, Inc. All rights reserved. The symbols ® and ™ denote respectively federally registered trademarks and common law trademarks of Fortinet, Inc., its subsidiaries and affiliates. Fortinet’s trademarks include, but are not limited to, the following: Fortinet, the Fortinet logo, FortiGate, FortiOS, FortiGuard, FortiCare, FortiAnalyzer, FortiManager, FortiASIC, FortiClient, FortiCloud, FortiMail, FortiSandbox, FortiADC, FortiAI, FortiAIOps, FortiAntenna, FortiAP, FortiAuthenticator, FortiCache, FortiCall, FortiCam, FortiCamera, FortiCarrier, FortiCASB, FortiCentral, FortiConnect, FortiController, FortiConverter, FortiCWP, FortiDB, FortiDDoS, FortiDeceptor, FortiDeploy, FortiDirector, FortiEDR, FortiExplorer, FortiExtender, FortiFirewall, FortiFone, FortiGSLB, FortiHypervisor, FortiInsight, FortiIsolator, FortiLAN, FortiLink, FortiMoM, FortiMonitor, FortiNAC, FortiPenTest, FortiPhish, FortiPlanner, FortiPortal, FortiPresence, FortiProxy, FortiRecorder, FortiSASE, FortiSDNConnector, FortiSIEM, FortiSMS, FortiSOAR, FortiSwitch, FortiTester, FortiToken, FortiVoice, FortiWAN, FortiWeb, FortiWiFi, FortiWLC and FortiWLM. Other trademarks belong to their respective owners. Fortinet has not independently verified statements or certifications herein attributed to third parties and Fortinet does not independently endorse such statements. Notwithstanding anything to the contrary herein, nothing herein constitutes a warranty, guarantee, contract, binding specification or other binding commitment by Fortinet or any indication of intent related to a binding commitment, and performance and other specification information herein may be unique to certain environments.

FTNT-F

Forward-Looking Statements

This press release contains forward-looking statements that involve risks and uncertainties. These forward-looking statements include statements regarding demand for our products and services, guidance and expectations around future financial results, including guidance and expectations for the fourth quarter and full year 2021, statements regarding the momentum in our business and future growth expectations, and statements regarding growth in market demand, the expansion of the total addressable market for network security, and leveraging our ASIC-supported security fabric platform. Although we attempt to be accurate in making forward-looking statements, it is possible that future circumstances might differ from the assumptions on which such statements are based such that actual results are materially different from our forward-looking statements in this release. Important factors that could cause results to differ materially from the statements herein include the following: general economic risks, including those caused by the COVID-19 pandemic; supply chain challenges which are significantly heightened in the current environment; negative impacts from the COVID-19 pandemic on sales, billings, revenue, demand and buying patterns, component supply and ability to manufacture products to meet demand in a timely fashion, and costs such as possible increased costs for shipping and components; global economic conditions, country-specific economic conditions, and foreign currency risks; competitiveness in the security market; the dynamic nature of the security market and its products and services; specific economic risks worldwide and in different geographies, and among different customer segments; uncertainty regarding demand and increased business and renewals from existing customers; uncertainties around continued success in sales growth and market share gains; actual or perceived vulnerabilities in our supply chain, products or services, and any actual or perceived breach of our network or our customers’ networks; longer sales cycles, particularly for larger enterprise, service providers, government and other large organization customers; the effectiveness of our salesforce and failure to convert sales pipeline into final sales; risks associated with successful implementation of multiple integrated software products and other product functionality risks; risks associated with integrating acquisitions and changes in circumstances and plans associated therewith, including, among other risks, changes in plans related to product and services integrations, product and services plans and sales strategies; sales and marketing execution risks; execution risks around new product development and introductions and innovation; litigation and disputes and the potential cost, distraction and damage to sales and reputation caused thereby or by other factors; cybersecurity threats, breaches and other disruptions; market acceptance of new products and services; the ability to attract and retain personnel; changes in strategy; risks associated with management of growth; lengthy sales and implementation cycles, particularly in larger organizations; technological changes that make our products and services less competitive; risks associated with the adoption of, and demand for, our products and services in general and by specific customer segments, including those caused by the COVID-19 pandemic; competition and pricing pressure; product inventory shortages for any reason, including those caused by the COVID-19 pandemic; risks associated with business disruption caused by natural disasters and health emergencies such as earthquakes, fires, power outages, typhoons, floods, health epidemics and viruses such as the COVID-19 pandemic, and by manmade events such as civil unrest, labor disruption, international trade disputes, international conflicts, terrorism, wars, and critical infrastructure attacks; tariffs, trade disputes and other trade barriers, and negative impact on sales based on geo-political dynamics and disputes and protectionist policies; any political and government disruption around the world, including the impact of any future shutdowns of the U.S. government; and the other risk factors set forth from time to time in our most recent Annual Report on Form 10-K, our most recent Quarterly Report on Form 10-Q and our other filings with the Securities and Exchange Commission (SEC), copies of which are available free of charge at the SEC’s website at www.sec.gov or upon request from our investor relations department. All forward-looking statements herein reflect our opinions only as of the date of this release, and we undertake no obligation, and expressly disclaim any obligation, to update forward-looking statements herein in light of new information or future events.

