Savvis Reports Improvement in Revenue for 2009

By Savvis Inc., PRNE
Tuesday, February 2, 2010

Fourth Quarter and Full Year 2009 Adjusted EBITDA* Up 7% Quarterly and 19% Annually

ST. LOUIS, February 3 - Savvis, Inc. (Nasdaq: SVVS), a global leader in outsourced internet
infrastructure services for enterprises, today reported its fourth quarter
2009 financial results, with revenue of US$219.8 million, compared to
US$222.4 million in the fourth quarter of 2008. Adjusted EBITDA was US$54.9
million
, compared to US$52.0 million of adjusted EBITDA in the fourth quarter
of 2008.

Income from operations for the fourth quarter of 2009 was US$10.4
million
, compared to US$15.0 million in the fourth quarter of 2008. The
company reported a net loss of (US$5.4) million, or (US$0.10) per share, in
the fourth quarter of 2009, compared to a fourth quarter 2008 net loss of
(US$0.3) million, or (US$0.01) per share.

For full year 2009, revenue was US$874.4 million, up 2% when compared to
full year 2008 revenue of US$857.0 million. Adjusted EBITDA for 2009 was
US$220.0 million, up 19% over the US$184.6 million reported in 2008.
Leveraged free cash flow* in 2009 was US$50.1 million, up significantly
compared to (US$90.6) million in the prior year. The improvement in leveraged
free cash flow is due to a reduction in capital expenditures in 2009,
following the completion of the company's global data center expansion in
2008.

Compared to full year 2008 income from operations of US$26.5 million,
Savvis reported income from operations of US$40.1 million in 2009. The
company reported a net loss of (US$20.8) million in 2009, an improvement over
its 2008 net loss of (US$22.0) million. For full year 2009, Savvis had a net
loss per share of (US$0.39), compared to a net loss per share of (US$0.41) in
2008.

"In the fourth quarter, Savvis recorded its best bookings in 18 months,"
said Jim Ousley, interim chief executive officer of Savvis. "The fourth
quarter included a US$33 million, five-year deal to provide outsourcing to a
global, information distribution services company. In addition, we saw strong
sales in the financial and media verticals, as well as with our cloud
offerings. We are pleased with the sequential revenue growth in the fourth
quarter, particularly in our Hosting segment."

    Fourth Quarter Financial Results

    US dollars in millions                       Three months ended
                                       12/31/09       9/30/09      12/31/08
    Hosting                              $154.7        $148.1        $150.9
    Network                               $65.1         $65.1         $71.5
                                          -----         -----         -----
      Total Revenue                      $219.8        $213.2        $222.4
                                         ------        ------        ------

    Cost of Revenue(1)                   $120.4        $117.9        $123.7
    SG&A Expenses(1)                      $50.5         $52.6         $48.8
    Non-Cash, Equity-Based
     Compensation(1)                       $6.0          $8.5          $2.0
    Income from Operations                $10.4          $4.5         $15.0
    Net Income (Loss)(2)                  ($5.4)        ($9.9)        ($0.3)

    Adjusted EBITDA                       $54.9         $51.2         $52.0
    Adjusted EBITDA Margin                   25%           24%           23%

    (1) Both cost of revenue and SG&A expenses exclude depreciation,
        amortization and accretion and include non-cash, equity-based
        compensation.  Total non-cash, equity-based compensation attributed
        to cost of revenue for the three months ended December 31, 2009,
        September 30, 2009, and December 31, 2008, was $1.1 million, $1.5
        million and $0.1 million and to SG&A expenses was $4.9 million, $7.0
        million and $1.9 million, respectively. 

    (2) Net income (loss) is restated from amounts reported in the prior
        year, due to Savvis' adoption of new accounting guidance for certain
        convertible securities.  Interest expense increased $3.3 million for
        the three months ended December 31, 2008.

