These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
11-3547680
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification No.)
|
|
|
|
|
|
23 Main Street,
Holmdel, NJ
|
|
07733
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
|
o
|
|
Accelerated filer
|
x
|
|
|
|
|
|
|
|
Non-accelerated filer
|
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
o
|
|
Class
|
Outstanding at
|
October 31, 2015
|
|||
|
Common Stock, par value $0.001
|
|
213,564,220
|
|
shares
|
|
|
|
||
|
|
|
|
|
|
|
Page
|
|
Item 1.
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
Item 5.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
|
|
|
||
|
Item 1.
|
Financial Statements
|
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
Assets
|
(unaudited)
|
|
(revised) (1)
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
59,777
|
|
|
$
|
40,797
|
|
|
Marketable securities
|
9,537
|
|
|
7,162
|
|
||
|
Accounts receivable, net of allowance of $945 and $607, respectively
|
22,669
|
|
|
17,832
|
|
||
|
Inventory, net of allowance of $198 and $181, respectively
|
7,828
|
|
|
10,081
|
|
||
|
Deferred customer acquisition costs, current
|
4,112
|
|
|
4,854
|
|
||
|
Deferred tax assets, current
|
21,849
|
|
|
21,849
|
|
||
|
Prepaid expenses and other current assets
|
18,363
|
|
|
12,665
|
|
||
|
Total current assets
|
144,135
|
|
|
115,240
|
|
||
|
Property and equipment, net
|
48,063
|
|
|
49,630
|
|
||
|
Goodwill
|
250,702
|
|
|
142,544
|
|
||
|
Software, net
|
17,531
|
|
|
18,624
|
|
||
|
Deferred customer acquisition costs, non-current
|
137
|
|
|
87
|
|
||
|
Debt related costs, net
|
2,196
|
|
|
1,183
|
|
||
|
Restricted cash
|
2,588
|
|
|
3,405
|
|
||
|
Intangible assets, net
|
108,716
|
|
|
110,832
|
|
||
|
Deferred tax assets, non-current
|
212,293
|
|
|
225,167
|
|
||
|
Other assets
|
9,300
|
|
|
7,748
|
|
||
|
Total assets
|
$
|
795,661
|
|
|
$
|
674,460
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
37,944
|
|
|
$
|
42,564
|
|
|
Accrued expenses
|
86,564
|
|
|
84,322
|
|
||
|
Deferred revenue, current portion
|
34,330
|
|
|
35,570
|
|
||
|
Current maturities of capital lease obligations
|
4,311
|
|
|
3,365
|
|
||
|
Current portion of notes payables
|
15,000
|
|
|
20,000
|
|
||
|
Total current liabilities
|
178,149
|
|
|
185,821
|
|
||
|
Indebtedness under revolving credit facility
|
149,000
|
|
|
67,000
|
|
||
|
Notes payable, net of debt related costs and current portion
|
80,031
|
|
|
69,032
|
|
||
|
Deferred revenue, net of current portion
|
791
|
|
|
855
|
|
||
|
Capital lease obligations, net of current maturities
|
4,484
|
|
|
6,836
|
|
||
|
Other liabilities, net of current portion in accrued expenses
|
4,809
|
|
|
1,419
|
|
||
|
Total liabilities
|
417,264
|
|
|
330,963
|
|
||
|
Commitments and Contingencies
|
—
|
|
|
—
|
|
||
|
Stockholders’ Equity
|
|
|
|
||||
|
Common stock, par value $0.001 per share; 596,950 shares authorized at September 30, 2015
and December 31, 2014; 267,823 and 262,423 shares issued at September 30, 2015 and December 31, 2014, respectively; 213,439 and 211,994 shares outstanding at September 30, 2015 and December 31, 2014, respectively |
269
|
|
|
264
|
|
||
|
Additional paid-in capital
|
1,216,326
|
|
|
1,184,662
|
|
||
|
Accumulated deficit
|
(658,426
|
)
|
|
(677,675
|
)
|
||
|
Treasury stock, at cost, 54,384 shares at September 30, 2015 and 50,429 shares at
December 31, 2014 |
(177,979
|
)
|
|
(159,775
|
)
|
||
|
Accumulated other comprehensive loss
|
(1,793
|
)
|
|
(3,131
|
)
|
||
|
Noncontrolling interest
|
—
|
|
|
(848
|
)
|
||
|
Total stockholders’ equity
|
378,397
|
|
|
343,497
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
795,661
|
|
|
$
|
674,460
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total revenues
|
$
|
223,360
|
|
|
$
|
214,710
|
|
|
$
|
664,948
|
|
|
$
|
654,321
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of service (excluding depreciation and amortization of $6,415 and $4,704, $18,144, and $14,956, respectively)
|
67,193
|
|
|
56,475
|
|
|
193,255
|
|
|
174,837
|
|
||||
|
Cost of goods sold
|
8,206
|
|
|
9,205
|
|
|
25,613
|
|
|
28,394
|
|
||||
|
Sales and marketing
|
88,028
|
|
|
93,000
|
|
|
257,977
|
|
|
286,553
|
|
||||
|
Engineering and development
|
6,830
|
|
|
4,992
|
|
|
20,299
|
|
|
14,483
|
|
||||
|
General and administrative
|
28,860
|
|
|
24,160
|
|
|
79,256
|
|
|
73,286
|
|
||||
|
Depreciation and amortization
|
15,446
|
|
|
12,275
|
|
|
43,854
|
|
|
37,046
|
|
||||
|
|
214,563
|
|
|
200,107
|
|
|
620,254
|
|
|
614,599
|
|
||||
|
Income from operations
|
8,797
|
|
|
14,603
|
|
|
44,694
|
|
|
39,722
|
|
||||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest income
|
24
|
|
|
37
|
|
|
65
|
|
|
159
|
|
||||
|
Interest expense
|
(2,222
|
)
|
|
(1,680
|
)
|
|
(6,245
|
)
|
|
(5,191
|
)
|
||||
|
Other income (expense), net
|
(50
|
)
|
|
(2
|
)
|
|
(595
|
)
|
|
21
|
|
||||
|
|
(2,248
|
)
|
|
(1,645
|
)
|
|
(6,775
|
)
|
|
(5,011
|
)
|
||||
|
Income from continuing operations before income tax expense
|
6,549
|
|
|
12,958
|
|
|
37,919
|
|
|
34,711
|
|
||||
|
Income tax expense
|
(3,116
|
)
|
|
(5,631
|
)
|
|
(16,290
|
)
|
|
(15,010
|
)
|
||||
|
Income from continuing operations
|
3,433
|
|
|
7,327
|
|
|
21,629
|
|
|
19,701
|
|
||||
|
Loss from discontinued operations
|
—
|
|
|
(2,962
|
)
|
|
(1,615
|
)
|
|
(5,748
|
)
|
||||
|
Loss on disposal, net of taxes
|
—
|
|
|
—
|
|
|
(824
|
)
|
|
—
|
|
||||
|
Discontinued operations
|
—
|
|
|
(2,962
|
)
|
|
(2,439
|
)
|
|
(5,748
|
)
|
||||
|
Net income
|
3,433
|
|
|
4,365
|
|
|
19,190
|
|
|
13,953
|
|
||||
|
Plus: Net loss from discontinued operations attributable to noncontrolling interest
|
—
|
|
|
191
|
|
|
59
|
|
|
709
|
|
||||
|
Net income attributable to Vonage
|
$
|
3,433
|
|
|
$
|
4,556
|
|
|
$
|
19,249
|
|
|
$
|
14,662
|
|
|
Net income per common share - continuing operations:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.02
|
|
|
$
|
0.04
|
|
|
$
|
0.10
|
|
|
$
|
0.09
|
|
|
Diluted
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.10
|
|
|
$
|
0.09
|
|
|
Net loss per common share - discontinued operations attributable to Vonage:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
|
Diluted
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
|
Net income attributable to Vonage per common share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
0.09
|
|
|
$
|
0.07
|
|
|
Diluted
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
0.09
|
|
|
$
|
0.07
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
213,291
|
|
|
208,580
|
|
|
212,907
|
|
|
210,714
|
|
||||
|
Diluted
|
225,182
|
|
|
217,176
|
|
|
222,820
|
|
|
220,923
|
|
||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net income
|
$
|
3,433
|
|
|
$
|