COVID-19 Impact

While the broader implications of the COVID-19 pandemic on our employees and overall financial performance remain uncertain, we have seen certain impacts on our business and operations, results of operations, financial condition, cash flows, liquidity and capital and financial resources. Going forward, the situation is uncertain, rapidly changing and hard to predict, and the COVID-19 pandemic may have a material negative impact on our future periods, including our results for the three months ending December 31, 2021, our annual results for 2021, and beyond. To highlight the uncertainty remaining for the three-month period ending December 31, 2021, it should be noted that, due to customer buying patterns and the efforts of our sales force and channel partners to meet or exceed quarterly quotas, we have historically received a substantial portion of each quarter’s sales orders and generated a substantial portion of each quarter’s billings and revenue during the last two weeks of the quarter. Additionally, supply chain challenges are impacting businesses around the world. If we experience significant changes in our billings growth rates or if we are unable to supply product to meet demand, it will impact product revenue in the current quarter and FortiGuard and FortiCare service revenues in subsequent quarters, as we sell annual and multi-year service contracts that are recognized ratably over the contractual service term. In addition, the broader implications of the pandemic on our business and operations and our financial results, including the extent to which the effects of the pandemic will impact future results and growth in the cybersecurity industry, remain uncertain. The duration and severity of the economic downturn from the pandemic may negatively impact our business and operations, results of operations, financial condition, cash flows, liquidity and capital and financial resources in a material way. As a result, the effects of the pandemic may not be fully reflected in our results of operations until future periods.

Non-GAAP Financial Measures

We have provided in this release financial information that has not been prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP). These non-GAAP financial and liquidity measures are not based on any standardized methodology prescribed by GAAP and are not necessarily comparable to similar measures presented by other companies. We use these non-GAAP financial measures internally in analyzing our financial results and believe they are useful to investors, as a supplement to GAAP measures, in evaluating our ongoing operational performance. We believe that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing our financial results with peer companies, many of which present similar non-GAAP financial measures to investors.

Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures provided in the financial statement tables below.

Billings (non-GAAP). We define billings as revenue recognized in accordance with GAAP plus the change in deferred revenue from the beginning to the end of the period, less any deferred revenue balances acquired from business combination(s) during the period. We consider billings to be a useful metric for management and investors because billings drive current and future revenue, which is an important indicator of the health and viability of our business. There are a number of limitations related to the use of billings instead of GAAP revenue. First, billings include amounts that have not yet been recognized as revenue and are impacted by the term of security and support agreements. Second, we may calculate billings in a manner that is different from peer companies that report similar financial measures. Management accounts for these limitations by providing specific information regarding GAAP revenue and evaluating billings together with GAAP revenue.

Free cash flow (non-GAAP). We define free cash flow as net cash provided by operating activities minus purchases of property and equipment and excluding any significant non-recurring items, such as proceeds from intellectual property matter. We believe free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that, after capital expenditures and net of proceeds from intellectual property matter, can be used for strategic opportunities, including repurchasing outstanding common stock, investing in our business, making strategic acquisitions and strengthening the balance sheet. A limitation of using free cash flow rather than the GAAP measures of cash provided by or used in operating activities, investing activities, and financing activities is that free cash flow does not represent the total increase or decrease in the cash and cash equivalents balance for the period because it excludes cash flows from significant non-recurring items, such as proceeds from intellectual property matter, investing activities other than capital expenditures and cash flows from financing activities. Management accounts for this limitation by providing information about our capital expenditures and other investing and financing activities on the face of the cash flow statement and under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources” in our most recent Quarterly Report on Form 10-Q and Annual Report on Form 10-K and by presenting cash flows from investing and financing activities in our reconciliation of free cash flow. In addition, it is important to note that other companies, including companies in our industry, may not use free cash flow, may calculate free cash flow in a different manner than we do or may use other financial measures to evaluate their performance, all of which could reduce the usefulness of free cash flow as a comparative measure.

