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
|
x
|
|
Accelerated filer
|
o
|
|
|
|
|
|
|
|
Non-accelerated filer
|
o
|
|
(Do not check if a smaller reporting company)
|
|
|
Smaller reporting company
|
o
|
|
Emerging growth company
|
o
|
|
|
|
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
|
|
|||
|
Class
|
Outstanding at
|
July 31, 2017
|
|||
|
Common Stock, par value $0.001
|
|
227,345,315
|
|
shares
|
|
|
Part 1 - Financial Information
|
|
|
|
|
|
|
|
|
|
Page
|
|
Item 1.
|
Condensed Consolidated Financial Statements and Notes
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
Item 5.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
|
|
|
||
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
Assets
|
(unaudited)
|
|
(revised)
(1)
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
26,825
|
|
|
$
|
29,078
|
|
|
Marketable securities
|
—
|
|
|
601
|
|
||
|
Accounts receivable, net of allowance of $3,112 and $2,093, respectively
|
36,185
|
|
|
36,688
|
|
||
|
Inventory, net of allowance of $137 and $117, respectively
|
3,503
|
|
|
4,116
|
|
||
|
Deferred customer acquisition costs, current
|
1,486
|
|
|
2,610
|
|
||
|
Prepaid expenses
|
25,833
|
|
|
26,041
|
|
||
|
Other current assets
|
2,278
|
|
|
3,147
|
|
||
|
Total current assets
|
96,110
|
|
|
102,281
|
|
||
|
Property and equipment, net of accumulated depreciation of $138,644 and $129,166, respectively
|
44,688
|
|
|
48,415
|
|
||
|
Goodwill
|
366,806
|
|
|
360,363
|
|
||
|
Software, net of accumulated amortization of $92,361 and $87,626, respectively
|
23,867
|
|
|
21,971
|
|
||
|
Restricted cash
|
1,802
|
|
|
1,851
|
|
||
|
Intangible assets, net of accumulated amortization of $107,914 and $88,419, respectively
|
188,076
|
|
|
199,256
|
|
||
|
Deferred tax assets
|
204,286
|
|
|
184,210
|
|
||
|
Other assets
|
15,761
|
|
|
17,319
|
|
||
|
Total assets
|
$
|
941,396
|
|
|
$
|
935,666
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
23,045
|
|
|
$
|
30,751
|
|
|
Accrued expenses
|
84,170
|
|
|
109,195
|
|
||
|
Deferred revenue, current portion
|
31,157
|
|
|
32,442
|
|
||
|
Current maturities of capital lease obligations
|
1,021
|
|
|
3,288
|
|
||
|
Current portion of notes payable
|
18,750
|
|
|
18,750
|
|
||
|
Total current liabilities
|
158,143
|
|
|
194,426
|
|
||
|
Indebtedness under revolving credit facility
|
214,000
|
|
|
209,000
|
|
||
|
Notes payable, net of debt related costs and current portion
|
81,953
|
|
|
91,124
|
|
||
|
Capital lease obligations, net of current maturities
|
46
|
|
|
140
|
|
||
|
Other liabilities
|
5,084
|
|
|
4,435
|
|
||
|
Total liabilities
|
459,226
|
|
|
499,125
|
|
||
|
|
|
|
|
||||
|
Commitments and Contingencies (Note 7)
|
|
|
|
||||
|
|
|
|
|
||||
|
Stockholders’ Equity
|
|
|
|
||||
|
Common stock, par value $0.001 per share; 596,950 shares authorized at June 30, 2017
and December 31, 2016; 294,386 and 282,319 shares issued at June 30, 2017 and December 31, 2016, respectively; 227,287 and 219,001 shares outstanding at June 30, 2017 and December 31, 2016, respectively |
294
|
|
|
282
|
|
||
|
Additional paid-in capital
|
1,349,356
|
|
|
1,310,847
|
|
||
|
Accumulated deficit
|
(627,890
|
)
|
|
(641,869
|
)
|
||
|
Treasury stock, at cost, 67,099 shares at June 30, 2017 and 63,318 shares at
December 31, 2016 |
(243,229
|
)
|
|
(219,125
|
)
|
||
|
Accumulated other comprehensive loss
|
3,639
|
|
|
(13,594
|
)
|
||
|
Total stockholders’ equity
|
482,170
|
|
|
436,541
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
941,396
|
|
|
$
|
935,666
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
(revised)
(1)
|
|
|
|
(revised)
(1)
|
||||||||
|
Total revenues
|
$
|
251,836
|
|
|
$
|
233,675
|
|
|
$
|
495,183
|
|
|
$
|
460,499
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of service (exclusive of depreciation and amortization)
|
97,674
|
|
|
76,078
|
|
|
185,270
|
|
|
145,228
|
|
||||
|
Cost of goods sold
|
6,187
|
|
|
8,352
|
|
|
13,480
|
|
|
17,418
|
|
||||
|
Sales and marketing
|
79,738
|
|
|
83,344
|
|
|
161,669
|
|
|
162,945
|
|
||||
|
Engineering and development
|
6,670
|
|
|
7,243
|
|
|
15,040
|
|
|
14,077
|
|
||||
|
General and administrative
|
36,514
|
|
|
35,053
|
|
|
71,600
|
|
|
61,723
|
|
||||
|
Depreciation and amortization
|
18,394
|
|
|
18,218
|
|
|
36,341
|
|
|
35,197
|
|
||||
|
Total operating expenses
|
245,177
|
|
|
228,288
|
|
|
483,400
|
|
|
436,588
|
|
||||
|
Income from operations
|
6,659
|
|
|
5,387
|
|
|
11,783
|
|
|
23,911
|
|
||||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest income
|
4
|
|
|
25
|
|
|
9
|
|
|
46
|
|
||||
|
Interest expense
|
(3,861
|
)
|
|
(3,057
|
)
|
|
(7,564
|
)
|
|
(5,503
|
)
|
||||
|
Other income (expense), net
|
686
|
|
|
104
|
|
|
466
|
|
|
258
|
|
||||
|
Total other income (expense), net
|
(3,171
|
)
|
|
(2,928
|
)
|
|
(7,089
|
)
|
|
(5,199
|
)
|
||||
|
Income before income taxes
|
3,488
|
|
|
2,459
|
|
|
4,694
|
|
|
18,712
|
|
||||
|
Income tax benefit (expense)
|
1,337
|
|
|
(2,241
|
)
|
|
6,044
|
|
|
(10,563
|
)
|
||||
|
Net income
|