4,365
|
|
|
$
|
19,190
|
|
|
$
|
13,953
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustment
|
56
|
|
|
(1,643
|
)
|
|
369
|
|
|
(2,732
|
)
|
||||
|
Discontinued operations cumulative translation adjustment
|
—
|
|
|
—
|
|
|
974
|
|
|
—
|
|
||||
|
Unrealized loss on available-for-sale securities
|
1
|
|
|
(6
|
)
|
|
(5
|
)
|
|
(6
|
)
|
||||
|
Total other comprehensive income (loss)
|
57
|
|
|
(1,649
|
)
|
|
1,338
|
|
|
(2,738
|
)
|
||||
|
Comprehensive income
|
3,490
|
|
|
2,716
|
|
|
20,528
|
|
|
11,215
|
|
||||
|
Comprehensive loss attributable to noncontrolling interest:
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive loss
|
—
|
|
|
191
|
|
|
59
|
|
|
709
|
|
||||
|
Comprehensive loss from discontinued operations
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
(7
|
)
|
||||
|
Total comprehensive loss attributable to non-controlling interest
|
—
|
|
|
153
|
|
|
59
|
|
|
702
|
|
||||
|
Comprehensive income attributable to Vonage
|
$
|
3,490
|
|
|
$
|
2,869
|
|
|
$
|
20,587
|
|
|
$
|
11,917
|
|
|
|
Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
19,190
|
|
|
$
|
13,953
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization and impairment charges
|
26,222
|
|
|
24,350
|
|
||
|
Amortization of intangibles
|
17,823
|
|
|
12,793
|
|
||
|
Deferred tax expense
|
13,478
|
|
|
13,454
|
|
||
|
Loss on foreign currency
|
1,358
|
|
|
—
|
|
||
|
Allowance for doubtful accounts
|
(8
|
)
|
|
(183
|
)
|
||
|
Allowance for obsolete inventory
|
1,362
|
|
|
306
|
|
||
|
Amortization of debt related costs
|
743
|
|
|
820
|
|
||
|
Share-based expense
|
20,081
|
|
|
16,899
|
|
||
|
Non-controlling interest
|
907
|
|
|
—
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(1,991
|
)
|
|
(2,237
|
)
|
||
|
Inventory
|
1,076
|
|
|
2,559
|
|
||
|
Prepaid expenses and other current assets
|
(4,567
|
)
|
|
256
|
|
||
|
Deferred customer acquisition costs
|
677
|
|
|
742
|
|
||
|
Other assets
|
(1,357
|
)
|
|
(6,056
|
)
|
||
|
Accounts payable
|
(8,700
|
)
|
|
(6,658
|
)
|
||
|
Accrued expenses
|
(1,492
|
)
|
|
(8,793
|
)
|
||
|
Deferred revenue
|
(2,066
|
)
|
|
(1,020
|
)
|
||
|
Other liabilities
|
890
|
|
|
48
|
|
||
|
Net cash provided by operating activities
|
83,626
|
|
|
61,233
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Capital expenditures
|
(9,578
|
)
|
|
(7,236
|
)
|
||
|
Purchase of intangible assets
|
(2,500
|
)
|
|
—
|
|
||
|
Purchase of marketable securities
|
(7,255
|
)
|
|
(4,628
|
)
|
||
|
Maturities and sales of marketable securities
|
4,875
|
|
|
—
|
|
||
|
Acquisition and development of software assets
|
(7,932
|
)
|
|
(9,969
|
)
|
||
|
Acquisition of businesses, net of cash acquired
|
(116,890
|
)
|
|
—
|
|
||
|
Decrease in restricted cash
|
997
|
|
|
996
|
|
||
|
Net cash used in investing activities
|
(138,283
|
)
|
|
(20,837
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Principal payments on capital lease obligations
|
(2,515
|
)
|
|
(2,118
|
)
|
||
|
Principal payments on notes and revolving credit facility
|
(13,750
|
)
|
|
(36,666
|
)
|
||
|
Proceeds received from draw down of revolving credit facility and issuance of notes payable
|
102,000
|
|
|
10,000
|
|
||
|
Debt related costs
|
(2,007
|
)
|
|
(1,910
|
)
|
||
|
Common stock repurchases
|
(15,911
|
)
|
|
(36,747
|
)
|
||
|
Proceeds from exercise of stock options
|
6,010
|
|
|
4,262
|
|
||
|
Net cash provided by (used in) financing activities
|
73,827
|
|
|
(63,179
|
)
|
||
|
Effect of exchange rate changes on cash
|
(190
|
)
|
|
(2,512
|
)
|
||
|
Net change in cash and cash equivalents
|
18,980
|
|
|
(25,295
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
40,797
|
|
|
84,663
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
59,777
|
|
|
$
|
59,368
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
|
Cash paid during the periods for:
|
|
|
|
||||
|
Interest
|
$
|
5,426
|
|
|
$
|
3,987
|
|
|
Income taxes
|
$
|
2,104
|
|
|
$
|
1,871
|
|
|
Non-cash transactions during the periods for:
|
|
|
|
||||
|
Common stock repurchases
|
$
|
—
|
|
|
$
|
635
|
|
|
Issuance of Common Stock in connection with acquisition of business
|
$
|
5,578
|
|
|
$
|
—
|
|
|
Purchase of intangible assets
|
$
|
5,000
|
|
|
$
|
—
|
|
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Deficit
|
|
Treasury
Stock
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Non-controlling interest
|
|
Total
|
||||||||||||||
|
Balance at December 31, 2014
|
$
|
264
|
|
|
$
|
1,184,662
|
|
|
$
|
(677,675
|
)
|
|
$
|
(159,775
|
)
|
|
$
|
(3,131
|
)
|
|
$
|
(848
|
)
|
|
$
|
343,497
|
|
|
Stock option exercises
|
4
|
|
|
6,006
|
|
|
|
|
|
|
|
|
|
|
6,010
|
|
|||||||||||
|
Share-based expense
|
|
|
20,081
|
|
|
|
|
|
|
|
|
|
|
20,081
|
|
||||||||||||
|
Share-based award activity
|
|
|
|
|
|
|
(2,954
|
)
|
|
|
|
|
|
(2,954
|
)
|
||||||||||||
|
Common stock repurchases
|
|
|
|
|
|
|
(15,250
|
)
|
|
|
|
|
|
(15,250
|
)
|
||||||||||||
|
Acquisition of business
|
1
|
|
|
5,577
|
|
|
|
|
|
|
|
|
|
|
5,578
|
|
|||||||||||
|
Foreign currency translation adjustment
|
|
|
|
|
|
|
|
|
1,343
|
|
|
|
|
|
1,343
|
|
|||||||||||
|
Unrealized loss on available-for-sale securities
|
|
|
|
|
|
|
|
|
(5
|
)
|
|
|
|
(5
|
)
|
||||||||||||
|
Net income
|
|
|
|
|
19,249
|
|
|
|
|
|
|
848
|
|
|
20,097
|
|
|||||||||||
|
Balance at September 30, 2015
|
$
|
269
|
|
|
$
|
1,216,326
|
|
|
$
|
(658,426
|
)
|
|
$
|
(177,979
|
)
|
|
$
|
(1,793
|
)
|
|
$
|
—
|
|
|
$
|
378,397
|
|
|
•
|
the useful lives of property and equipment, software costs, and intangible assets;
|
|
•
|
assumptions used for the purpose of determining share-based compensation using the Black-Scholes option pricing model and Monte Carlo simulation model (“Models”), and various other assumptions that we believe to be reasonable; the key inputs for these Models include our stock price at valuation date, exercise price, the dividend yield, risk-free interest rate, life in years, and historical volatility of our common stock; and
|
|
•
|
assumptions used in determining the need for, and amount of, a valuation allowance on net deferred tax assets.
|
|
•
|
Providing equipment, if any, to the customer that enables our services; and
|
|
•
|
Providing services.
|
|
•
|
Level 1: Quoted prices (unadjusted) in active markets that are accessible at the measurement date for identical assets and liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs.
|
|
•
|
Level 2: Observable prices that are based on inputs not quoted on active markets but corroborated by market data.
|
|
•
|
Level 3: Unobservable inputs when there is little or no market data available, thereby requiring an entity to develop its own assumptions. The fair value hierarchy gives the lowest priority to Level 3 inputs.