Fourth Quarter Overview

Total Savvis revenue for the fourth quarter was $219.8 million. Revenue
was up 3%, compared to third quarter 2009 revenue of $213.2 million. For the
fourth quarter of 2009, income from operations of $10.4 million was up
significantly, when compared to the $4.5 million recorded in the third
quarter of 2009.

A consolidated net loss of ($5.4) million was recorded in the fourth
quarter of 2009, compared to a net loss of ($9.9) million in the third
quarter of 2009. Savvis recorded a loss per share of ($0.10) in the fourth
quarter of 2009, compared to a loss per share of ($0.18) in the third quarter
of 2009.

Adjusted EBITDA was $54.9 million for the fourth quarter of 2009. This
amount represented a 7% increase from the $51.2 million of adjusted EBITDA
that was recorded in the third quarter of 2009.

    Hosting

    US dollars in millions                      Three months ended
                                        12/31/09       9/30/09     12/31/08
    Colocation                             $86.9         $85.3        $83.2
    Managed Services                       $67.8         $62.8        $67.7
                                           -----         -----        -----
       Total Hosting Revenue              $154.7        $148.1       $150.9
    Percentage Change                                        4%           2%

Overall Hosting revenue was $154.7 million in the fourth quarter, up 2%
on a year-over-year basis. On a quarter-over-quarter basis, Hosting revenue
was up 4%.

For the quarter, Managed Services contributed $67.8 million to overall
Hosting revenue, or 44%, and included $2.2 million in early termination fees.
Managed Services revenue was up 8%, on a quarterly basis, and positive trends
in cloud revenue contributed to the fourth quarter improvement. On an annual
basis, Managed Services revenue was flat. Excluding fourth quarter 2008
revenue of $5.2 million from the American Stock Exchange, Managed Services
revenue was up 8%, year-over-year.

Colocation contributed $86.9 million to overall Hosting revenue in the
quarter, or 56%. Year-over-year, Colocation revenue grew 4%. On a
quarter-over-quarter basis, colocation revenue growth was 2%. As expected,
Savvis saw several colocation customers transition to their own underutilized
data centers late in the fourth quarter. This churn will result in a first
quarter 2010 sequential quarterly decline in colocation revenue of $6.1
million
.

    Network 

    US dollars in millions                    Three months ended
                                      12/31/09       9/30/09     12/31/08
    Core                                 $31.4         $28.6        $24.7
    Sustaining                           $33.7         $36.4        $46.8
                                         -----         -----        -----
       Total Network Revenue             $65.1         $65.0        $71.5
    Percentage Change                                      0%         (9%)

Overall Network revenue was $65.1 million in the fourth quarter and was
down (9%) on an annual basis. On a quarterly basis, Network revenue was flat,
as the company began to see some initial results from its long-term strategy
to focus on Core Network customers, which are generally associated with its
data centers.

For the quarter, Core Network contributed $31.4 million to overall
Network revenue, or 48%. Core Network revenue was up 27%, on a year-over-year
basis, and was up 10%, on a quarter-over-quarter basis. Core Network includes
network revenue from Thomson Reuters and from other financial vertical and
data center customers, who also purchase bundled network and hosting
services.

Sustaining Network contributed $33.7 million to overall Network revenue
in the quarter, or 52%. Year-over-year, Sustaining Network revenue declined
(28%). On a quarter-over-quarter basis, Sustaining Network revenue was down
(7%). Sustaining Network includes revenue from network services that are
either in slower growth or declining markets or are not directly tied to the
future growth of the company's Hosting and Network businesses.

Highlights

The financial vertical represented 26% of total revenue, or $57.7
million
, in the fourth quarter of 2009. Revenue in the quarter was down (2%),
compared to the fourth quarter of 2008, and up 7%, compared to the third
quarter of 2009. Savvis saw sequential improvement in its proximity hosting
business and overall good growth in the financial vertical, in the fourth
quarter.