$
|
4,825
|
|
|
$
|
218
|
|
|
$
|
10,738
|
|
|
$
|
8,149
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.05
|
|
|
$
|
0.04
|
|
|
Diluted
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
223,492
|
|
|
213,558
|
|
|
221,930
|
|
|
213,800
|
|
||||
|
Diluted
|
239,938
|
|
|
222,700
|
|
|
239,923
|
|
|
223,978
|
|
||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
(revised)
(1)
|
|
|
|
(revised)
(1)
|
||||||||
|
Net income
|
$
|
4,825
|
|
|
$
|
218
|
|
|
$
|
10,738
|
|
|
$
|
8,149
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustment
|
14,185
|
|
|
(1,691
|
)
|
|
17,232
|
|
|
(1,713
|
)
|
||||
|
Unrealized gain on available-for-sale securities
|
(20
|
)
|
|
4
|
|
|
1
|
|
|
26
|
|
||||
|
Total other comprehensive income (loss)
|
14,165
|
|
|
(1,687
|
)
|
|
17,233
|
|
|
(1,687
|
)
|
||||
|
Comprehensive income (loss)
|
$
|
18,990
|
|
|
$
|
(1,469
|
)
|
|
$
|
27,971
|
|
|
$
|
6,462
|
|
|
|
Six Months Ended
|
||||||
|
|
June 30,
|
||||||
|
|
2017
|
|
2016
(1)
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
10,738
|
|
|
$
|
8,149
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation, amortization and impairment charges
|
17,381
|
|
|
18,579
|
|
||
|
Amortization of intangibles
|
18,826
|
|
|
16,618
|
|
||
|
Deferred income taxes
|
(8,111
|
)
|
|
8,897
|
|
||
|
Allowance for doubtful accounts
|
452
|
|
|
597
|
|
||
|
Allowance for obsolete inventory
|
293
|
|
|
352
|
|
||
|
Amortization of debt issuance costs
|
204
|
|
|
517
|
|
||
|
Gain on sale of business
|
(928
|
)
|
|
—
|
|
||
|
Loss on disposal of fixed assets
|
134
|
|
|
—
|
|
||
|
Share-based expense
|
20,891
|
|
|
16,670
|
|
||
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
||||
|
Accounts receivable
|
1,280
|
|
|
(7,176
|
)
|
||
|
Inventory
|
353
|
|
|
906
|
|
||
|
Prepaid expenses and other current assets
|
1,173
|
|
|
(2,587
|
)
|
||
|
Deferred customer acquisition costs
|
1,129
|
|
|
913
|
|
||
|
Accounts payable
|
(8,124
|
)
|
|
5,095
|
|
||
|
Accrued expenses
|
(23,787
|
)
|
|
(23,311
|
)
|
||
|
Deferred revenue
|
(1,506
|
)
|
|
(1,534
|
)
|
||
|
Other assets and liabilities
|
2,295
|
|
|
(158
|
)
|
||
|
Net cash provided by operating activities
|
32,693
|
|
|
42,527
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Capital expenditures
|
(8,995
|
)
|
|
(15,948
|
)
|
||
|
Purchase of marketable securities
|
—
|
|
|
(5,664
|
)
|
||
|
Maturities and sales of marketable securities
|
602
|
|
|
7,524
|
|
||
|
Acquisition and development of software assets
|
(6,884
|
)
|
|
(5,655
|
)
|
||
|
Acquisition of businesses, net of cash acquired
|
—
|
|
|
(163,042
|
)
|
||
|
Proceeds from sale of business
|
1,000
|
|
|
—
|
|
||
|
Net cash used in investing activities
|
(14,277
|
)
|
|
(182,785
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Principal payments on capital lease obligations and other financing obligations
|
(4,861
|
)
|
|
(6,329
|
)
|
||
|
Principal payments on notes and revolving credit facility
|
(19,375
|
)
|
|
(33,437
|
)
|
||
|
Proceeds received from draw down of revolving credit facility and issuance of notes payable
|
15,000
|
|
|
181,250
|
|
||
|
Debt related costs
|
—
|
|
|
(1,316
|
)
|
||
|
Common stock repurchases
|
(9,542
|
)
|
|
(32,902
|
)
|
||
|
Employee taxes paid on withholding shares
|
(14,562
|
)
|
|
(3,966
|
)
|
||
|
Proceeds from exercise of stock options
|
11,962
|
|
|
3,023
|
|
||
|
Net cash (used)/provided by financing activities
|
(21,378
|
)
|
|
106,323
|
|
||
|
Effect of exchange rate changes on cash
|
660
|
|
|
(109
|
)
|
||
|
Net decrease in cash, cash equivalents, and restricted cash
|
(2,302
|
)
|
|
(34,044
|
)
|
||
|
Cash, cash equivalents, and restricted cash, beginning of period
|
30,929
|
|
|
60,313
|
|
||
|
Cash, cash equivalents, and restricted cash, end of period
|
$
|
28,627
|
|
|
$
|
26,269
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
|
Cash paid during the periods for:
|
|
|
|
||||
|
Interest
|
$
|
6,722
|
|
|
$
|
4,833
|
|
|
Income taxes
|
$
|
3,554
|
|
|
$
|
3,163
|
|
|
Non-cash investing and financing activities:
|
|
|
|
||||
|
Capital expenditures included in accounts payable and accrued liabilities
|
$
|
3,492
|
|
|
$
|
4,918
|
|
|
Issuance of common stock in connection with acquisition of business
|
$
|
—
|
|
|
$
|
31,591
|
|
|
Contingent consideration in connection with acquisition of business
|
$
|
—
|
|
|
$
|
16,472
|
|
|
Assumption of options in connection with acquisition of business
|
$
|
—
|
|
|
$
|
4,779
|
|
|
|
Shares
|
|
Common Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Deficit
|
|
Treasury
Stock
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Total
|
|||||||||||||
|
Balance at December 31, 2016 (Revised)
(1)
|
219,001
|
|
|
$
|
282
|
|
|
$
|
1,310,847
|
|
|
$
|
(641,869
|
)
|
|
$
|
(219,125
|
)
|
|
$
|
(13,594
|
)
|
|
$
|
436,541
|
|
|
Cumulative effect adjustment upon the adoption of ASU 2016-09
|
|
|
|
|
5,668
|
|
|
3,241
|
|
|
|
|
|
|
8,909
|
|
||||||||||
|
Stock option exercises
|
12,068
|
|
|
12
|
|
|
11,950
|
|
|
|
|
|
|
|
|
11,962
|
|
|||||||||