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Level 1 Assets
|
|
|
|
||||
|
Money market fund (1)
|
$
|
428
|
|
|
$
|
2,786
|
|
|
Level 2 Assets
|
|
|
|
||||
|
Available-for-sale securities (2)
|
$
|
9,537
|
|
|
$
|
7,162
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Numerator
|
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
|
$
|
3,433
|
|
|
$
|
7,327
|
|
|
$
|
21,629
|
|
|
$
|
19,701
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Discontinued operations
|
|
—
|
|
|
(2,962
|
)
|
|
$
|
(2,439
|
)
|
|
$
|
(5,748
|
)
|
||
|
Plus: Net loss from discontinued operations attributable to noncontrolling interest
|
|
$
|
—
|
|
|
$
|
191
|
|
|
$
|
59
|
|
|
$
|
709
|
|
|
Loss from discontinued operations attributable to Vonage
|
|
$
|
—
|
|
|
$
|
(2,771
|
)
|
|
$
|
(2,380
|
)
|
|
$
|
(5,039
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Vonage
|
|
$
|
3,433
|
|
|
$
|
4,556
|
|
|
$
|
19,249
|
|
|
$
|
14,662
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
||||||||
|
Basic weighted average common shares outstanding
|
|
213,291
|
|
|
208,580
|
|
|
212,907
|
|
|
210,714
|
|
||||
|
Dilutive effect of stock options and restricted stock units
|
|
11,891
|
|
|
8,596
|
|
|
9,913
|
|
|
10,209
|
|
||||
|
Diluted weighted average common shares outstanding
|
|
225,182
|
|
|
217,176
|
|
|
222,820
|
|
|
220,923
|
|
||||
|
Basic net income per share
|
|
|
|
|
|
|
|
|
||||||||
|
Basic net income per share-from continuing operations
|
|
$
|
0.02
|
|
|
$
|
0.04
|
|
|
$
|
0.10
|
|
|
$
|
0.09
|
|
|
Basic net loss per share-from discontinued operations attributable to Vonage
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
|
Basic net income per share-net income attributable to Vonage
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
0.09
|
|
|
$
|
0.07
|
|
|
Diluted net income per share
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per share-from continuing operations
|
|
$
|
0.02
|
|
|
$
|
0.03
|
|
|
$
|
0.10
|
|
|
$
|
0.09
|
|
|
Diluted net loss per share-from discontinued operations attributable to Vonage
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
|
Diluted net income per share-net income attributable to Vonage
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
0.09
|
|
|
$
|
0.07
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||
|
Restricted stock units
|
|
6,616
|
|
|
5,318
|
|
|
7,171
|
|
|
5,014
|
|
|
Stock options
|
|
13,362
|
|
|
22,932
|
|
|
14,785
|
|
|
21,623
|
|
|
|
|
19,978
|
|
|
28,250
|
|
|
21,956
|
|
|
26,637
|
|
|
|
September 30,
2015 |
|
December 31, 2014
|
||||
|
Nontrade receivables
|
$
|
2,288
|
|
|
$
|
2,511
|
|
|
Services
|
8,991
|
|
|
7,415
|
|
||
|
Telecommunications
|
2,876
|
|
|
459
|
|
||
|
Insurance
|
1,467
|
|
|
803
|
|
||
|
Marketing
|
1,839
|
|
|
519
|
|
||
|
Other prepaids
|
902
|
|
|
958
|
|
||
|
Prepaid expenses and other current assets
|
$
|
18,363
|
|
|
$
|
12,665
|
|
|
|
September 30,
2015 |
|
December 31, 2014
|
||||
|
Building (under capital lease)
|
$
|
25,709
|
|
|
$
|
25,709
|
|
|
Network equipment and computer hardware
|
83,850
|
|
|
73,599
|
|
||
|
Leasehold improvements
|
49,575
|
|
|
48,574
|
|
||
|
Customer premise equipment
|
5,819
|
|
|
3,220
|
|
||
|
Furniture
|
2,259
|
|
|
1,914
|
|
||
|
Vehicles
|
219
|
|
|
195
|
|
||
|
|
167,431
|
|
|
153,211
|
|
||
|
Less: accumulated depreciation and amortization
|
(119,368
|
)
|
|
(103,581
|
)
|
||
|
Property and equipment, net
|
$
|
48,063
|
|
|
$
|
49,630
|
|
|
|
September 30,
2015 |
|
December 31, 2014
|
||||
|
Customer premise equipment
|
$
|
5,819
|
|
|
$
|
3,220
|
|
|
Less: accumulated depreciation
|
(1,476
|
)
|
|
(74
|
)
|
||
|
Customer premise equipment, net
|
$
|
4,343
|
|
|
$
|
3,146
|
|
|
|
September 30,
2015 |
|
December 31, 2014
|
||||
|
Purchased
|
$
|
61,011
|
|
|
$
|
55,636
|
|
|
Licensed
|
909
|
|
|
909
|
|
||
|
Internally developed
|
36,088
|
|
|
36,088
|
|
||
|
|
98,008
|
|
|
92,633
|
|
||
|
Less: accumulated amortization
|
(80,477
|
)
|
|
(74,009
|
)
|
||
|
Software, net
|
$
|
17,531
|
|
|
$
|
18,624
|
|
|
|
September 30,
2015 |
|
December 31, 2014
|
||||
|
Debt related costs related to Revolving Credit Facility
|
$
|
5,044
|
|
|
$
|
3,640
|
|
|
Less: accumulated amortization
|
(2,848
|
)
|
|
(2,457
|
)
|
||
|
Debt related costs, net
|
$
|
2,196
|
|
|
$
|
1,183
|
|
|
|
September 30,
2015 |
|
December 31, 2014
|
||||
|
Letter of credit-lease deposits
|
$
|
2,497
|
|
|
$
|
3,311
|
|
|
Cash reserves
|
91
|
|
|
94
|
|
||
|
Restricted cash
|
$
|
2,588
|
|
|
$
|
3,405
|
|
|
|
September 30,
2015 |
|
December 31, 2014
|
||||
|
Customer relationships
|
$
|
54,889
|
|
|
$
|
49,799
|
|
|
Developed technology
|
75,694
|
|
|
72,900
|
|
||
|
Patents and patent licenses
|
20,264
|
|
|
12,764
|
|
||
|
Trademarks
|
560
|
|
|
560
|
|
||
|
Trade names
|
520
|
|
|
500
|
|
||
|
Non-compete agreements
|
3,029
|
|
|
2,726
|
|
||
|
Intangible assets, gross
|
154,956
|
|
|
139,249
|
|
||
|
|
|
|
|
||||
|
Customer relationships
|
(17,266
|
)
|
|
(10,185
|
)
|
||
|
Developed technology
|
(15,871
|
)
|
|
(7,108
|
)
|
||
|
Patents and patent licenses
|
(11,484
|
)
|
|
(10,426
|
)
|
||
|
Trademarks
|
(526
|
)
|
|
(472
|
)
|
||
|
Trade names
|
(193
|
)
|
|
(113
|
)
|
||
|
Non-compete agreements
|
(900
|
)
|
|
(113
|
)
|
||
|
Less: accumulated amortization
|
(46,240
|
)
|
|
(28,417
|
)
|
||
|
|
|
|
|
||||
|
Customer relationships
|
37,623
|
|
|
39,614
|
|
||
|
Developed technology
|
59,823
|
|
|
65,792
|
|
||
|
Patents and patent licenses
|
8,780
|
|
|
2,338
|
|
||
|
Trademarks
|
34
|
|
|
88
|
|
||
|
Trade names
|
327
|
|
|
387
|
|
||
|
Non-compete agreements
|
2,129
|
|
|
2,613
|
|
||
|
Intangible assets, net
|
$
|
108,716
|
|
|
$
|
110,832
|
|
|
|
September 30,
2015 |
|
December 31, 2014
|
||||
|
Long term non-trade receivable
|
6,623
|
|
|
6,623
|
|
||
|
Others
|
2,677
|
|
|
1,125
|
|
||
|
Other assets
|
$
|
9,300
|
|
|
$
|
7,748
|
|
|
|
September 30,
2015 |
|
December 31, 2014
|
||||
|
Compensation and related taxes and temporary labor
|
$
|
29,216
|
|
|
$
|
25,555
|
|
|
Marketing
|
19,605
|
|
|
17,871
|
|
||
|
Taxes and fees
|
14,715
|
|
|
17,300
|
|
||
|
Litigation and settlements
|
35
|
|
|
23
|
|
||
|
Telecommunications
|
8,120
|
|
|
8,134
|
|
||
|
Other accruals
|
8,864
|
|
|
9,771
|
|
||
|
Customer credits
|
1,786
|
|
|
1,883
|
|
||
|
Professional fees
|
2,820
|
|
|
2,178
|
|
||
|
Accrued interest
|
117
|
|
|
133
|
|
||
|
Inventory
|
1,081
|
|
|
1,267
|
|
||
|
Credit card fees
|
205
|
|
|
207
|
|
||
|
Accrued expenses