Also during the quarter, Savvis reported cloud revenue of $2.5 million,
up 25% on a quarter-over-quarter basis and 105% year-over-year. In addition,
Savvis announced that it had expanded its progressive relationship with Cisco
to include the use of the Cisco Unified Computing System (UCS) in its
Symphony Virtual Private Data Center (VPDC) cloud offering.

In the fourth quarter, Savvis brought new Software-as-a-Service (SaaS)
customers on board, including Peopleclick. Its database of more than 90
million resumes will be powered by Savvis. As part of the three-year
agreement, Peopleclick is deploying Savvis' SaaS IT infrastructure solution,
which is hosted from multiple Savvis data centers in the United States and
the United Kingdom. SaaS revenue in the fourth quarter was $19.3 million, up
3% on a quarter-over-quarter basis and 31% year-over-year.

In addition to new relationships, Savvis saw existing client
relationships grow stronger, during the fourth quarter. The Thomson Reuters
collaboration, which was announced in the quarter, is ahead of plan. This
relationship showed revenue growth, and it is contributing to the company's
Hosting and Network revenue. At present, the Thomson Reuters solution is
deployed in five of the anticipated six data centers, with Frankfurt expected
online by the end of the first quarter of 2010.

Cash Flow and Balance Sheet

Net cash provided by operating activities was $57.5 million in the fourth
quarter of 2009, compared to $44.9 million in the fourth quarter of 2008.
Cash capital expenditures for the fourth quarter of 2009 totaled $57.1
million
.

The company's cash position at December 31, 2009, was $160.8 million,
compared to $163.5 million at September 30, 2009. As of December 31, 2009,
the long-term debt and capital leases for Savvis (net of current portion)
totaled $600.0 million. During the fourth quarter, the company expanded its
existing footprint at its CH4 data center, in downtown Chicago, by 50% and
lengthened the term of the lease. This resulted in an increase in capital
lease obligations, as CH4 was reclassified as a capital lease valued at $37.8
million
, in aggregate.

    Full Year Financial Results

    US dollars in millions                         12 months ended
                                       12/31/09       12/31/08      % change
    Colocation                           $341.3         $304.3           12%
    Managed Services                     $266.0         $260.2            2%
                                         ------         ------           ---
       Hosting                           $607.3         $564.5            8%
    Core                                 $112.6          $89.6           26%
    Sustaining                           $154.5         $202.9          (24%)
                                         ------         ------          ----
       Network Services                  $267.1         $292.5           (9%)
                                         ------         ------           ---
          Total Revenue                  $874.4         $857.0            2%
                                         ------         ------           ---

    Cost of Revenue(1)                   $480.3         $483.1            1%
    SG&A Expenses(1)                     $203.2         $212.3            4%
    Non-Cash, Equity-Based
     Compensation(1)                      $29.1          $23.0          (27%)
    Income from Operations                $40.1          $26.5           51%
    Net Income (Loss)(2)                 ($20.8)        ($22.0)           5%

    Adjusted EBITDA                      $220.0         $184.6           19%
    Adjusted EBITDA Margin                   25%            22%    ~360 bps

    (1) Both cost of revenue and SG&A expenses exclude depreciation,
        amortization and accretion and include non-cash, equity-based
        compensation.  Total non-cash, equity-based compensation attributed
        to cost of revenue for the 12 months ended December 31, 2009, and
        December 31, 2008, was $5.5 million and $3.3 million and to SG&A
        expenses was $23.6 million and $19.6 million, respectively.  

    (2) Net income (loss) is restated from amounts reported in the prior
        year, due to Savvis' adoption of new accounting guidance for certain
        convertible securities.  Interest expense increased $12.8 million for
        the year ended December 31, 2008.