|
Share-based expense
|
|
|
|
|
20,891
|
|
|
|
|
|
|
|
|
20,891
|
|
|||||||||||
|
Employee taxes paid on withholding shares
|
(2,183
|
)
|
|
|
|
|
|
|
|
(14,562
|
)
|
|
|
|
(14,562
|
)
|
||||||||||
|
Common stock repurchases
|
(1,599
|
)
|
|
|
|
|
|
|
|
(9,542
|
)
|
|
|
|
(9,542
|
)
|
||||||||||
|
Foreign currency translation adjustment
|
|
|
|
|
|
|
|
|
|
|
17,232
|
|
|
17,232
|
|
|||||||||||
|
Unrealized loss on available-for-sale securities
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
1
|
|
|||||||||||
|
Net income
|
|
|
|
|
|
|
10,738
|
|
|
|
|
|
|
10,738
|
|
|||||||||||
|
Balance at June 30, 2017
|
227,287
|
|
|
$
|
294
|
|
|
$
|
1,349,356
|
|
|
$
|
(627,890
|
)
|
|
$
|
(243,229
|
)
|
|
$
|
3,639
|
|
|
$
|
482,170
|
|
|
|
December 31, 2016
|
||
|
Level 1 Assets
|
|
||
|
Money market fund
(1)
|
$
|
300
|
|
|
Level 2 Assets
|
|
||
|
Available-for-sale securities
(2)
|
$
|
601
|
|
|
|
June 30,
2017 |
|
December 31, 2016
|
||||
|
Cash and cash equivalents
|
$
|
26,825
|
|
|
$
|
29,078
|
|
|
|
|
|
|
||||
|
Cash collateralized letter of credit-lease deposits
|
$
|
1,580
|
|
|
$
|
1,578
|
|
|
Cash reserves
|
222
|
|
|
273
|
|
||
|
Restricted cash
|
$
|
1,802
|
|
|
$
|
1,851
|
|
|
|
|
|
|
||||
|
Cash, cash equivalents, and restricted cash
|
$
|
28,627
|
|
|
$
|
30,929
|
|
|
|
June 30,
2017 |
|
December 31, 2016
|
||||
|
Customer relationships
|
129,635
|
|
|
133,774
|
|
||
|
Developed technology
|
51,882
|
|
|
57,245
|
|
||
|
Patents and patent licenses
|
4,789
|
|
|
5,547
|
|
||
|
Trade names
|
698
|
|
|
1,033
|
|
||
|
Non-compete agreements
|
1,072
|
|
|
1,657
|
|
||
|
Intangible assets, net
|
$
|
188,076
|
|
|
$
|
199,256
|
|
|
|
June 30,
2017 |
|
December 31, 2016
|
||||
|
Compensation and related taxes and temporary labor
|
$
|
28,294
|
|
|
$
|
35,308
|
|
|
Marketing
|
11,911
|
|
|
11,979
|
|
||
|
Taxes and fees
|
14,380
|
|
|
18,976
|
|
||
|
Acquisition related consideration accounted for as compensation
|
1,733
|
|
|
6,608
|
|
||
|
Telecommunications
|
16,019
|
|
|
14,724
|
|
||
|
Settlement
|
—
|
|
|
5,000
|
|
||
|
Other accruals
|
8,333
|
|
|
12,846
|
|
||
|
Customer credits
|
1,200
|
|
|
2,074
|
|
||
|
Professional fees
|
2,300
|
|
|
1,680
|
|
||
|
Accrued expenses
|
$
|
84,170
|
|
|
$
|
109,195
|
|
|
Consolidated Balance Sheets
|
|
|
|
|
|
|
||||||
|
|
|
As of December 31, 2016
|
||||||||||
|
|
|
As Reported
|
|
Adjustment
|
|
As Revised
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Deferred tax assets, non-current
|
|
$
|
188,966
|
|
|
$
|
4,756
|
|
|
$
|
184,210
|
|
|
Total assets
|
|
940,422
|
|
|
4,756
|
|
|
935,666
|
|
|||
|
Accumulated deficit
|
|
(637,113
|
)
|
|
4,756
|
|
|
(641,869
|
)
|
|||
|
Total stockholders' equity
|
|
441,297
|
|
|
4,756
|
|
|
436,541
|
|
|||
|
Total liabilities and stockholders' equity
|
|
940,422
|
|
|
4,756
|
|
|
935,666
|
|
|||
|
Condensed Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||||||||||
|
|
|
June 30, 2016
|
|
June 30, 2016
|
||||||||||||||||||||
|
|
|
As Reported
|
|
Adjustment
|
|
As Revised
|
|
As Reported
|
|
Adjustment
|
|
As Revised
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income tax expense
|
|
$
|
(1,562
|
)
|
|
$
|
679
|
|
|
$
|
(2,241
|
)
|
|
$
|
(9,884
|
)
|
|
$
|
679
|
|
|
$
|
(10,563
|
)
|
|
Net income
|
|
897
|
|
|
679
|
|
|
218
|
|
|
8,828
|
|
|
679
|
|
|
8,149
|
|
||||||
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Basic
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
Diluted
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||
|
|
|
September 30, 2016
|
|
September 30, 2016
|
||||||||||||||||||||
|
|
|
As Reported
|
|
Adjustment
|
|
As Revised
|
|
As Reported
|
|
Adjustment
|
|
As Revised
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income tax expense
|
|
$
|
(1,501
|
)
|
|
$
|
2,038
|
|
|
$
|
(3,539
|
)
|
|
$
|
(11,385
|
)
|
|
$
|
2,717
|
|
|
$
|
(14,102
|
)
|
|
Net income
|
|
9,078
|
|
|
2,038
|
|
|
7,040
|
|
|
17,906
|
|
|
2,717
|
|
|
15,189
|
|
||||||
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Basic
|
|
$
|
0.04
|
|
|
$
|
0.01
|
|
|
$
|
0.03
|
|
|
$
|
0.08
|
|
|
$
|
0.01
|
|
|
$
|
0.07
|
|
|
Diluted
|
|
$
|
0.04
|
|
|
$
|
0.01
|
|
|
$
|
0.03
|
|
|
$
|
0.08
|
|
|
$
|
0.01
|
|
|
$
|
0.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||||||||||
|
|
|
December 31, 2016
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
|
As Reported
|
|
Adjustment
|
|
As Revised
|
|
As Reported
|
|
Adjustment
|
|
As Revised
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income tax expense
|
|
$
|
(1,553
|
)
|
|
$
|
2,039
|
|
|
$
|
(3,592
|
)
|
|
$
|
(12,938
|
)
|
|
$
|
4,756
|
|
|
$
|
(17,694
|
)
|
|
Net income
|
|
1
|
|
|
2,039
|
|
|
(2,038
|
)
|
|
17,907
|
|
|
4,756
|
|
|
13,151
|
|
||||||
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Basic
|
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.08
|
|
|
$
|
0.02
|
|
|
$
|
0.06
|
|
|
Diluted
|
|
$
|
—
|
|
|
$
|
0.01
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.08
|
|
|
$
|
0.02
|
|
|
$
|
0.06
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Numerator