|
$
|
86,564
|
|
|
$
|
84,322
|
|
|
|
September 30,
2015 |
|
December 31, 2014
|
||||
|
Foreign currency translation adjustment
|
(1,788
|
)
|
|
(3,123
|
)
|
||
|
Unrealized loss on available-for sale securities
|
(5
|
)
|
|
(8
|
)
|
||
|
Accumulated other comprehensive loss
|
$
|
(1,793
|
)
|
|
$
|
(3,131
|
)
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
USF fees
|
|
$
|
19,278
|
|
|
$
|
16,785
|
|
|
$
|
56,821
|
|
|
$
|
53,817
|
|
|
Disconnect fees, net of credits and bad debt
|
|
$
|
88
|
|
|
$
|
144
|
|
|
$
|
450
|
|
|
$
|
401
|
|
|
Initial activation fees
|
|
$
|
184
|
|
|
$
|
252
|
|
|
$
|
592
|
|
|
$
|
839
|
|
|
Customer equipment rental
|
|
$
|
945
|
|
|
$
|
—
|
|
|
$
|
2,627
|
|
|
$
|
—
|
|
|
Customer equipment fees
|
|
$
|
1,635
|
|
|
$
|
75
|
|
|
$
|
4,159
|
|
|
$
|
660
|
|
|
Equipment recovery fees
|
|
$
|
24
|
|
|
$
|
19
|
|
|
$
|
56
|
|
|
$
|
58
|
|
|
Shipping and handling fees
|
|
$
|
638
|
|
|
$
|
765
|
|
|
$
|
1,862
|
|
|
$
|
1,689
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
USF costs
|
|
$
|
19,288
|
|
|
$
|
16,785
|
|
|
$
|
56,831
|
|
|
$
|
53,874
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Shipping and handling cost
|
|
$
|
1,382
|
|
|
$
|
1,482
|
|
|
$
|
3,941
|
|
|
$
|
4,619
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Advertising costs
|
|
$
|
24,999
|
|
|
$
|
36,808
|
|
|
$
|
79,827
|
|
|
$
|
108,829
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Acquisition related transaction costs
|
|
$
|
1,854
|
|
|
$
|
—
|
|
|
$
|
2,514
|
|
|
$
|
20
|
|
|
Acquisition related integration costs
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
25
|
|
|
$
|
100
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Network equipment and computer hardware
|
|
$
|
3,144
|
|
|
$
|
3,363
|
|
|
$
|
9,092
|
|
|
$
|
10,574
|
|
|
Software
|
|
3,227
|
|
|
2,985
|
|
|
9,559
|
|
|
8,507
|
|
||||
|
Capital leases
|
|
550
|
|
|
550
|
|
|
1,650
|
|
|
1,650
|
|
||||
|
Other leasehold improvements
|
|
1,345
|
|
|
1,083
|
|
|
3,836
|
|
|
3,237
|
|
||||
|
Customer premise equipment
|
|
578
|
|
|
—
|
|
|
1,543
|
|
|
—
|
|
||||
|
Furniture
|
|
107
|
|
|
36
|
|
|
299
|
|
|
105
|
|
||||
|
Vehicles
|
|
18
|
|
|
8
|
|
|
51
|
|
|
15
|
|
||||
|
Patents
|
|
436
|
|
|
368
|
|
|
1,058
|
|
|
1,449
|
|
||||
|
Trademarks
|
|
18
|
|
|
18
|
|
|
54
|
|
|
54
|
|
||||
|
Customer relationships
|
|
2,626
|
|
|
2,136
|
|
|
7,083
|
|
|
6,404
|
|
||||
|
Acquired technology
|
|
3,044
|
|
|
1,574
|
|
|
8,761
|
|
|
4,722
|
|
||||
|
Trade names
|
|
30
|
|
|
50
|
|
|
80
|
|
|
150
|
|
||||
|
Non-compete agreements
|
|
323
|
|
|
4
|
|
|
787
|
|
|
12
|
|
||||
|
|
|
15,446
|
|
|
12,175
|
|
|
43,853
|
|
|
36,879
|
|
||||
|
Property and equipment impairments
|
|
—
|
|
|
99
|
|
|
1
|
|
|
101
|
|
||||
|
Software impairments
|
|
—
|
|
|
1
|
|
|
—
|
|
|
66
|
|
||||
|
Depreciation and amortization expense
|
|
$
|
15,446
|
|
|
$
|
12,275
|
|
|
$
|
43,854
|
|
|
$
|
37,046
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Debt related costs amortization
|
|
$
|
279
|
|
|
$
|
276
|
|
|
$
|
743
|
|
|
$
|
820
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net loss resulting from foreign exchange transactions
|
|
$
|
(59
|
)
|
|
$
|
(1
|
)
|
|
$
|
(613
|
)
|
|
$
|
21
|
|
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
2.875-3.375% Term note - due 2018, net of debt related costs (1)
|
$
|
—
|
|
|
$
|
69,032
|
|
|
2.875-3.375% Revolving credit facility - due 2018
|
—
|
|
|
67,000
|
|
||
|
2.50-3.00% Term note - due 2019, net of debt related costs
|
80,031
|
|
|
—
|
|
||
|
2.50-3.00% Revolving credit facility - due 2019
|
149,000
|
|
|
—
|
|
||
|
Total Long-term note and revolving credit facility
|
$
|
229,031
|
|
|
$
|
136,032
|
|
|
|
Credit Facility
|
||
|
2015
|
$
|
3,750
|
|
|
2016
|
15,000
|
|
|
|
2017
|
15,000
|
|
|
|
2018
|
15,000
|
|
|
|
2019
|
47,500
|
|
|
|
Minimum future payments of principal
|
96,250
|
|
|
|
Less: unamortized debt related costs
|
1,219
|
|
|
|
current portion
|
15,000
|
|
|
|
Long-term portion
|
$
|
80,031
|
|
|
•
|
LIBOR
(applicable to one-, two-, three-, six-, or twelve-month periods) plus an applicable margin equal to
2.50%
if our consolidated leverage ratio is less than
0.75
to 1.00,
2.75%
if our consolidated leverage ratio is greater than or equal to
0.75
to 1.00 and less than
1.50
to 1.00, and
3.00%
if our consolidated leverage ratio is greater than or equal to
1.50
to 1.00, payable on the last day of each relevant interest period or, if the interest period is longer than
three
months, each day that is three months after the first day of the interest period, or
|
|
•
|
the
base rate
determined by reference to the highest of (a) the
prime rate
of JPMorgan Chase Bank, N.A., (b) the
federal funds effective rate
from time to time plus
0.50%
, and (c) the adjusted
LIBO rate applicable to one month interest periods
plus
1.00%
, plus an applicable margin equal to
1.50%
if our consolidated leverage ratio is less than
0.75
to 1.00,
1.75%
if our consolidated leverage ratio is greater than or equal to
0.75
to 1.00 and less than
1.50
to 1.00, and
2.00%
if our consolidated leverage ratio is greater than or equal to
1.50
to 1.00, payable on the last business day of each March, June, September, and December and the maturity date of the 2015 Credit Facility.
|
|
•
|
100%
of the net cash proceeds from any non-ordinary course sale or other disposition of our property and assets for consideration in excess of a certain amount subject to customary reinvestment provisions and certain other exceptions and
|
|
•
|
100%
of the net cash proceeds received in connection with other non-ordinary course transactions, including insurance proceeds not otherwise applied to the relevant insurance loss.
|
|
•
|
a consolidated leverage ratio of no greater than
2.25
to 1.00, with a limited step-up to
2.75
to 1.00 for a period of four consecutive quarters, in connection with an acquisition made during the first two years of the 2015 Credit Facility;
|
|
•
|
a consolidated fixed coverage charge ratio of no less than
1.75
to 1.00 subject to adjustment to exclude up to
$80,000
million in specified restricted payments;
|
|
•
|
minimum cash of
$25,000
including the unused portion of the revolving credit facility; and
|
|
•
|
maximum capital expenditures not to exceed
$55,000
during any fiscal year, provided that the unused amount of any permitted capital expenditures in any fiscal year may be carried forward to the next following fiscal year.