Non-GAAP operating income and operating margin. We define non-GAAP operating income as operating income plus stock-based compensation, impairment and amortization of acquired intangible assets, less gain on intellectual property matter and, when applicable, other significant non-recurring items in a given quarter, such as non-recurring gains or losses on litigation-related matters. Non-GAAP operating margin is defined as non-GAAP operating income divided by GAAP revenue. We consider these non-GAAP financial measures to be useful metrics for management and investors because they exclude the items noted above so that our management and investors can compare our recurring core business operating results over multiple periods. There are a number of limitations related to the use of non-GAAP operating income instead of operating income calculated in accordance with GAAP. First, non-GAAP operating income excludes the items noted above. Second, the components of the costs that we exclude from our calculation of non-GAAP operating income may differ from the components that peer companies exclude when they report their non-GAAP results of operations. Management accounts for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP operating income and evaluating non-GAAP operating income together with operating income calculated in accordance with GAAP.

Non-GAAP net income and diluted net income per share attributable to Fortinet, Inc. common stockholders. We define non-GAAP net income as net income or loss plus the items noted above under non-GAAP operating income and operating margin. In addition, we adjust non-GAAP net income and diluted net income per share for gains or losses on investments in privately held companies, a tax adjustment required for an effective tax rate on a non-GAAP basis and adjustments attributable to non-controlling interests, which differs from the GAAP effective tax rate. We define non-GAAP diluted net income per share as non-GAAP net income divided by the non-GAAP diluted weighted-average shares outstanding. We consider these non-GAAP financial measures to be useful metrics for management and investors for the same reasons that we use non-GAAP operating income and non-GAAP operating margin. However, in order to provide a more complete picture of our recurring core business operating results, we include in non-GAAP net income and non-GAAP diluted net income per share, the tax adjustment required resulting in an effective tax rate on a non-GAAP basis, which often differs from the GAAP tax rate. We believe the non-GAAP effective tax rates we use are reasonable estimates of normalized tax rates for our current and prior fiscal years under our global operating structure. The same limitations described above regarding our use of non-GAAP operating income and non-GAAP operating margin apply to our use of non-GAAP net income and non-GAAP diluted net income per share. We account for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP net income and non-GAAP diluted net income per share and evaluating non-GAAP net income and non-GAAP diluted net income per share together with net income or loss and diluted net income per share calculated in accordance with GAAP.

FORTINET, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited, in millions)

September 30,
2021
December 31,
2020
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 1,852.1 $ 1,061.8
Short-term investments 1,228.1 775.5
Marketable equity securities 40.8
Accounts receivable—net 604.9 720.0
Inventory 177.9 139.8
Prepaid expenses and other current assets 59.7 43.3
Total current assets 3,963.5 2,740.4
LONG-TERM INVESTMENTS 298.2 118.3
PROPERTY AND EQUIPMENT—NET 556.6 448.0
DEFERRED CONTRACT COSTS 378.8 304.8
DEFERRED TAX ASSETS 337.3 245.2
GOODWILL AND OTHER INTANGIBLE ASSETS—NET 198.6 124.6
OTHER ASSETS 237.6 63.2
TOTAL ASSETS $ 5,970.6 $ 4,044.5
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Accounts payable $ 142.3 $ 141.6
Accrued liabilities 247.8 149.2
Accrued payroll and compensation 174.2 145.9
Current portion of long-term debt 17.6
Deferred revenue 1,616.1 1,392.8
Total current liabilities 2,198.0 1,829.5
DEFERRED REVENUE 1,490.3 1,212.5
INCOME TAX LIABILITIES 96.5 90.3
LONG-TERM DEBT 988.0
OTHER LIABILITIES 62.2 56.2
Total liabilities 4,835.0 3,188.5
COMMITMENTS AND CONTINGENCIES
EQUITY:
Common stock 0.2 0.2
Additional paid-in capital 1,257.7 1,207.2
Accumulated other comprehensive income (loss) (1.2 ) 0.7
Accumulated deficit (138.6 ) (352.1 )
Total Fortinet, Inc. stockholders’ equity 1,118.1 856.0
Non-controlling interests 17.5
Total equity 1,135.6 856.0
TOTAL LIABILITIES AND EQUITY $ 5,970.6 $ 4,044.5