|
|
|
|
(revised)
(1)
|
|
|
|
(revised)
(1)
|
||||||||
|
Net income
|
|
$
|
4,825
|
|
|
$
|
218
|
|
|
$
|
10,738
|
|
|
$
|
8,149
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
||||||||
|
Basic weighted average common shares outstanding
|
|
223,492
|
|
|
213,558
|
|
|
221,930
|
|
|
213,800
|
|
||||
|
Dilutive effect of stock options and restricted stock units
|
|
16,446
|
|
|
9,142
|
|
|
17,993
|
|
|
10,178
|
|
||||
|
Diluted weighted average common shares outstanding
|
|
239,938
|
|
|
222,700
|
|
|
239,923
|
|
|
223,978
|
|
||||
|
Basic earnings per share
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share
|
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.05
|
|
|
$
|
0.04
|
|
|
Diluted earnings per share
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per share
|
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
|
|
|
June 30,
|
|
June 30,
|
||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Restricted stock units
|
|
4,540
|
|
|
12,851
|
|
|
3,344
|
|
|
12,012
|
|
|
Stock options
|
|
4,605
|
|
|
14,597
|
|
|
4,254
|
|
|
14,400
|
|
|
|
|
9,145
|
|
|
27,448
|
|
|
7,598
|
|
|
26,412
|
|
|
|
June 30,
2017 |
|
December 31,
2016 |
||||
|
2.50-3.25% Term note - due 2020, net of debt related costs
|
$
|
81,953
|
|
|
$
|
91,124
|
|
|
2.50-3.25% Revolving credit facility - due 2020
|
214,000
|
|
|
209,000
|
|
||
|
Total Long-term note and revolving credit facility
|
$
|
295,953
|
|
|
$
|
300,124
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Shares of common stock repurchased
|
—
|
|
|
5,747
|
|
|
1,599
|
|
|
7,400
|
|
||||
|
Value of common stock repurchased
|
$
|
—
|
|
|
$
|
24,754
|
|
|
$
|
9,510
|
|
|
$
|
32,762
|
|
|
Cash paid at closing (inclusive of cash acquired of $16,094)
|
$
|
179,186
|
|
|
Stock paid at closing
|
31,591
|
|
|
|
Contingent consideration (described below)
|
16,472
|
|
|
|
Employee Payout Amount (described below)
|
4,779
|
|
|
|
Acquisition Cost
|
$
|
232,028
|
|
|
|
Acquisition Date Fair Value as of December 31, 2016
|
|
Measurement period adjustments
|
|
Revised Acquisition Date Fair Value
|
||||||
|
Assets
|
|
|
|
|
|
||||||
|
Current assets:
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
16,094
|
|
|
$
|
—
|
|
|
$
|
16,094
|
|
|
Accounts receivable
|
8,764
|
|
|
—
|
|
|
8,764
|
|
|||
|
Prepaid expenses and other current assets
|
3,507
|
|
|
—
|
|
|
3,507
|
|
|||
|
Total current assets
|
28,365
|
|
|
—
|
|
|
28,365
|
|
|||
|
Property and equipment
|
757
|
|
|
—
|
|
|
757
|
|
|||
|
Software, net
|
242
|
|
|
—
|
|
|
242
|
|
|||
|
Intangible assets
|
101,770
|
|
|
—
|
|
|
101,770
|
|
|||
|
Restricted cash
|
51
|
|
|
—
|
|
|
51
|
|
|||
|
Total assets acquired
|
131,185
|
|
|
—
|
|
|
131,185
|
|
|||
|
|
|
|
|
|
|
||||||
|
Liabilities
|
|
|
|
|
|
||||||
|
Current liabilities:
|
|
|
|
|
|
||||||
|
Accounts payable
|
1,841
|
|
|
—
|
|
|
1,841
|
|
|||
|
Accrued expenses
|
9,299
|
|
|
—
|
|
|
9,299
|
|
|||
|
Deferred revenue, current portion
|
1,735
|
|
|
—
|
|
|
1,735
|
|
|||
|
Total current liabilities
|
12,875
|
|
|
—
|
|
|
12,875
|
|
|||
|
Deferred tax liabilities, net, non-current
|
29,355
|
|
|
(5,482
|
)
|
|
23,873
|
|
|||
|
Total liabilities assumed
|
42,230
|
|
|
(5,482
|
)
|
|
36,748
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net identifiable assets acquired
|
88,955
|
|
|
5,482
|
|
|
94,437
|
|
|||
|
Goodwill
|
143,073
|
|
|
(5,482
|
)
|
|
137,591
|
|
|||
|
Total purchase price
|
$
|
232,028
|
|
|
$
|
—
|
|
|
$
|
232,028
|
|
|
|
Amount
|
|
|
|
Customer relationships
|
$
|
85,900
|
|
|
Developed technologies
|
13,768
|
|
|
|
Non-compete agreements
|
972
|
|
|
|
Trade names
|
1,130
|
|
|
|
|
$
|
101,770
|
|
|
Balance at December 31, 2016
|
|
$
|
360,363
|
|
|
Decrease in goodwill related acquisition of Nexmo
|
|
(5,482
|
)
|
|
|
Currency translation adjustments
|
|
11,925
|
|
|
|
Balance at June 30, 2017
|
|
$
|
366,806
|
|
|
|
|
Six Months Ended
|
||
|
|
|
June 30,
|
||
|
|
|
2016
|
||
|
Revenues
|
|
$
|
494,094
|
|
|
Net income
|
|
$
|
5,887
|
|
|
Earnings per common share - basic
|
|
$
|
0.03
|
|
|
Earnings per common share - diluted
|
|
$
|
0.03
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||||||||||
|
|
June 30, 2017
|
|
June 30, 2017
|
||||||||||||||||||||
|
|
Business
|
|
Consumer
|
|
Total
|
|
Business
|
|
Consumer
|
|
Total
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service revenues
|
$
|
103,825
|
|
|
$
|
115,636
|
|
|
$
|
219,461
|
|
|
$
|
196,116
|
|
|
$
|
234,753
|
|
|
$
|
430,869
|
|
|
Product revenues
(1)
|
13,392
|
|
|
201
|
|
|
13,593
|
|
|
26,752
|
|
|
404
|
|
|
27,156
|
|
||||||
|
Service and product revenues
|
117,217
|
|
|
115,837
|
|
|
233,054
|
|
|
222,868
|
|
|
235,157
|
|
|
458,025
|
|
||||||
|
USF revenues
|
6,497
|
|
|
12,285
|
|
|
18,782
|
|
|
12,648
|
|
|
24,510
|
|
|
37,158
|
|
||||||
|
Total revenues
|
123,714
|
|
|
128,122
|
|
|
251,836
|
|
|
235,516
|
|
|
259,667
|
|
|
495,183
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service cost of revenues
(2)
|
49,246
|
|
|
21,435