Full Year Highlights

In 2009, Savvis continued as a leader in the financial vertical, when it
added Chi-X Canada, the Turquoise Multilateral Trading Facility in Europe,
and Credit Suisse CrossFinder as Savvis connectivity options. The company
also announced that BATS Global Markets expanded its hosting space in Savvis'
Weehawken, NJ, data center and expanded its footprint within the Savvis
Docklands data center in London. Outside the financial vertical, Savvis
announced big customer wins in the areas of SaaS and media, among others.

Savvis was positioned in the Leaders Quadrant in the Web Hosting and
Hosted Cloud System Infrastructure Services Magic Quadrant, in 2009. The
Gartner Magic Quadrant is widely recognized as one of the most influential
reports for enterprises seeking to evaluate hosting vendors. Its evaluation
is based on completeness of vision, including market understanding, product
strategy and innovation, and assesses ability to execute, which includes
operations and overall viability, among other criteria.

Significant year-over-year trends for Savvis include Hosting revenue
growth of 8% and a 26% improvement in Core Network revenue. In the financial
vertical, 2009 revenue was $229.1 million, up 3% over 2008. The company's
cloud revenue for 2009 was $7.4 million, which was up 93% over 2008. SaaS
2009 revenue of $70.7 million was up 38%, year-over-year.

Financial Outlook

"We look forward to quarterly sequential growth beginning in the second
quarter and continuing throughout 2010," said Greg Freiberg, chief financial
officer for Savvis. "However, we still expect the colocation churn we
experienced late in the fourth quarter to impact sequential revenue and
adjusted EBITDA growth in the first quarter."

Savvis currently expects the following for full year 2010:

    - Adjusted EBITDA of $205 to $225 million
    - Total cash capital expenditures of $180 to $200 million, including
      approximately $53 million for data center expansion
    - Cash interest expense (net) of approximately $40 to $50 million

Investor Conference Call

Savvis will webcast an investor conference call at 10:00 a.m. ET today,
February 3, 2010. Both the webcast and supporting presentation will be
available at savvis.net on the Investor Relations page. A live conference
call will also be available by telephone at +1-866-253-6509 for financial
analysts in North America or +1-703-639-1208 for international analysts. A
replay will be available on the Web site for six months. Investors may also
access the replay by telephone through Monday, February 15, by dialing
+1-888-266-2081 in North America or +1-703-925-2533 internationally and using
the access code 1424739.

About Savvis

Savvis, Inc. (NASDAQ:SVVS) is a global leader in outsourced internet
infrastructure services for enterprises. More than 4,000 customers, including
40 percent of the top 100 companies in the Fortune 500, use Savvis to reduce
capital expense, improve service levels and harness the latest advances in
cloud computing. For more information visit www.savvis.net.

Forward-Looking Statements

This document contains forward-looking statements within the meaning of
the Private Securities Litigation Reform Act of 1995. Actual results may
differ materially from Savvis' expectations. Certain factors that could
adversely affect actual results are set forth as risk factors described in
Savvis' SEC reports and filings, including its annual report on Form 10-K for
the year ended December 31, 2008, and subsequent filings. Those risk factors
include, but are not limited to, uncertainties in economic conditions,
including conditions that could pressure enterprise IT spending; introduction
of, demand for and market acceptance of Savvis' products and services;
whether or not Savvis is able to sign additional outsourcing deals;
variability in pricing for those products and services; merger and
acquisition activity by Savvis customers or other customer activity that
affects the level of business done with Savvis; rapid evolution of
technology; changes in the operating environment; and changes or proposed
changes in, or introduction of new, regulatory schemes or environments that
impact Savvis and/or its customers' businesses. The forward-looking
statements contained in this document speak only as of the date of
publication, February 3, 2010. Subsequent events and developments may cause
the company's forward-looking statements to change, and the company will not
undertake efforts to revise those forward-looking statements to reflect
events after this date.