FORTINET, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited, in millions, except per share amounts)

Three Months Ended Nine Months Ended
  September 30,
2021
September 30,
2020
September 30,
2021
September 30,
2020
REVENUE:
Product $ 337.1 $ 223.8 $ 876.1 $ 628.0
Service 530.1 427.3 1,502.5 1,218.4
Total revenue 867.2 651.1 2,378.6 1,846.4
COST OF REVENUE:
Product 134.3 84.3 341.2 245.0
Service 76.9 54.9 213.5 158.0
Total cost of revenue 211.2 139.2 554.7 403.0
GROSS PROFIT:
Product 202.8 139.5 534.9 383.0
Service 453.2 372.4 1,289.0 1,060.4
Total gross profit 656.0 511.9 1,823.9 1,443.4
OPERATING EXPENSES:
Research and development 107.8 90.0 311.6 252.4
Sales and marketing 347.1 266.7 978.0 780.5
General and administrative 35.8 29.4 102.2 87.1
Gain on intellectual property matter (1.1 ) (1.1 ) (3.4 ) (39.0 )
Total operating expenses 489.6 385.0 1,388.4 1,081.0
OPERATING INCOME 166.4 126.9 435.5 362.4
INTEREST INCOME 1.2 2.5 3.5 15.7
INTEREST EXPENSE (4.6 ) (10.4 )
OTHER EXPENSE—NET (6.3 ) (1.0 ) (7.5 ) (8.1 )
INCOME BEFORE INCOME TAXES AND LOSS FROM EQUITY METHOD INVESTMENT 156.7 128.4 421.1 370.0
PROVISION FOR (BENEFIT FROM) INCOME TAXES (9.3 ) 5.0 10.4 28.2
LOSS FROM EQUITY METHOD INVESTMENT (2.8 ) (2.8 )
NET INCOME INCLUDING NON-CONTROLLING INTERESTS 163.2 123.4 407.9 341.8
Less: NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS, NET OF TAX 0.1 0.1
NET INCOME ATTRIBUTABLE TO FORTINET, INC. $ 163.1 $ 123.4 $ 407.8 $ 341.8
Net income per share attributable to Fortinet, Inc. common stockholders:
Basic $ 1.00 $ 0.76 $ 2.50 $ 2.07
Diluted $ 0.97 $ 0.75 $ 2.44 $ 2.03
Weighted-average shares outstanding:
Basic 163.5 162.1 163.3 164.8
Diluted 167.7 165.6 167.1 168.4

FORTINET, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in millions)

Nine Months Ended
  September 30,
2021
September 30,
2020
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income including non-controlling interests $ 407.9 $ 341.8
Adjustments to reconcile net income to net cash provided by operating activities:
Stock-based compensation 154.8 143.0
Amortization of deferred contract costs 126.9 99.8
Depreciation and amortization 59.1 52.1
Amortization of investment premium 4.8 0.2
Loss from equity method investment 2.8
Other 4.4 5.8
Changes in operating assets and liabilities, net of impact of business combinations:
Accounts receivable—net 130.6 (3.1 )
Inventory (19.5 ) (31.0 )
Prepaid expenses and other current assets (12.5 ) (4.6 )
Deferred contract costs (201.0 ) (143.9 )
Deferred tax assets (91.9 ) 4.4
Other assets (15.7 ) (2.0 )
Accounts payable (11.8 ) (4.2 )
Accrued liabilities 77.0 16.5
Accrued payroll and compensation 23.1 19.5
Other liabilities (3.2 ) 10.3
Deferred revenue 497.1 282.6
Net cash provided by operating activities 1,132.9 787.2
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of investments (1,749.9 ) (776.3 )
Sales of investments 82.2 141.4
Maturities of investments 1,029.0 730.3
Purchases of property and equipment (144.6 ) (93.6 )
Purchase of investment in privately held company (160.0 )
Payments made in connection with business combinations, net of cash acquired (73.4 ) (9.2 )
Purchases of marketable equity securities (42.5 ) (0.4 )
Net cash used in investing activities (1,059.2 ) (7.8 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from long-term borrowings, net of discount and underwriting fees 989.4
Payments for debt issuance costs (2.4 )
Payments of debt assumed in connection with business combination (2.2 ) (4.1 )
Repurchase and retirement of common stock (170.0 ) (1,046.0 )
Proceeds from issuance of common stock 20.7 18.2
Taxes paid related to net share settlement of equity awards (118.9 ) (86.5 )
Other (0.2 ) (1.2 )
Net cash provided by (used in) financing activities 716.4 (1,119.6 )
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS 0.2
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 790.3 (340.2 )
CASH AND CASH EQUIVALENTS—Beginning of period 1,061.8 1,222.5
CASH AND CASH EQUIVALENTS—End of period $ 1,852.1 $ 882.3
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid for income taxes—net $ 69.9 $ 27.6
Operating lease liabilities arising from obtaining right-of-use assets $ 31.0 $ 14.7

Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP measures
(Unaudited, in millions, except per share amounts)

Reconciliation of net cash provided by operating activities to free cash flow

Three Months Ended
September 30,
2021
September 30,
2020
Net cash provided by operating activities $ 398.8 $ 220.8
Less: Purchases of property and equipment (69.0 ) (35.1 )
Free cash flow $ 329.8 $ 185.7
Net cash used in investing activities $ (307.5 ) $ (224.6 )
Net cash used in financing activities $ (118.7 ) $ (30.3 )

Reconciliation of GAAP operating income to non-GAAP operating income, operating margin, net income and diluted net income per share attributable to Fortinet, Inc. common stockholders

Three Months Ended September 30, 2021 Three Months Ended September 30, 2020
GAAP
Results
Adjustments Non-GAAP
Results
GAAP
Results
Adjustments Non-GAAP
Results
Operating income $ 166.4 $ 57.2 (a) $ 223.6 $ 126.9 $ 51.7 (b) $ 178.6
Operating margin 19.2 % 25.8 % 19.5 % 27.4 %
Adjustments:
Stock-based compensation 53.5 50.0
Amortization of acquired intangible assets 4.8 2.8
Gain on intellectual property matter (1.1 ) (1.1 )
Tax adjustment (54.2 ) (c) (29.7 ) (c)
Adjustments attributable non-controlling interests (0.2 ) (d)
Net income attributable to Fortinet, Inc. $ 163.1 $ 2.8 $ 165.9 $ 123.4 $ 22.0 $ 145.4
Diluted net income per share attributable to Fortinet, Inc. common stockholders $ 0.97 $ 0.99 $ 0.75 $ 0.88
Shares used in diluted net income per share calculations 167.7 167.7 165.6 165.6

(a) To exclude $53.5 million of stock-based compensation and $4.8 million of amortization of acquired intangible assets, offset by a $1.1 million gain on intellectual property matter in the three months ended September 30, 2021.
(b) To exclude $50.0 million of stock-based compensation and $2.8 million of amortization of acquired intangible assets, offset by a $1.1 million gain on intellectual property matter in the three months ended September 30, 2020.
(c) Non-GAAP financial information is adjusted to an effective tax rate of 21% and 19% in the three months ended September 30, 2021 and 2020, respectively, on a non-GAAP basis, which differs from the GAAP effective tax rate.
(d) Adjustments include amortization of acquired intangible assets attributable to non-controlling interests and Non-GAAP financial information adjusted to an effective tax rate of 31% for the subsidiary of AlaxalA standalone in the three months ended September 30, 2021.

Reconciliation of total consolidated revenue to total billings

Three Months Ended
September 30,
2021
September 30,
2020
Total revenue $ 867.2 $ 651.1
Add: Change in deferred revenue 201.0 98.9
Less: Deferred revenue balance acquired in business combination (4.1 ) (0.2 )
Total billings $ 1,064.1 $ 749.8
Investor Contact: Media Contact:
Peter Salkowski Sandra Wheatley
Fortinet, Inc. Fortinet, Inc.
408-331-4595 408-391-9408
psalkowski@fortinet.com swheatley@fortinet.com