|
|
|
70,681
|
|
|
88,441
|
|
|
43,535
|
|
|
131,976
|
|
||||||
|
Product cost of revenues
(1)
|
12,456
|
|
|
1,942
|
|
|
14,398
|
|
|
25,658
|
|
|
3,958
|
|
|
29,616
|
|
||||||
|
Service and product cost of revenues
|
61,702
|
|
|
23,377
|
|
|
85,079
|
|
|
114,099
|
|
|
47,493
|
|
|
161,592
|
|
||||||
|
USF cost of revenues
|
6,497
|
|
|
12,285
|
|
|
18,782
|
|
|
12,648
|
|
|
24,510
|
|
|
37,158
|
|
||||||
|
Total cost of revenues
|
68,199
|
|
|
35,662
|
|
|
103,861
|
|
|
126,747
|
|
|
72,003
|
|
|
198,750
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Gross margin
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service margin
|
54,579
|
|
|
94,201
|
|
|
148,780
|
|
|
107,675
|
|
|
191,218
|
|
|
298,893
|
|
||||||
|
Product margin
|
936
|
|
|
(1,741
|
)
|
|
(805
|
)
|
|
1,094
|
|
|
(3,554
|
)
|
|
(2,460
|
)
|
||||||
|
Gross margin ex-USF (Service and product margin)
|
55,515
|
|
|
92,460
|
|
|
147,975
|
|
|
108,769
|
|
|
187,664
|
|
|
296,433
|
|
||||||
|
USF margin
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Gross margin
|
$
|
55,515
|
|
|
$
|
92,460
|
|
|
$
|
147,975
|
|
|
$
|
108,769
|
|
|
$
|
187,664
|
|
|
$
|
296,433
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Gross margin %
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service margin %
|
52.6
|
%
|
|
81.5
|
%
|
|
67.8
|
%
|
|
54.9
|
%
|
|
81.5
|
%
|
|
69.4
|
%
|
||||||
|
Gross margin ex-USF (Service and product margin %)
|
47.4
|
%
|
|
79.8
|
%
|
|
63.5
|
%
|
|
48.8
|
%
|
|
79.8
|
%
|
|
64.7
|
%
|
||||||
|
Gross margin %
|
44.9
|
%
|
|
72.2
|
%
|
|
58.8
|
%
|
|
46.2
|
%
|
|
72.3
|
%
|
|
59.9
|
%
|
||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||||||||||
|
|
June 30, 2016
|
|
June 30, 2016
|
||||||||||||||||||||
|
|
Business
|
|
Consumer
|
|
Total
|
|
Business
|
|
Consumer
|
|
Total
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service revenues
|
$
|
67,079
|
|
|
$
|
133,462
|
|
|
$
|
200,541
|
|
|
$
|
123,552
|
|
|
$
|
271,234
|
|
|
$
|
394,786
|
|
|
Product revenues
(1)
|
13,265
|
|
|
160
|
|
|
13,425
|
|
|
26,177
|
|
|
307
|
|
|
26,484
|
|
||||||
|
Service and product revenues
|
80,344
|
|
|
133,622
|
|
|
213,966
|
|
|
149,729
|
|
|
271,541
|
|
|
421,270
|
|
||||||
|
USF revenues
|
5,368
|
|
|
14,341
|
|
|
19,709
|
|
|
9,803
|
|
|
29,426
|
|
|
39,229
|
|
||||||
|
Total revenues
|
85,712
|
|
|
147,963
|
|
|
233,675
|
|
|
159,532
|
|
|
300,967
|
|
|
460,499
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service cost of revenues
(2)
|
22,527
|
|
|
25,727
|
|
|
48,254
|
|
|
37,930
|
|
|
52,247
|
|
|
90,177
|
|
||||||
|
Product cost of revenues
(1)
|
12,902
|
|
|
3,564
|
|
|
16,466
|
|
|
25,364
|
|
|
7,865
|
|
|
33,229
|
|
||||||
|
Service and product cost of revenues
|
35,429
|
|
|
29,291
|
|
|
64,720
|
|
|
63,294
|
|
|
60,112
|
|
|
123,406
|
|
||||||
|
USF cost of revenues
|
5,369
|
|
|
14,341
|
|
|
19,710
|
|
|
9,814
|
|
|
29,426
|
|
|
39,240
|
|
||||||
|
Total cost of revenues
|
40,798
|
|
|
43,632
|
|
|
84,430
|
|
|
73,108
|
|
|
89,538
|
|
|
162,646
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Gross margin
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service margin
|
44,552
|
|
|
107,735
|
|
|
152,287
|
|
|
85,622
|
|
|
218,987
|
|
|
304,609
|
|
||||||
|
Product margin
|
363
|
|
|
(3,404
|
)
|
|
(3,041
|
)
|
|
813
|
|
|
(7,558
|
)
|
|
(6,745
|
)
|
||||||
|
Gross margin ex-USF (Service and product margin)
|
44,915
|
|
|
104,331
|
|
|
149,246
|
|
|
86,435
|
|
|
211,429
|
|
|
297,864
|
|
||||||
|
USF margin
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
||||||
|
Gross margin
|
$
|
44,914
|
|
|
$
|
104,331
|
|
|
$
|
149,245
|
|
|
$
|
86,424
|
|
|
$
|
211,429
|
|
|
$
|
297,853
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Gross margin %
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service margin %
|
66.4
|
%
|
|
80.7
|
%
|
|
75.9
|
%
|
|
69.3
|
%
|
|
80.7
|
%
|
|
77.2
|
%
|
||||||
|
Gross margin ex-USF (Service and product margin %)
|
55.9
|
%
|
|
78.1
|
%
|
|
69.8
|
%
|
|
57.7
|
%
|
|
77.9
|
%
|
|
70.7
|
%
|
||||||
|
Gross margin %
|
52.4
|
%
|
|
70.5
|
%
|
|
63.9
|
%
|
|
54.2
|
%
|
|
70.2
|
%
|
|
64.7
|
%
|
||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Total reportable gross margin
|
$
|
147,975
|
|
|
$
|
149,245
|
|
|
$
|
296,433
|
|
|
$
|
297,853
|
|
|
Sales and marketing
|
79,738
|
|
|
83,344
|
|
|
161,669
|
|
|
162,945
|
|
||||
|
Engineering and development
|
6,670
|
|
|
7,243
|
|
|
15,040
|
|
|
14,077
|
|
||||
|
General and administrative
|
36,514
|
|
|
35,053
|
|
|
71,600
|
|
|
61,723
|
|
||||
|
Depreciation and amortization
|
18,394
|
|
|
18,218
|
|
|
36,341
|
|
|
35,197
|
|
||||
|
Income from operations
|
6,659
|
|
|
5,387
|
|
|
11,783
|
|
|
23,911
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income
|
4
|
|
|
25
|
|
|
9
|
|
|
46
|
|
||||
|
Interest expense
|
(3,861
|
)
|
|
(3,057
|
)
|
|
(7,564
|
)
|
|
(5,503
|
)
|
||||
|
Other income (expense), net
|
686
|
|
|
104
|
|
|
466
|
|
|
258
|
|
||||
|
Income before income taxes
|
$
|
3,488
|
|
|
$
|
2,459
|
|
|