* Non-GAAP Measures

Savvis includes information pertaining to certain non-GAAP measures in
conjunction with reporting of its quarterly and year-end financial results.
"Adjusted EBITDA" represents income from operations before depreciation,
amortization and accretion, gains and losses on sales of assets, and
non-cash, equity-based compensation. We have included information concerning
adjusted EBITDA because we believe that in our industry such information is a
relevant measurement of a company's operating financial performance and
liquidity. "Leveraged free cash flow" (formerly known as adjusted free cash
flow) represents adjusted EBITDA less cash capital expenditures and less cash
interest, net. We have included information concerning leveraged free cash
flow because we believe that in our industry such information is a relevant
measurement of a company's operating financial performance and liquidity.
"Cash return on capital employed" represents operating cash flow divided by
capital employed (short-term and long-term debt plus equity). We have
included information concerning cash return on capital employed because we
believe that in our industry such information is a relevant measurement of a
company's operating financial performance and its efficient use of capital.
We do not provide forward looking guidance for certain financial data, such
as income from operations, depreciation, amortization and accretion,
non-cash, equity-based compensation, and interest income. As a result, we are
unable to provide a reconciliation of non-GAAP measures, such as adjusted
EBITDA, leveraged free cash flow and cash return on capital employed for
forward looking data, including 2010 full-year guidance. The calculations of
adjusted EBITDA, leveraged free cash flow and cash return on capital employed
are not specified by United States generally accepted accounting principles.
Our calculations of adjusted EBITDA, leveraged free cash flow and cash return
on capital employed may not be comparable to similarly-titled measures of
other companies.

                          SAVVIS, Inc. and Subsidiaries
             Unaudited Condensed Consolidated Statements of Operations
                      (in thousands, except per share data)                  

                                       Three Months Ended      Year Ended
                                          December 31,        December 31,
                                         -------------       -------------
                                         2009      2008      2009      2008
                                         ----      ----      ----      ---- 

    Revenue                           $219,819  $222,454  $874,414  $857,041
    Operating Expenses:
      Cost of revenue
       (including non-cash,
       equity-based
       compensation of $1,068, $65,
       $5,498 and $3,339) (1)          120,428   123,672   480,335   483,054
      Sales, general and
       administrative
       expenses (including
       non-cash, equity-based
       compensation of $4,882,
       $1,892, $23,604 and
       $19,630) (1)                     50,454    48,762   203,158   212,331
      Depreciation, amortization
       and accretion                    38,519    35,003   150,854   135,123
                                        ------    ------   -------   -------
    Total Operating Expenses           209,401   207,437   834,347   830,508
                                       -------   -------   -------   -------
    Income from Operations              10,418    15,017    40,067    26,533
      Other (income) and expense        14,916    14,904    58,184    45,503
                                        ------    ------    ------    ------
    Income (Loss) before
     Income Taxes                       (4,498)      113   (18,117)  (18,970)
      Income tax expense                   861       407     2,729     2,996
                                           ---       ---     -----     -----
    Net Income (Loss)                  $(5,359)    $(294) $(20,846) $(21,966)
                                       =======     =====  ========  ========
    Net Income (Loss) per
     Common Share
      Basic                             $(0.10)   $(0.01)   $(0.39)   $(0.41)
                                        ======    ======    ======    ======
      Diluted                           $(0.10)   $(0.01)   $(0.39)   $(0.41)
                                        ======    ======    ======    ======
    Weighted-Average Common Shares
     Outstanding (2)
      Basic                             54,036    53,460    53,786    53,317
                                        ======    ======    ======    ======
      Diluted                           54,036    53,460    53,786    53,317
                                        ======    ======    ======    ====== 

    (1) Excludes depreciation, amortization and accretion, which is reported
        separately. 