|
|
•
|
LIBOR
(applicable to one-, two-, three-, six-, or twelve-month periods) plus an applicable margin equal to
2.875%
if our consolidated leverage ratio is less than
0.75
to 1.00,
3.125%
if our consolidated leverage ratio is greater than or equal to
0.75
to 1.00 and less than
1.50
to 1.00, and
3.375%
if our consolidated leverage ratio is greater than or equal to
1.50
to 1.00, payable on the last day of each relevant interest period or, if the interest period is longer than
three
months, each day that is three months after the first day of the interest period, or
|
|
•
|
the
base rate
determined by reference to the highest of (a) the
federal funds effective rate
from time to time plus
0.50%
, (b) the
prime rate
of JPMorgan Chase Bank, N.A., and (c) the adjusted
LIBO rate applicable to one month interest periods
plus
1.00%
, plus an applicable margin equal to
1.875%
if our consolidated leverage ratio is less than
|
|
•
|
100%
of the net cash proceeds from any non-ordinary course sale or other disposition of our property and assets for consideration in excess of a certain amount subject to customary reinvestment provisions and certain other exceptions, and
|
|
•
|
100%
of the net cash proceeds received in connection with other non-ordinary course transactions, including insurance proceeds not otherwise applied to the relevant insurance loss.
|
|
•
|
a consolidated leverage ratio of no greater than
2.25
to 1.00;
|
|
•
|
a consolidated fixed coverage charge ratio of no less than
1.75
to 1.00 subject to adjustment to exclude up to
$80,000
in specified restricted payments;
|
|
•
|
minimum cash of
$25,000
including the unused portion of the revolving credit facility; and
|
|
•
|
maximum capital expenditures not to exceed
$55,000
during any fiscal year, provided that the unused amount of any permitted capital expenditures in any fiscal year may be carried forward to the next following fiscal year.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014 (1)
|
|
2015
|
|
2014 (1)
|
||||||||
|
Shares of common stock repurchased
|
—
|
|
|
3,841
|
|
|
—
|
|
|
9,811
|
|
||||
|
Value of common stock repurchased
|
$
|
—
|
|
|
$
|
13,260
|
|
|
$
|
—
|
|
|
$
|
36,547
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Shares of common stock repurchased
|
372
|
|
|
—
|
|
|
3,320
|
|
|
—
|
|
||||
|
Value of common stock repurchased
|
$
|
1,821
|
|
|
$
|
—
|
|
|
$
|
15,195
|
|
|
$
|
—
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
27
|
|
|
$
|
33
|
|
|
$
|
31
|
|
|
Operating expenses
|
—
|
|
|
2,989
|
|
|
1,648
|
|
|
5,779
|
|
||||
|
Loss from discontinued operations
|
—
|
|
|
(2,962
|
)
|
|
(1,615
|
)
|
|
(5,748
|
)
|
||||
|
Loss on disposal, net of taxes
|
—
|
|
|
—
|
|
|
(824
|
)
|
|
—
|
|
||||
|
Net loss from discontinued operations
|
—
|
|
|
(2,962
|
)
|
|
(2,439
|
)
|
|
(5,748
|
)
|
||||
|
Plus: Net loss from discontinued operations attributable to noncontrolling interest
|
$
|
—
|
|
|
$
|
191
|
|
|
$
|
59
|
|
|
$
|
709
|
|
|
Net loss from discontinued operations attributable to Vonage
|
$
|
—
|
|
|
$
|
(2,771
|
)
|
|
$
|
(2,380
|
)
|
|
$
|
(5,039
|
)
|
|
|
Estimated Fair Value
|
||
|
Assets
|
|
||
|
Current assets:
|
|
||
|
Cash and cash equivalents
|
$
|
1,051
|
|
|
Accounts receivable
|
2,065
|
|
|
|
Inventory
|
191
|
|
|
|
Prepaid expenses and other current assets
|
1,017
|
|
|
|
Total current assets
|
4,324
|
|
|
|
Property and equipment
|
4,437
|
|
|
|
Software
|
281
|
|
|
|
Restricted cash
|
183
|
|
|
|
Other assets
|
195
|
|
|
|
Total assets acquired
|
9,420
|
|
|
|
|
|
||
|
Liabilities
|
|
||
|
Current liabilities:
|
|
||
|
Accounts payable
|
3,344
|
|
|
|
Accrued expenses
|
2,330
|
|
|
|
Deferred revenue, current portion
|
576
|
|
|
|
Current maturities of capital lease obligations
|
557
|
|
|
|
Total current liabilities
|
6,807
|
|
|
|
Capital lease obligations, net of current maturities
|
552
|
|
|
|
Total liabilities assumed
|
7,359
|
|
|
|
|
|
||
|
Net identifiable assets acquired
|
2,061
|
|
|
|
Goodwill
|
90,628
|
|
|
|
Total purchase price
|
$
|
92,689
|
|
|
|
Estimated Fair Value
|
||
|
Assets
|
|
||
|
Current assets:
|
|
||
|
Cash and cash equivalents
|
$
|
53
|
|
|
Accounts receivable
|
832
|
|
|
|
Inventory
|
67
|
|
|
|
Prepaid expenses and other current assets
|
177
|
|
|
|
Total current assets
|
1,129
|
|
|
|
Property and equipment
|
979
|
|
|
|
Software
|
401
|
|
|
|
Intangible assets
|
6,407
|
|
|
|
Deferred tax assets, non-current
|
775
|
|
|
|
Total assets acquired
|
9,691
|
|
|
|
|
|
||
|
Liabilities
|
|
||
|
Current liabilities:
|
|
||
|
Accounts payable
|
785
|
|
|
|
Accrued expenses
|
593
|
|
|
|
Deferred revenue, current portion
|
370
|
|
|
|
Total current liabilities
|
1,748
|
|
|
|
Total liabilities assumed
|
1,748
|
|
|
|
|
|
||
|
Net identifiable assets acquired
|
7,943
|
|
|
|
Goodwill
|
17,635
|
|
|
|
Total purchase price
|
$
|
25,578
|
|
|
|
Amount
|
|
|
|
Customer relationships
|
$
|
5,090
|
|
|
Developed technologies
|
994
|
|
|
|
Non-compete agreements
|
303
|
|
|
|
Trade names
|
20
|
|
|
|
|
$
|
6,407
|
|
|
|
Estimated Fair Value
|
||
|
Assets
|
|
||
|
Current assets:
|
|
||
|
Cash and cash equivalents
|
$
|
70
|
|
|
Accounts receivable
|
2,925
|
|
|
|
Inventory
|
386
|
|
|
|
Prepaid expenses and other current assets
|
398
|
|
|
|
Total current assets
|
3,779
|
|
|
|
Property and equipment
|
5,731
|
|
|
|
Software
|
3
|
|
|
|
Intangible assets
|
50,925
|
|
|
|
Other assets
|
76
|
|
|
|
Total assets acquired
|
60,514
|
|
|
|
|
|
||
|
Liabilities
|
|
||
|
Current liabilities:
|
|
||
|
Accounts payable
|
1,202
|
|
|
|
Accrued expenses
|
4,108
|
|
|
|
Deferred revenue, current portion
|
1,156
|
|
|
|
Total current liabilities
|
6,466
|
|
|
|
Deferred tax liabilities, net, non-current
|
1,923
|
|
|
|
Total liabilities assumed
|
8,389
|
|
|
|
|
|
||
|
Net identifiable assets acquired
|
52,125
|
|
|
|
Goodwill
|
62,205
|
|
|
|
Total purchase price
|
$
|
114,330
|
|
|
|
Amount
|
|
|
|
Customer relationships
|
$
|
10,699
|
|
|
Developed technologies
|
35,508
|
|
|
|
MPLS network
|
2,192
|
|
|
|
Non-compete agreements
|
2,526
|
|
|
|
|
$
|
50,925
|
|
|
|
|
Nine Months Ended
|
||||||
|
|
|
September 30,
|
||||||
|
|
|
2015
|
|
2014
|
||||
|
Revenue
|
|
$
|
713,429
|
|
|
$
|
708,633
|
|
|
Net income attributable to Vonage
|
|
$
|
19,185
|
|
|
$
|
13,486
|
|
|
Net income attributable to Vonage per share - basic
|
|
$
|
0.09
|
|
|
$
|
0.06
|
|
|
Net income attributable to Vonage per share - diluted
|
|
$
|
0.09
|
|
|
$
|
0.06
|
|
|
•
|
a decrease in income tax expense of
$48
and
$895
for the
nine months ended
September 30, 2015
and
September 30, 2014
, respectively, related to pro forma adjustments and Simple Signal and iCore's results prior to acquisition;
|
|
•
|
the exclusion of our transaction-related expenses of
$2,502
for the
nine months ended
September 30, 2015
;
|
|
•
|
an increase in interest expense of
$1,790
and
$2,295
for the
nine months ended
September 30, 2015
and
September 30, 2014
,
respectively, associated with borrowings under our revolving line of credit; and
|
|
•
|
an increase in amortization expense of
$105
and
$803
for the
nine months ended
September 30, 2015
and
September 30, 2014
, respectively, related to the identified intangible assets of Simple Signal. There is no amortization included for iCore, which could be material, as we are still in the process of allocating the acquisition price to identified intangible assets acquired as of the closing date of the acquisition.