$
|
4,694
|
|
|
$
|
18,712
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
214,182
|
|
|
$
|
217,871
|
|
|
$
|
427,506
|
|
|
$
|
435,088
|
|
|
Canada
|
9,002
|
|
|
6,540
|
|
|
16,447
|
|
|
12,613
|
|
||||
|
United Kingdom
|
6,926
|
|
|
4,081
|
|
|
8,244
|
|
|
7,615
|
|
||||
|
Other Countries
(1)
|
21,726
|
|
|
5,183
|
|
|
42,986
|
|
|
5,183
|
|
||||
|
|
$
|
251,836
|
|
|
$
|
233,675
|
|
|
$
|
495,183
|
|
|
$
|
460,499
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Long-lived assets:
|
|
|
|
||||
|
United States
|
$
|
622,754
|
|
|
$
|
629,269
|
|
|
United Kingdom
|
410
|
|
|
450
|
|
||
|
Israel
|
273
|
|
|
286
|
|
||
|
|
$
|
623,437
|
|
|
$
|
630,005
|
|
|
|
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||
|
|
|
June 30,
|
June 30,
|
|||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Income before income taxes
|
|
$
|
3,488
|
|
|
$
|
2,459
|
|
|
$
|
4,694
|
|
|
$
|
18,712
|
|
|
Income tax benefit (expense)
|
|
1,337
|
|
|
(2,241
|
)
|
|
6,044
|
|
|
(10,563
|
)
|
||||
|
Effective tax rate
|
|
(38.3
|
)%
|
|
91.1
|
%
|
|
(128.8
|
)%
|
|
56.5
|
%
|
||||
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Business
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues
(1)
|
|
$
|
123,714
|
|
|
$
|
85,712
|
|
|
$
|
235,516
|
|
|
$
|
159,532
|
|
|
Average monthly revenues per seat
(2)
|
|
$
|
43.99
|
|
|
$
|
44.76
|
|
|
$
|
43.93
|
|
|
$
|
44.65
|
|
|
Seats (at period end)
(2) (3)
|
|
683,079
|
|
|
591,707
|
|
|
683,079
|
|
|
591,707
|
|
||||
|
Revenue churn
(2)
|
|
1.4
|
%
|
|
1.4
|
%
|
|
1.4
|
%
|
|
1.4
|
%
|
||||
|
Consumer
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues
|
|
$
|
128,122
|
|
|
$
|
147,963
|
|
|
$
|
259,667
|
|
|
$
|
300,967
|
|
|
Average monthly revenues per subscriber line
|
|
$
|
26.33
|
|
|
$
|
26.61
|
|
|
$
|
26.18
|
|
|
$
|
26.64
|
|
|
Subscriber lines (at period end)
|
|
1,594,857
|
|
|
1,824,668
|
|
|
1,594,857
|
|
|
1,824,668
|
|
||||
|
Customer churn
|
|
1.9
|
%
|
|
2.1
|
%
|
|
2.0
|
%
|
|
2.2
|
%
|
||||
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
|
|
|
June 30,
|
|
June 30,
|
||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Total revenues
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
||||
|
Cost of service (exclusive of depreciation and amortization)
|
|
39
|
|
|
33
|
|
|
37
|
|
|
32
|
|
|
Cost of goods sold
|
|
2
|
|
|
3
|
|
|
3
|
|
|
4
|
|
|
Sales and marketing
|
|
32
|
|
|
36
|
|
|
33
|
|
|
35
|
|
|
Engineering and development
|
|
3
|
|
|
3
|
|
|
3
|
|
|
3
|
|
|
General and administrative
|
|
14
|
|
|
15
|
|
|
14
|
|
|
13
|
|
|
Depreciation and amortization
|
|
7
|
|
|
8
|
|
|
7
|
|
|
8
|
|
|
Total operating expenses
|
|
97
|
|
|
98
|
|
|
97
|
|
|
95
|
|
|
Income from operations
|
|
3
|
|
|
2
|
|
|
3
|
|
|
5
|
|
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
||||
|
Interest income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Interest expense
|
|
(2
|
)
|
|
(1
|
)
|
|
(2
|
)
|
|
(1
|
)
|
|
Other income (expense), net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total other income (expense), net
|
|
(2
|
)
|
|
(1
|
)
|
|
(2
|
)
|
|
(1
|
)
|
|
Income before income taxes
|
|
1
|
|
|
1
|
|
|
1
|
|
|
4
|
|
|
Income tax benefit (expense)
|
|
1
|
|
|
(1
|
)
|
|
1
|
|
|
(2
|
)
|
|
Net income
|
|
2
|
%
|
|
—
|
%
|
|
2
|
%
|
|
2
|
%
|
|
(in thousands, except percentages)
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||||||||||||||||
|
|
|
June 30,
|
|
June 30,
|
||||||||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
Dollar
Change |
|
Percent
Change |
|
2017
|
|
2016
|
|
Dollar
Change
|
|
Percent
Change
|
||||||||||||||
|
Total revenues
|
|
$
|
251,836
|
|
|
$
|
233,675
|
|
|
$
|
18,161
|
|
|
8
|
%
|
|
$
|
495,183
|
|
|
$
|
460,499
|
|
|
$
|
34,684
|
|
|
8
|
%
|
|
Cost of service
|
|
97,674
|
|
|
76,078
|
|
|
21,596
|
|
|
28
|
%
|
|
185,270
|
|
|
145,228
|
|
|
40,042
|
|
|
28
|
%
|
||||||
|
Cost of goods sold
|
|
6,187
|
|
|
8,352
|
|
|
(2,165
|
)
|
|
(26
|
)%
|
|
13,480
|
|
|
17,418
|
|
|
(3,938
|
)
|
|
(23
|
)%
|
||||||
|
Gross margin
|
|
$
|
147,975
|
|
|
$
|
149,245
|
|
|
$
|
(1,270
|
)
|
|
(1
|
)%
|
|
$
|
296,433
|
|
|
$
|
297,853
|
|
|
$
|
(1,420
|
)
|
|
—
|
%
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||||||||||||||||
|
|
|
June 30,
|
|
June 30,
|
||||||||||||||||||||||||||
|
(in thousands, except percentages)
|
|
2017
|
|
2016
|
|
Dollar
Change |
|
Percent
Change |
|
2017
|
|
2016
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Service revenues
|
|
$
|
103,825
|
|
|
$
|
67,079
|
|
|
$
|
36,746
|
|
|
55
|
%
|
|
$
|
196,116
|
|
|
$
|
123,552
|
|
|
$
|
72,564
|
|
|
59
|
%
|
|
Product revenues
(1)
|
|
13,392
|
|
|
13,265
|
|
|
127
|
|
|
1
|
%
|
|
26,752
|
|
|
26,177
|
|
|
575
|
|
|
2
|
%
|
||||||
|
Service and product revenues
|
|
117,217
|
|
|
80,344
|
|
|
36,873
|
|
|
46
|
%
|
|
222,868
|
|
|
149,729
|
|
|
73,139
|
|
|
49
|
%
|
||||||
|
USF revenues
|
|
6,497
|
|
|
5,368
|
|
|
1,129
|
|
|
21
|
%
|
|
12,648
|
|
|
9,803
|
|
|
2,845
|
|
|
29
|
%
|
||||||
|
Total revenues
|
|
123,714
|
|
|
85,712
|
|
|
38,002