    (2) For the three months and years ended December 31, 2009, and 2008, the
        effect of including the incremental shares associated with the
        Convertible Notes, options, unvested restricted preferred units,
        unvested restricted stock units, and unvested restricted stock awards
        are anti-dilutive, and as such, are not included in the diluted
        weighted-average common shares outstanding.
                          SAVVIS, Inc. and Subsidiaries
                 Unaudited Condensed Consolidated Balance Sheets
                                  (in thousands)                             

                                                  December 31,   December 31,
                                                       2009           2008
                                                       ----           ----
                       ASSETS
    Current Assets:
    Cash and cash equivalents                        $160,815       $121,284
    Trade accounts receivable, net                     45,754         51,745
    Prepaid expenses and other current assets          21,217         23,641
                                                       ------         ------
    Total Current Assets                              227,786        196,670
                                                      -------        -------
    Property and equipment, net                       783,852        736,646
    Other non-current assets                           13,120         16,379
                                                       ------         ------
    Total Assets                                   $1,024,758       $949,695
                                                   ==========       ======== 

        LIABILITIES AND STOCKHOLDERS' EQUITY                                 

    Current Liabilities:
    Payables and other trade accruals                 $52,710        $41,538
    Current portion of long-term debt and lease
     obligations                                       17,479         13,049
    Other accrued liabilities                          68,314         71,675
                                                       ------         ------
    Total Current Liabilities                         138,503        126,262
                                                      -------        -------
    Long-term debt, net of current portion            376,089        360,249
    Capital and financing method lease
     obligations, net of current portion              223,897        191,419
    Other accrued liabilities                          76,452         71,588
                                                       ------         ------
    Total Liabilities                                 814,941        749,518
                                                      -------        ------- 

    Stockholders' Equity:
    Common stock                                          545            535
    Additional paid-in capital                        862,834        834,882
    Accumulated deficit                              (634,429)      (613,583)
    Accumulated other comprehensive loss              (19,133)       (21,657)
                                                      -------        -------
    Total Stockholders' Equity                        209,817        200,177
                                                      -------        -------
    Total Liabilities and Stockholders' Equity     $1,024,758       $949,695
                                                   ==========       ========

                          SAVVIS, Inc. and Subsidiaries
            Unaudited Condensed Consolidated Statements of Cash Flows
                                  (in thousands)                             

                                      Three Months Ended      Year Ended
                                          December 31,        December 31,
                                         --------------      --------------
                                         2009      2008      2009      2008
                                         ----      ----      ----      ----
    Cash Flows from Operating
     Activities:
    Net income (loss)                  $(5,359)    $(294) $(20,846) $(21,966)
    Reconciliation of net income
     (loss) to net cash provided
     by operating activities:
    Depreciation, amortization and
     accretion                          38,519    35,003   150,854   135,123
    Non-cash, equity-based
     compensation                        5,950     1,957    29,102    22,969
    Accrued interest, net               (1,702)     (354)    4,578     5,260
    Amortization of debt discount        3,691     3,401    14,319    13,194
    Other, net                              16       649       943       852
    Net changes in operating assets
     and liabilities:
      Trade accounts receivable, net       859     5,587     6,331    (1,241)
      Prepaid expenses and other
       current and non-current assets    6,458     2,781     5,893    (5,591)
      Payables and other trade
       accruals                          7,597    (6,192)    2,322    (1,360)
      Other accrued liabilities          1,441     2,340    (7,015)   (1,682)
                                         -----     -----    ------    ------
    Net cash provided by
     operating activities               57,470    44,878   186,481   145,558
                                        ------    ------   -------   ------- 

    Cash Flows from Investing
     Activities:
    Payments for capital
     expenditures                      (57,132)  (36,889) (132,936) (246,166)
                                       -------   -------  --------  --------
    Net cash used in
     investing activities              (57,132)  (36,889) (132,936) (246,166)
                                       -------   -------  --------  -------- 