|
|
Balance at December 31, 2014
|
|
$
|
142,544
|
|
|
Decrease in goodwill related to working capital adjustment at Telesphere
|
|
(105
|
)
|
|
|
Increase in goodwill related to acquisition of Simple Signal
|
|
17,635
|
|
|
|
Increase in goodwill related to acquisition of iCore
|
|
90,628
|
|
|
|
Balance at September 30, 2015
|
|
$
|
250,702
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Consumer
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Revenues
|
|
$
|
166,284
|
|
|
$
|
190,315
|
|
|
$
|
516,870
|
|
|
$
|
588,322
|
|
|
Average monthly revenues per subscriber line
|
|
$
|
27.38
|
|
|
$
|
27.60
|
|
|
$
|
27.72
|
|
|
$
|
28.19
|
|
|
Subscriber lines (at period end)
|
|
1,998,982
|
|
|
2,276,442
|
|
|
1,998,982
|
|
|
2,276,442
|
|
||||
|
Customer churn (1)
|
|
2.3
|
%
|
|
2.6
|
%
|
|
2.3
|
%
|
|
2.6
|
%
|
||||
|
(1)
|
Customer churn differs from our previously reported Average Monthly Customer Churn in that our business customers are no longer included in this metric. In addition, in the course of developing the customer churn metric, the Company determined that the calculation used for the previously reported consolidated Average Monthly Customer Churn metric utilized a lower number of customer accounts for certain reporting periods, resulting in an immaterial overstatement of churn in certain prior periods.
|
|
Business
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Revenues
|
|
$
|
57,075
|
|
|
$
|
24,395
|
|
|
$
|
148,077
|
|
|
$
|
65,999
|
|
|
Average monthly revenues per seat
|
|
$
|
41.56
|
|
|
$
|
35.39
|
|
|
$
|
39.87
|
|
|
$
|
35.24
|
|
|
Seats (at period end)
|
|
514,184
|
|
|
242,048
|
|
|
514,184
|
|
|
242,048
|
|
||||
|
Revenue churn
|
|
1.3
|
%
|
|
1.3
|
%
|
|
1.2
|
%
|
|
1.1
|
%
|
||||
|
•
|
Access charges that we pay to other companies to terminate domestic and international calls on the public switched telephone network, with a portion of these payments ultimately being made to incumbent telephone companies. When a Vonage subscriber calls another Vonage subscriber, we do not pay an access charge.
|
|
•
|
The cost of leasing Internet transit services from multiple Internet service providers. This Internet connectivity is used to carry VoIP session initiation signaling and packetized audio media between our subscribers and our regional data centers.
|
|
•
|
The cost of leasing from other companies the telephone numbers that we provide to our customers. We lease these telephone numbers on a monthly basis.
|
|
•
|
The cost of co-locating our regional data connection point equipment in third-party facilities owned by other companies, Internet service providers or collocation facility providers.
|
|
•
|
The cost of providing local number portability, which allows customers to move their existing telephone numbers from another provider to our service. Only regulated telecommunications providers have access to the centralized number databases that facilitate this process. Because we are not a regulated telecommunications provider, we must pay other telecommunications providers to process our local number portability requests.
|
|
•
|
The cost of complying with FCC regulations regarding VoIP emergency services, which require us to provide enhanced emergency dialing capabilities to transmit 911 calls for our customers.
|
|
•
|
Taxes that we pay on our purchase of telecommunications services from our suppliers or imposed by government agencies such as Federal USF and related fees.
|
|
•
|
License fees for use of third party intellectual property.
|
|
•
|
The personnel and related expenses of certain network operations and technical support employees and contractors.
|
|
•
|
The cost of regulatory and telecommunications fees, carrier cost, and credit card fees.
|
|
•
|
The cost of the equipment that we provide to residential customers who subscribe to our service through our direct sales channel in excess of activation fees when an activation fee is collected. Business customers' purchased equipment is recorded on a net basis. The remaining cost of customer equipment is deferred up to the activation fee collected and amortized over the estimated average customer life.
|
|
•
|
The cost of the equipment that we sell directly to retailers.
|
|
•
|
The cost of shipping and handling for customer equipment, together with the installation manual, that we ship to customers.
|
|
•
|
The cost of certain products or services that we give customers as promotions.
|
|
•
|
Advertising costs, which comprise a majority of our sales and marketing expense and include online, television, direct mail, alternative media, promotions, sponsorships, and inbound and outbound telemarketing.
|
|
•
|
Creative and production costs.
|
|
•
|
The costs to serve and track our online advertising.
|
|
•
|
Certain amounts we pay to retailers for activation commissions.
|
|
•
|
The cost associated with our customer referral program.
|
|
•
|
The personnel and related expenses of sales and marketing employees and contractors.
|
|
•
|
Transaction fees paid to credit card, debit card, and ECP companies and other third party billers such as iTunes, which may include a per transaction charge in addition to a percent of billings charge.
|
|
•
|
The cost of customer support and collections.
|
|
•
|
Systems and information technology support.
|
|
•
|
The personnel and related expenses of developers responsible for new products and software engineers maintaining and enhancing existing products.
|
|
•
|
Personnel and related costs for executive, legal, finance, and human resources employees and contractors.
|
|
•
|
Share-based expense related to share-based awards to employees, directors, and consultants.
|
|
•
|
Rent and related expenses.
|
|
•
|
Professional fees for legal, accounting, tax, public relations, lobbying, and development activities.
|
|
•
|
Acquisition related transaction and integration costs.
|
|
•
|
Litigation settlements.
|
|
•
|
Depreciation of our network equipment, furniture and fixtures, and employee computer equipment.
|
|
•
|
Depreciation of Company-owned equipment in use at customer premises.
|
|
•
|
Amortization of leasehold improvements and purchased and developed software.
|
|
•
|
Amortization of intangible assets (developed technology, customer relationships, non-compete agreements, patents, trademarks and trade names).
|
|
•
|
Loss on disposal or impairment of property and equipment.
|
|
•
|
Interest income on cash and cash equivalents.
|
|
•
|
Interest expense on notes payable, patent litigation judgments and settlements and capital leases.
|
|
•
|
Amortization of debt related costs.
|
|
•
|
Accretion of notes.
|
|
•
|
Realized and unrealized gains (losses) on foreign currency.
|
|
•
|
Gain (loss) on extinguishment of notes.
|
|
•
|
Realized gains (losses) on sale of marketable securities.