|
|
|
44
|
%
|
|
235,516
|
|
|
159,532
|
|
|
75,984
|
|
|
48
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Service cost of revenues
(2)
|
|
49,246
|
|
|
22,527
|
|
|
26,719
|
|
|
119
|
%
|
|
88,441
|
|
|
37,930
|
|
|
50,511
|
|
|
133
|
%
|
||||||
|
Product cost of revenues
(1)
|
|
12,456
|
|
|
12,902
|
|
|
(446
|
)
|
|
(3
|
)%
|
|
25,658
|
|
|
25,364
|
|
|
294
|
|
|
1
|
%
|
||||||
|
Service and product cost of revenues
|
|
61,702
|
|
|
35,429
|
|
|
26,273
|
|
|
74
|
%
|
|
114,099
|
|
|
63,294
|
|
|
50,805
|
|
|
80
|
%
|
||||||
|
USF cost of revenues
|
|
6,497
|
|
|
5,369
|
|
|
1,128
|
|
|
21
|
%
|
|
12,648
|
|
|
9,814
|
|
|
2,834
|
|
|
29
|
%
|
||||||
|
Total cost of revenues
|
|
68,199
|
|
|
40,798
|
|
|
27,401
|
|
|
67
|
%
|
|
126,747
|
|
|
73,108
|
|
|
53,639
|
|
|
73
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Gross margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Service margin
|
|
54,579
|
|
|
44,552
|
|
|
10,027
|
|
|
23
|
%
|
|
107,675
|
|
|
85,622
|
|
|
22,053
|
|
|
26
|
%
|
||||||
|
Gross margin ex-USF (Service and product margin)
|
|
55,515
|
|
|
44,915
|
|
|
10,600
|
|
|
24
|
%
|
|
108,769
|
|
|
86,435
|
|
|
22,334
|
|
|
26
|
%
|
||||||
|
Gross margin
|
|
$
|
55,515
|
|
|
$
|
44,914
|
|
|
$
|
10,601
|
|
|
24
|
%
|
|
$
|
108,769
|
|
|
$
|
86,424
|
|
|
$
|
22,345
|
|
|
26
|
%
|
|
Gross Margin %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Service margin %
|
|
52.6
|
%
|
|
66.4
|
%
|
|
|
|
|
|
54.9
|
%
|
|
69.3
|
%
|
|
|
|
|
|
Gross margin ex-USF (Service and product margin) %
|
|
47.4
|
%
|
|
55.9
|
%
|
|
|
|
|
|
48.8
|
%
|
|
57.7
|
%
|
|
|
|
|
|
Gross margin %
|
|
44.9
|
%
|
|
52.4
|
%
|
|
|
|
|
|
46.2
|
%
|
|
54.2
|
%
|
|
|
|
|
|
(1)
|
Includes customer premise equipment, access, professional services, and shipping and handling.
|
|
(2)
|
Excludes depreciation and amortization for the three and six months ended June 30, 2017 of
$5,003
and
$9,878
, respectively and for the three and six months ended June 30, 2016
$4,473
, and
$8,792
, respectively.
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||||||||||||||||
|
|
|
June 30,
|
|
June 30,
|
||||||||||||||||||||||||||
|
(in thousands, except percentages)
|
|
2017
|
|
2016
|
|
Dollar
Change |
|
Percent
Change |
|
2017
|
|
2016
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Service revenues
|
|
$
|
115,636
|
|
|
$
|
133,462
|
|
|
$
|
(17,826
|
)
|
|
(13
|
)%
|
|
$
|
234,753
|
|
|
$
|
271,234
|
|
|
$
|
(36,481
|
)
|
|
(13
|
)%
|
|
Product revenues
(1)
|
|
201
|
|
|
160
|
|
|
41
|
|
|
26
|
%
|
|
404
|
|
|
307
|
|
|
97
|
|
|
32
|
%
|
||||||
|
Service and product revenues
|
|
115,837
|
|
|
133,622
|
|
|
(17,785
|
)
|
|
(13
|
)%
|
|
235,157
|
|
|
271,541
|
|
|
(36,384
|
)
|
|
(13
|
)%
|
||||||
|
USF revenues
|
|
12,285
|
|
|
14,341
|
|
|
(2,056
|
)
|
|
(14
|
)%
|
|
24,510
|
|
|
29,426
|
|
|
(4,916
|
)
|
|
(17
|
)%
|
||||||
|
Total revenues
|
|
128,122
|
|
|
147,963
|
|
|
(19,841
|
)
|
|
(13
|
)%
|
|
259,667
|
|
|
300,967
|
|
|
(41,300
|
)
|
|
(14
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Service cost of revenues
(2)
|
|
21,435
|
|
|
25,727
|
|
|
(4,292
|
)
|
|
(17
|
)%
|
|
43,535
|
|
|
52,247
|
|
|
(8,712
|
)
|
|
(17
|
)%
|
||||||
|
Product cost of revenues
(1)
|
|
1,942
|
|
|
3,564
|
|
|
(1,622
|
)
|
|
(46
|
)%
|
|
3,958
|
|
|
7,865
|
|
|
(3,907
|
)
|
|
(50
|
)%
|
||||||
|
Service and product cost of revenues
|
|
23,377
|
|
|
29,291
|
|
|
(5,914
|
)
|
|
(20
|
)%
|
|
47,493
|
|
|
60,112
|
|
|
(12,619
|
)
|
|
(21
|
)%
|
||||||
|
USF cost of revenues
|
|
12,285
|
|
|
14,341
|
|
|
(2,056
|
)
|
|
(14
|
)%
|
|
24,510
|
|
|
29,426
|
|
|
(4,916
|
)
|
|
(17
|
)%
|
||||||
|
Total cost of revenues
|
|
35,662
|
|
|
43,632
|
|
|
(7,970
|
)
|
|
(18
|
)%
|
|
72,003
|
|
|
89,538
|
|
|
(17,535
|
)
|
|
(20
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Gross margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Service margin
|
|
94,201
|
|
|
107,735
|
|
|
(13,534
|
)
|
|
(13
|
)%
|
|
191,218
|
|
|
218,987
|
|
|
(27,769
|
)
|
|
(13
|
)%
|
||||||
|
Gross margin ex-USF (Service and product margin)
|
|
92,460
|
|
|
104,331
|
|
|
(11,871
|
)
|
|
(11
|
)%
|
|
187,664
|
|
|
211,429
|
|
|
(23,765
|
)
|
|
(11
|
)%
|
||||||
|
Gross margin
|
|
$
|
92,460
|
|
|
$
|
104,331
|
|
|
$
|
(11,871
|
)
|
|
(11
|
)%
|
|
$
|
187,664
|
|
|
$
|
211,429
|
|
|
$
|
(23,765
|
)
|
|
(11
|
)%
|
|
Gross Margin %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Service margin %
|
81.5
|
%
|
|
80.7
|
%
|
|
|
|
|
|
81.5
|
%
|
|
80.7
|
%
|
|
|
|
|
|
Gross margin ex-USF (Service and product margin) %
|
79.8
|
%
|
|
78.1
|
%
|
|
|
|
|
|
79.8
|
%
|
|
77.9
|
%
|
|
|
|
|
|
Gross margin %
|
72.2
|
%
|
|
70.5
|
%
|
|
|
|
|
|
72.3
|
%
|
|
70.2
|
%
|
|
|
|
|
|
(1)
|
Includes customer premise equipment, professional services, and shipping and handling.
|
|
(2)
|
Excludes depreciation and amortization for the three and six months ended June 30, 2017 of
$1,860
and
$3,767
, respectively and for the three and six months ended June 30, 2016
$2,512
, and
$5,026
, respectively.