    Cash Flows from
     Financing Activities:
    Proceeds from long-term debt             -     5,845     2,865    62,292
    Payments for employee
     taxes on equity-based
     instruments                          (130)      (15)   (1,749)   (2,298)
    Payments for debt issuance costs         -      (750)        -    (1,885)
    Principal payments on
     long-term debt                     (1,650)   (1,648)   (6,600)   (5,129)
    Principal payments
     under capital lease
     obligations                        (1,055)   (1,673)   (7,145)   (5,825)
    Other, net                            (712)        -    (1,844)      907
                                          ----       ---    ------       ---
    Net cash provided by
     (used in) financing
     activities                         (3,547)    1,759   (14,473)   48,062
                                        ------     -----   -------    ------
    Effect of exchange rate
     changes on cash and cash
     equivalents                           526    (4,511)      459    (9,311)
                                           ---    ------       ---    ------
    Net Increase (Decrease)
     in Cash and Cash Equivalents       (2,683)    5,237    39,531   (61,857)
    Cash and Cash Equivalents,
     Beginning of Period               163,498   116,047   121,284   183,141
                                       -------   -------   -------   -------
    Cash and Cash
     Equivalents, End of Period       $160,815  $121,284  $160,815  $121,284
                                      ========  ========  ========  ======== 

    Supplemental Disclosures of
     Cash Flow Information:
    Cash paid for interest             $11,586   $11,276   $37,228   $32,380
                           SAVVIS, Inc. and Subsidiaries
         Unaudited Selected Condensed Consolidated Financial Information
                                  (in thousands)

                                    Three Months Ended        Year Ended
                                    ------------------        ----------
                               December 31,    September 30,  December 31,
                               -------------   -------------  -------------
                               2009      2008      2009      2009      2008
                               ----      ----      ----      ----      ----
    Segment Revenue:
    Hosting                 $154,664  $150,917  $148,155  $607,296  $564,509
    Network                   65,155    71,537    65,056   267,118   292,532
                              ------    ------    ------   -------   -------
    Total Revenue           $219,819  $222,454  $213,211  $874,414  $857,041
                            ========  ========  ========  ========  ======== 

    Segment Adjusted EBITDA:
    Hosting                  $59,326   $57,901   $55,582  $239,290  $204,831
    Network                   16,070    17,134    18,484    67,610    66,297
    Corporate - Other (1)    (20,509)  (23,058)  (22,875)  (86,877)  (86,503)
                             -------   -------   -------   -------   -------
    Total Adjusted
     EBITDA (2)              $54,887   $51,977   $51,191  $220,023  $184,625
                             =======   =======   =======  ========  ======== 

    Adjusted EBITDA
     Reconciliation:
    Income from operations   $10,418   $15,017    $4,514   $40,067   $26,533
    Depreciation,
     amortization and
     accretion                38,519    35,003    38,201   150,854   135,123
    Non-cash, equity-
     based compensation        5,950     1,957     8,476    29,102    22,969
                               -----     -----     -----    ------    ------
    Adjusted EBITDA          $54,887   $51,977   $51,191  $220,023  $184,625
                             =======   =======   =======  ========  ======== 

    Reconciliation of
     Adjusted EBITDA
     to Income
     (Loss) before Income
     Taxes:
    Adjusted EBITDA          $54,887   $51,977   $51,191  $220,023  $184,625
    Depreciation,
     amortization and
     accretion               (38,519)  (35,003)  (38,201) (150,854) (135,123)
    Non-cash, equity-
     based compensation       (5,950)   (1,957)   (8,476)  (29,102)  (22,969)
    Interest income               35       447        33       226     3,364
    Interest expense         (14,266)  (14,224)  (14,533)  (57,976)  (50,450)
    Other income (expense)      (685)   (1,127)      613      (434)    1,583
                                ----    ------       ---      ----     -----
    Income (Loss) before
     Income Taxes            $(4,498)     $113   $(9,373) $(18,117) $(18,970)
                             =======      ====   =======  ========  ======== 