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Revenues
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
||||
|
Cost of service (excluding depreciation and amortization)
|
|
30
|
|
|
26
|
|
|
29
|
|
|
27
|
|
|
Cost of goods sold
|
|
4
|
|
|
4
|
|
|
4
|
|
|
4
|
|
|
Sales and marketing
|
|
39
|
|
|
44
|
|
|
39
|
|
|
44
|
|
|
Engineering and development
|
|
3
|
|
|
2
|
|
|
3
|
|
|
2
|
|
|
General and administrative
|
|
13
|
|
|
11
|
|
|
12
|
|
|
11
|
|
|
Depreciation and amortization
|
|
7
|
|
|
6
|
|
|
6
|
|
|
6
|
|
|
|
|
96
|
|
|
93
|
|
|
93
|
|
|
94
|
|
|
Income from operations
|
|
4
|
|
|
7
|
|
|
7
|
|
|
6
|
|
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
||||
|
Interest income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Interest expense
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
Other income (expense), net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
Income from continuing operations before income tax expense
|
|
3
|
|
|
6
|
|
|
6
|
|
|
5
|
|
|
Income tax expense
|
|
(1
|
)
|
|
(3
|
)
|
|
(3
|
)
|
|
(2
|
)
|
|
Income from continuing operations
|
|
2
|
|
|
3
|
|
|
3
|
|
|
3
|
|
|
Loss from discontinued operations
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
Loss on disposal, net of taxes
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Discontinued operations
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
Net income
|
|
2
|
|
|
2
|
|
|
3
|
|
|
2
|
|
|
Plus: Net loss from discontinued operations attributable to noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Net income attributable to Vonage
|
|
2
|
%
|
|
2
|
%
|
|
3
|
%
|
|
2
|
%
|
|
(in thousands, except percentages)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
Dollar
Change
|
|
Percent
Change
|
|
2015
|
|
2014
|
|
Dollar
Change
|
|
Percent
Change
|
||||||||||||||
|
Revenues
|
|
$
|
223,360
|
|
|
$
|
214,710
|
|
|
$
|
8,650
|
|
|
4
|
%
|
|
$
|
664,948
|
|
|
$
|
654,321
|
|
|
$
|
10,627
|
|
|
2
|
%
|
|
Cost of service (1)
|
|
67,193
|
|
|
56,475
|
|
|
10,718
|
|
|
19
|
%
|
|
193,255
|
|
|
174,837
|
|
|
18,418
|
|
|
11
|
%
|
||||||
|
Cost of goods sold
|
|
8,206
|
|
|
9,205
|
|
|
(999
|
)
|
|
(11
|
)%
|
|
25,613
|
|
|
28,394
|
|
|
(2,781
|
)
|
|
(10
|
)%
|
||||||
|
|
|
147,961
|
|
|
149,030
|
|
|
(1,069
|
)
|
|
(1
|
)%
|
|
446,080
|
|
|
451,090
|
|
|
(5,010
|
)
|
|
(1
|
)%
|
||||||
|
(1)
|
Excludes depreciation and amortization of
$6,415
,
$4,704
,
$18,144
, and
$14,956
, respectively.
|
|
(in thousands, except percentages)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Sales and marketing
|
|
$
|
88,028
|
|
|
$
|
93,000
|
|
|
$
|
(4,972
|
)
|
|
(5
|
)%
|
|
$
|
257,977
|
|
|
$
|
286,553
|
|
|
$
|
(28,576
|
)
|
|
(10
|
)%
|
|
(in thousands, except percentages)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Engineering and development
|
|
$
|
6,830
|
|
|
$
|
4,992
|
|
|
$
|
1,838
|
|
|
37
|
%
|
|
$
|
20,299
|
|
|
$
|
14,483
|
|
|
$
|
5,816
|
|
|
40
|
%
|
|
(in thousands, except percentages)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
General and administrative
|
|
$
|
28,860
|
|
|
$
|
24,160
|
|
|
$
|
4,700
|
|
|
19
|
%
|
|
$
|
79,256
|
|
|
$
|
73,286
|
|
|
$
|
5,970
|
|
|
8
|
%
|
|
(in thousands, except percentages)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Depreciation and amortization
|
|
$
|
15,446
|
|
|
$
|
12,275
|
|
|
$
|
3,171
|
|
|
26
|
%
|
|
$
|
43,854
|
|
|
$
|
37,046
|
|
|
$
|
6,808
|
|
|
18
|
%
|
|
(in thousands, except percentages)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Interest income
|
|
$
|
24
|
|
|
$
|
37
|
|
|
$
|
(13
|
)
|
|
(35
|
)%
|
|
$
|
65
|
|
|
$
|
159
|
|
|
$
|
(94
|
)
|
|
(59
|
)%
|
|
Interest expense
|
|
(2,222
|
)
|
|
(1,680
|
)
|
|
(542
|
)
|
|
(32
|
)%
|
|
(6,245
|
)
|
|
(5,191
|
)
|
|
(1,054
|
)
|
|
(20
|
)%
|
||||||
|
Other income (expense), net
|
|
(50
|
)
|
|
(2
|
)
|
|
(48
|
)
|
|
—
|
%
|
|
(595
|
)
|
|
21
|
|
|
(616
|
)
|
|
—
|
%
|
||||||
|
|
|
$
|
(2,248
|
)
|
|
$
|
(1,645
|
)
|
|
$
|
(603
|
)
|
|
|
|
$
|
(6,775
|
)
|
|
$
|
(5,011
|
)
|
|
$
|
(1,764
|
)
|
|
|
||
|
(in thousands, except percentages)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Income tax expense
|
|
$
|
(3,116
|
)
|
|
$
|
(5,631
|
)
|
|
$
|
2,515
|
|
|
45
|
%
|
|
$
|
(16,290
|
)
|
|
$
|
(15,010
|
)
|
|
$
|
(1,280
|
)
|
|
(9
|
)%
|
|
Effective tax rate
|
|
47.6
|
%
|
|
43.5
|
%
|
|
|
|
|
|
43.0
|
%
|
|
43.2
|
%
|
|
|
|
|
||||||||||
|
(in thousands, except percentages)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
|
2015
|
|
2014
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Loss from discontinued operations
|
|
$
|
—
|
|
|
$
|
(2,962
|
)
|
|
$
|
2,962
|
|
|
100
|
%
|
|
$
|
(1,615
|
)
|
|
$
|
(5,748
|
)
|
|
$
|
4,133
|
|
|
72
|
%
|
|
Loss on disposal, net of taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
(824
|
)
|
|
$
|
—
|
|
|
$
|
(824
|
)
|
|
—
|
%
|
|
Discontinued operations
|
|
$
|
—
|
|
|
$
|
(2,962
|
)
|
|
$
|
2,962
|
|
|
|
|
$
|
(2,439
|
)
|
|
$
|
(5,748
|
)
|
|
$
|
3,309
|
|
|
|
||
|
Loss from discontinued operations attributable to noncontrolling interest
|
|
$
|
—
|
|
|
$
|
191
|
|
|
$
|
(191
|
)
|
|
(100
|
)%
|
|
$
|
59
|
|
|
$
|
709
|
|
|
$
|
(650
|
)
|
|
(92
|
)%
|
|
Loss from discontinued operations attributable to Vonage
|
|
$
|
—
|
|
|
$
|
(2,771
|
)
|
|
$
|
2,771
|
|
|
100
|
%
|
|
$
|
(2,380
|
)
|
|
$
|
(5,039
|
)
|
|
$
|
2,659
|
|
|
53
|
%
|
|
|
Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(in thousands)
|
||||||
|
Net cash provided by operating activities
|
$
|
83,626
|
|
|
$
|
61,233
|
|
|
Net cash used in investing activities
|
(138,283
|
)
|
|
(20,837
|
)
|
||
|
Net cash provided by (used in) financing activities
|
73,827
|
|
|
(63,179
|
)
|
||
|
•
|
LIBOR
(applicable to one-, two-, three-, six-, or twelve-month periods) plus an applicable margin equal to
2.50%
if our consolidated leverage ratio is less than
0.75
to 1.00,
2.75%
if our consolidated leverage ratio is greater than or equal to
0.75
to 1.00 and less than
1.50
to 1.00, and
3.00%
if our consolidated leverage ratio is greater than or equal to
1.50
to 1.00, payable on the last day of each relevant interest period or, if the interest period is longer than
three
months, each day that is three months after the first day of the interest period, or
|
|
•
|
the
base rate
determined by reference to the highest of (a) the
prime rate
of JPMorgan Chase Bank, N.A., (b) the
federal funds effective rate
from time to time plus
0.50%
, and (c) the adjusted
LIBO rate applicable to one month interest periods
plus
1.00%
, plus an applicable margin equal to
1.50%
if our consolidated leverage ratio is less than
0.75
to 1.00,
1.75%
if our consolidated leverage ratio is greater than or equal to
0.75
to 1.00 and less than
1.50
to 1.00, and
2.00%
if our consolidated leverage ratio is greater than or equal to
1.50
to 1.00, payable on the last business day of each March, June, September, and December and the maturity date of the 2015 Credit Facility.
|
|
•
|
100%
of the net cash proceeds from any non-ordinary course sale or other disposition of our property and assets for consideration in excess of a certain amount subject to customary reinvestment provisions and certain other exceptions and
|
|
•
|
100%
of the net cash proceeds received in connection with other non-ordinary course transactions, including insurance proceeds not otherwise applied to the relevant insurance loss.