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||||||||||||||||
|
|
|
June 30,
|
|
June 30,
|
||||||||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
Dollar
Change |
|
Percent
Change |
|
2017
|
|
2016
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Sales and marketing
|
|
$
|
79,738
|
|
|
$
|
83,344
|
|
|
$
|
(3,606
|
)
|
|
(4
|
)%
|
|
$
|
161,669
|
|
|
$
|
162,945
|
|
|
$
|
(1,276
|
)
|
|
(1
|
)%
|
|
Engineering and development
|
|
6,670
|
|
|
7,243
|
|
|
(573
|
)
|
|
(8
|
)%
|
|
15,040
|
|
|
14,077
|
|
|
963
|
|
|
7
|
%
|
||||||
|
General and administrative
|
|
36,514
|
|
|
35,053
|
|
|
1,461
|
|
|
4
|
%
|
|
71,600
|
|
|
61,723
|
|
|
9,877
|
|
|
16
|
%
|
||||||
|
Depreciation and amortization
|
|
18,394
|
|
|
18,218
|
|
|
176
|
|
|
1
|
%
|
|
36,341
|
|
|
35,197
|
|
|
1,144
|
|
|
3
|
%
|
||||||
|
Total other operating expenses
|
|
$
|
141,316
|
|
|
$
|
143,858
|
|
|
$
|
(2,542
|
)
|
|
(2
|
)%
|
|
$
|
284,650
|
|
|
$
|
273,942
|
|
|
$
|
10,708
|
|
|
4
|
%
|
|
•
|
Sales and marketing expense decreased by
$3,606
due to a reduction in Consumer marketing reflecting planned actions to enhance profitability by targeting consumers with lower subscriber acquisition cost and churn profiles which was largely offset by an increase in Business marketing as we have shifted marketing investment to attract these more profitable customers and an increase from Nexmo which was acquired in June 2016.
|
|
•
|
Engineering and development expense decreased by
$573
due to decreased costs associated with engineering costs related to Consumer as compared to the prior year.
|
|
•
|
General and administrative expense increased by
$1,461
primarily due to the acquisition of Nexmo during the previous year.
|
|
•
|
Sales and marketing expense decreased slightly by
$1,276
primarily due to a shift in marketing investments from Consumer to Business customers as part of an effort to attract these more profitable customers during the current year.
|
|
•
|
Engineering and development expense increased by
$963
due to incremental investment in new business products and services and the acquisition of Nexmo in June 2016.
|
|
•
|
General and administrative expense increased by
$9,877
primarily due the acquisition of Nexmo during the prior year along with costs associated with restructuring activities during the current year period.
|
|
•
|
Depreciation and amortization increased by
$1,144
primarily due to the amortization of intangibles from the acquisition of Nexmo.
|
|
(in thousands, except percentages)
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||||||||||||||||
|
|
|
June 30,
|
|
June 30,
|
||||||||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
Dollar
Change |
|
Percent
Change |
|
2017
|
|
2016
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Interest income
|
|
$
|
4
|
|
|
$
|
25
|
|
|
$
|
(21
|
)
|
|
(84
|
)%
|
|
$
|
9
|
|
|
$
|
46
|
|
|
$
|
(37
|
)
|
|
(80
|
)%
|
|
Interest expense
|
|
(3,861
|
)
|
|
(3,057
|
)
|
|
(804
|
)
|
|
(26
|
)%
|
|
(7,564
|
)
|
|
(5,503
|
)
|
|
(2,061
|
)
|
|
(37
|
)%
|
||||||
|
Other income (expense), net
|
|
686
|
|
|
104
|
|
|
582
|
|
|
560
|
%
|
|
466
|
|
|
258
|
|
|
208
|
|
|
81
|
%
|
||||||
|
|
|
$
|
(3,171
|
)
|
|
$
|
(2,928
|
)
|
|
$
|
(243
|
)
|
|
|
|
$
|
(7,089
|
)
|
|
$
|
(5,199
|
)
|
|
$
|
(1,890
|
)
|
|
|
||
|
|
Six Months Ended
|
|
|
|||||||
|
|
June 30,
|
|
|
|||||||
|
|
2017
|
|
2016
|
|
Dollar
Change |
|||||
|
|
(in thousands)
|
|
|
|||||||
|
Net cash provided by operating activities
|
$
|
32,693
|
|
|
$
|
42,527
|
|
|
(9,834
|
)
|
|
Net cash used in investing activities
|
(14,277
|
)
|
|
(182,785
|
)
|
|
168,508
|
|
||
|
Net cash (used)/provided by financing activities
|
(21,378
|
)
|
|
106,323
|
|
|
(127,701
|
)
|
||
|
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, 3.00% if our consolidated leverage ratio is greater than or equal to 1.50 to 1.00 and less than 2.5 to 1.00, and 3.25% if our consolidated leverage ratio is greater than or equal to 2.50 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, 2.00% if our consolidated leverage ratio is greater than or equal to 1.50 to 1.00 and less than 2.50 to 1.00, and 2.25% if our consolidated leverage ratio is greater than or equal to 2.5 to 1.00, payable on the last business day of each March, June, September, and December and the maturity date of the 2016 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
|
|
Item 3.
|
Defaults Upon Senior Securities
|
|
Item 4.
|
Mine Safety Disclosures
|
|
Item 5.
|
Other Information
|
|
Item 6.
|
Exhibits
|
|
|
|
|
|
|
10.1
|
|
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
|
|
101
|
|
|
The following financial statements from Vonage Holdings Corp.’s Quarterly Report on Form 10-Q for the three and six months ended June 30, 2017, filed with the Securities and Exchange Commission on August 4, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets; (ii) the Condensed Consolidated Statements of Operations; (iii) the Condensed Consolidated Statements of Comprehensive Income; (iv) the Condensed Consolidated Statements of Cash Flows; (v) the Condensed Consolidated Statements of Stockholders’ Deficit; and (vi) the Notes to Condensed Consolidated Financial Statements.
|
|
*
|
Management contract or compensatory plan or arrangement.
|
|
|
|
|
VONAGE HOLDINGS CORP.
|
||
|
|
|
|
|
||
|
Dated:
|
August 3, 2017
|
|
By:
|
|
/s/ David T. Pearson
|
|
|
|
|
|
|
David T. Pearson
Chief Financial Officer and Treasurer
(Principal Financial Officer and Duly Authorized Officer)
|
|
|
|
|
|
|
10.1
|
|
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
|
|
101
|
|
|
The following financial statements from Vonage Holdings Corp.’s Quarterly Report on Form 10-Q for the three and six months ended June 30, 2017, filed with the Securities and Exchange Commission on August 4, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets; (ii) the Condensed Consolidated Statements of Operations; (iii) the Condensed Consolidated Statements of Comprehensive Income; (iv) the Condensed Consolidated Statements of Cash Flows; (v) the Condensed Consolidated Statements of Stockholders’ Deficit; and (vi) the Notes to Condensed 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 |
|---|