    Leveraged Free Cash
     Flow Reconciliation:
    Adjusted EBITDA          $54,887   $51,977   $51,191  $220,023  $184,625
    Cash capital
     expenditures            (57,132)  (36,889)  (30,328) (132,936) (246,166)
    Cash interest paid       (11,586)  (11,276)   (5,541)  (37,228)  (32,380)
    Interest income               35       447        33       226     3,364
                                 ---       ---       ---       ---     -----
    Leveraged Free Cash
     Flow (3)               $(13,796)   $4,259   $15,355   $50,085  $(90,557)
                            ========    ======   =======   =======  ======== 

    (1)  Corporate - Other adjusted EBITDA includes all costs not directly
         associated with hosting services or network services. Costs not
         directly associated with hosting services or network services
         include, but are not limited to, general and administrative costs.

    (2)  Adjusted EBITDA represents income from operations before
         depreciation, amortization, accretion and non-cash, equity-based
         compensation.  We have included information concerning adjusted
         EBITDA because we believe that in our industry such information is
         a relevant measurement of a company's operating financial
         performance and liquidity.  The calculation of adjusted EBITDA is
         not specified by United States generally accepted accounting
         principles.  Our calculation of adjusted EBITDA may not be
         comparable to similarly titled measures of other companies.    

    (3)  Leveraged Free Cash Flow represents adjusted EBITDA less cash
         capital expenditures and less cash interest, net. We have included
         information concerning leveraged free cash flow because we believe
         that in our industry such information is a relevant measurement of
         a company's operating financial performance and liquidity.

                           SAVVIS, Inc. and Subsidiaries
                    Unaudited Supplemental Revenue Information
                  (in thousands, except per square foot amounts)

                                         Three Months Ended
                                         ------------------
                         December    March      June   September    December
                            31,        31,       30,       30,         31,
                           2008       2009      2009      2009        2009
                           ----       ----      ----      ----        ----
    Data Center Revenue
    Colocation           $83,245    $84,232   $84,856    $85,341    $86,892
    Managed hosting       67,672     68,086    67,303     62,814     67,772

    Average Billed
     Square Feet
    Colocation             611.3      590.5     595.4      608.6      592.3
    Managed hosting         20.5       21.2      21.4       22.2       22.9
                            ----       ----      ----       ----       ----

    Average Monthly Data
     Center Revenue
     Per Billed Square
     Foot (1)
    Colocation             $45.4      $47.6     $47.5      $46.7      $48.9
    Managed
     hosting             1,101.4    1,069.2   1,046.4      945.1      985.4

    (1)  Average monthly data center revenue per billed square foot is
         calculated as the revenue per quarter divided by the average billed
         square feet per quarter stated on a monthly basis.    

    Network Revenue Supplemental Information:

                                           Three Months Ended
                                           ------------------
                          December    March      June    September  December
                             31,        31,       30,        30,        31,
                            2008       2009      2009       2009       2009
                            ----       ----      ----       ----       ----

    Core (1)              $24,761    $25,585   $26,918    $28,616    $31,483
    Sustaining (2)         46,776     43,620    40,784     36,440     33,672
                           ------     ------    ------     ------     ------
    Total
     Network
     Revenue              $71,537    $69,205   $67,702    $65,056    $65,155
                          =======    =======   =======    =======    =======

    (1)  Core network includes revenue from Thomson Reuters and from other
         financial vertical and data center customers, who also purchase
         bundled network and hosting services.
    (2)  Sustaining network includes revenue from network services that are
         either in slower growth or declining markets or are not directly
         tied to the future growth of the company's network and hosting
         businesses.

Investors, Peggy Reilly Tharp, +1-314-628-7491, peggy.tharp at savvis.net; or Media, Carter Cromley, +1-703-667-6110, carter.cromley at savvis.net, both of Savvis, Inc.

YOUR VIEW POINT
NAME : (REQUIRED)
MAIL : (REQUIRED)
will not be displayed
WEBSITE : (OPTIONAL)
YOUR
COMMENT :