|
|
•
|
a consolidated leverage ratio of no greater than
2.25
to 1.00, with a limited step-up to
2.75
to 1.00 for a period of four consecutive quarters, in connection with an acquisition made during the first two years of the 2015 Credit Facility;
|
|
•
|
a consolidated fixed coverage charge ratio of no less than
1.75
to 1.00 subject to adjustment to exclude up to
$80,000
million in specified restricted payments;
|
|
•
|
minimum cash of
$25,000
including the unused portion of the revolving credit facility; and
|
|
•
|
maximum capital expenditures not to exceed
$55,000
during any fiscal year, provided that the unused amount of any permitted capital expenditures in any fiscal year may be carried forward to the next following fiscal year.
|
|
•
|
LIBOR
(applicable to one-, two-, three-, six-, or twelve-month periods) plus an applicable margin equal to
2.875%
if our consolidated leverage ratio is less than
0.75
to 1.00,
3.125%
if our consolidated leverage ratio is greater than or equal to
0.75
to 1.00 and less than
1.50
to 1.00, and
3.375%
if our consolidated leverage ratio is greater than or equal to
1.50
to 1.00, payable on the last day of each relevant interest period or, if the interest period is longer than three months, each day that is three months after the first day of the interest period, or
|
|
•
|
the
base rate
determined by reference to the highest of (a) the
federal funds effective rate
from time to time plus
0.50%
, (b) the
prime rate
of JPMorgan Chase Bank, N.A., and (c) the adjusted
LIBO rate applicable to one month interest periods
plus
1.00%
, plus an applicable margin equal to
1.875%
if our consolidated leverage ratio is less than
0.75
to 1.00,
2.125%
if our consolidated leverage ratio is greater than or equal to
0.75
to 1.00 and less than
1.50
to 1.00, and
2.375%
if our consolidated leverage ratio is greater than or equal to
1.50
to 1.00, payable on the last business day of each March, June, September, and December and the maturity date of the 2014 Credit Facility.
|
|
•
|
100%
of the net cash proceeds from any non-ordinary course sale or other disposition of our property and assets for consideration in excess of a certain amount subject to customary reinvestment provisions and certain other exceptions and
|
|
•
|
100%
of the net cash proceeds received in connection with other non-ordinary course transactions, including insurance proceeds not otherwise applied to the relevant insurance loss.
|
|
•
|
a consolidated leverage ratio of no greater than
2.25
to 1.00;
|
|
•
|
a consolidated fixed coverage charge ratio of no less than
1.75
to 1.00 subject to adjustment to exclude up to
$80,000
in specified restricted payments;
|
|
•
|
minimum cash of
$25,000
including the unused portion of the revolving credit facility; and
|
|
•
|
maximum capital expenditures not to exceed
$55,000
during any fiscal year, provided that the unused amount of any permitted capital expenditures in any fiscal year may be carried forward to the next following fiscal year.
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
|
•
|
LIBOR
(applicable to one-, two-, three-, six-, or twelve-month periods) plus an applicable margin equal to
2.50%
if our consolidated leverage ratio is less than
0.75
to 1.00,
2.75%
if our consolidated leverage ratio is greater than or equal to
0.75
to 1.00 and less than
1.50
to 1.00, and
3.00%
if our consolidated leverage ratio is greater than or equal to
1.50
to 1.00, payable on the last day of each relevant interest period or, if the interest period is longer than
three
months, each day that is three months after the first day of the interest period, or
|
|
•
|
the
base rate
determined by reference to the highest of (a) the
prime rate
of JPMorgan Chase Bank, N.A., (b) the
federal funds effective rate
from time to time plus
0.50%
, and (c) the adjusted
LIBO rate applicable to one month interest periods
plus
1.00%
, plus an applicable margin equal to
1.50%
if our consolidated leverage ratio is less than
0.75
to 1.00,
1.75%
if our consolidated leverage ratio is greater than or equal to
0.75
to 1.00 and less than
1.50
to 1.00, and
2.00%
if our consolidated leverage ratio is greater than or equal to
1.50
to 1.00, payable on the last business day of each March, June, September, and December and the maturity date of the 2015 Credit Facility.
|
|
Item 4.
|
Controls and Procedures
|
|
Item 1.
|
Legal Proceedings
|
|
Item 1A.
|
Risk Factors
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
Period
|
(a) Total Number of Shares Purchased
|
|
(b) Average Price Paid per Share
|
|
(c) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
(d) Approximate Dollar Value of Shares that May Yet be Purchased under the Plans or Program
|
||||||
|
July 1, 2015 - July 31, 2015
|
372
|
|
|
$
|
4.90
|
|
|
372
|
|
|
$
|
84,805
|
|
|
August 1, 2015 - August 31, 2015
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
84,805
|
|
|
September 1, 2015 - September 30, 2015
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
84,805
|
|
|
|
372
|
|
|
|
|
372
|
|
|
|
||||
|
Item 3.
|
Defaults Upon Senior Securities
|
|
Item 4.
|
Mine Safety Disclosures
|
|
Item 5.
|
Other Information
|
|
Item 6.
|
Exhibits
|
|
2.1
|
|
|
Agreement and Plan of Merger, dated August 19, 2015, by and among Vonage Holdings Corp., Cirrus Acquisition Corp., iCore Networks, Inc. and Stephen G. Canton, as the Representative (2)
|
|
|
|
|
|
|
10.1
|
|
|
Letter Agreement dated as of June 9, 2015 by and between Vonage Holdings Corp. and Omar Javaid (1)*
|
|
|
|
|
|
|
10.2
|
|
|
Amended and Restated Credit Agreement among Vonage America Inc., Vonage Holdings Corp., the Lenders from time to time party thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Citizens Bank, N.A., as Syndication Agent, and Fifth Third Bank, MUFG Union Bank, N.A., Silicon Valley Bank and SunTrust Bank, as Documentation Agents. (3)
|
|
|
|
|
|
|
31.1
|
|
|
Certification of the Company’s Chief Executive Officer pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002(1)
|
|
|
|
|
|
|
31.2
|
|
|
Certification of the Company’s Chief Financial Officer pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002(1)
|
|
|
|
|
|
|
32.1
|
|
|
Certification of the Company’s Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002(1)
|
|
|
|
|
|
|
101
|
|
|
The following financial statements from Vonage Holdings Corp.’s Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2015, filed with the Securities and Exchange Commission on November 4, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets; (ii) the Consolidated Statements of Operations; (iii) the Consolidated Statements of Comprehensive Income; (iv) the Consolidated Statements of Cash Flows; (v) the Consolidated Statements of Stockholders’ Deficit; and (vi) the Notes to Consolidated Financial Statements.
|
|
*
|
Management contract or compensatory plan or arrangement.
|
|
|
|
|
VONAGE HOLDINGS CORP.
|
||
|
|
|
|
|
||
|
Dated:
|
November 4, 2015
|
|
By:
|
|
/s/ David T. Pearson
|
|
|
|
|
|
|
David T. Pearson
Chief Financial Officer and Treasurer
(Principal Financial and Accounting Officer and Duly Authorized Officer)
|
|
2.1
|
|
|
Agreement and Plan of Merger, dated August 19, 2015, by and among Vonage Holdings Corp., Cirrus Acquisition Corp., iCore Networks, Inc. and Stephen G. Canton, as the Representative (2)
|
|
|
|
|
|
|
10.1
|
|
|
Letter Agreement dated as of June 9, 2015 by and between Vonage Holdings Corp. and Omar Javaid (1)*
|
|
|
|
|
|
|
10.2
|
|
|
Amended and Restated Credit Agreement among Vonage America Inc., Vonage Holdings Corp., the Lenders from time to time party thereto, JPMorgan Chase Bank, N.A., as Administrative Agent, Citizens Bank, N.A., as Syndication Agent, and Fifth Third Bank, MUFG Union Bank, N.A., Silicon Valley Bank and SunTrust Bank, as Documentation Agents. (3)
|
|
|
|
|
|
|
31.1
|
|
|
Certification of the Company’s Chief Executive Officer pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002(1)
|
|
|
|
|
|
|
31.2
|
|
|
Certification of the Company’s Chief Financial Officer pursuant to Securities Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002(1)
|
|
|
|
|
|
|
32.1
|
|
|
Certification of the Company’s Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002(1)
|
|
|
|
|
|
|
101
|
|
|
The following financial statements from Vonage Holdings Corp.’s Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2015, filed with the Securities and Exchange Commission on November 4, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets; (ii) the Consolidated Statements of Operations; (iii) the Consolidated Statements of Comprehensive Income; (iv) the Consolidated Statements of Cash Flows; (v) the Consolidated Statements of Stockholders’ Deficit; and (vi) the Notes to Consolidated Financial Statements.
|
|
*
|
Management contract or compensatory plan or arrangement.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|