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
|
|
|
|
|
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
|
October 31, 2018
|
|||
|
Common Stock, par value $0.001
|
|
239,580,512
|
|
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.
|
||
|
|
|
|
|
|
||
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
25,735
|
|
|
$
|
31,360
|
|
|
Accounts receivable, net of allowance of $2,480 and $2,258, respectively
|
57,060
|
|
|
44,159
|
|
||
|
Inventory, net of allowance of $198 and $108, respectively
|
1,420
|
|
|
2,971
|
|
||
|
Deferred customer acquisition costs, current portion
|
10,669
|
|
|
—
|
|
||
|
Prepaid expenses
|
21,344
|
|
|
23,763
|
|
||
|
Other current assets
|
5,363
|
|
|
7,522
|
|
||
|
Total current assets
|
121,591
|
|
|
109,775
|
|
||
|
Property and equipment, net of accumulated depreciation of $97,962 and $87,792, respectively
|
42,754
|
|
|
46,754
|
|
||
|
Goodwill
|
389,490
|
|
|
373,764
|
|
||
|
Software, net of accumulated amortization of $100,251 and $93,858, respectively
|
17,828
|
|
|
22,252
|
|
||
|
Deferred customer acquisition costs
|
34,821
|
|
|
—
|
|
||
|
Restricted cash
|
1,984
|
|
|
1,967
|
|
||
|
Intangible assets, net of accumulated amortization of $151,029 and $124,573, respectively
|
158,939
|
|
|
173,270
|
|
||
|
Deferred tax assets
|
114,757
|
|
|
110,892
|
|
||
|
Other assets
|
27,546
|
|
|
20,007
|
|
||
|
Total assets
|
$
|
909,710
|
|
|
$
|
858,681
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
26,256
|
|
|
$
|
29,766
|
|
|
Accrued expenses
|
99,232
|
|
|
85,706
|
|
||
|
Deferred revenue, current portion
|
27,509
|
|
|
30,255
|
|
||
|
Current portion of notes payable
|
10,000
|
|
|
18,750
|
|
||
|
Total current liabilities
|
162,997
|
|
|
164,477
|
|
||
|
Indebtedness under revolving credit facility
|
114,000
|
|
|
141,000
|
|
||
|
Notes payable, net of debt related costs and current portion
|
86,672
|
|
|
72,765
|
|
||
|
Other liabilities
|
8,147
|
|
|
7,541
|
|
||
|
Total liabilities
|
371,816
|
|
|
385,783
|
|
||
|
Commitments and Contingencies (Note 7)
|
|
|
|
||||
|
Stockholders’ Equity:
|
|
|
|
||||
|
Common stock, par value $0.001 per share; 596,950 shares authorized at September 30,
2018 and December 31, 2017; 309,462 and 298,174 shares issued at September 30, 2018 and December 31, 2017, respectively; 239,523 and 230,939 shares outstanding at September 30, 2018 and December 31, 2017, respectively |
310
|
|
|
298
|
|
||
|
Additional paid-in capital
|
1,405,991
|
|
|
1,375,391
|
|
||
|
Accumulated deficit
|
(605,042
|
)
|
|
(672,561
|
)
|
||
|
Treasury stock, at cost, 69,939 shares at September 30, 2018 and 67,235 shares at
December 31, 2017 |
(274,336
|
)
|
|
(244,239
|
)
|
||
|
Accumulated other comprehensive income
|
10,971
|
|
|
14,009
|
|
||
|
Total stockholders’ equity
|
537,894
|
|
|
472,898
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
909,710
|
|
|
$
|
858,681
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total revenues
|
$
|
261,531
|
|
|
$
|
253,083
|
|
|
$
|
774,979
|
|
|
$
|
748,266
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenues (exclusive of depreciation and amortization)
|
104,351
|
|
|
102,938
|
|
|
315,122
|
|
|
301,688
|
|
||||
|
Sales and marketing
|
74,380
|
|
|
73,576
|
|
|
229,201
|
|
|
235,245
|
|
||||
|
Engineering and development
|
14,309
|
|
|
6,956
|
|
|
35,504
|
|
|
21,996
|
|
||||
|
General and administrative
|
37,620
|
|
|
26,811
|
|
|
97,376
|
|
|
98,411
|
|
||||
|
Depreciation and amortization
|
16,024
|
|
|
18,179
|
|
|
51,886
|
|
|
54,520
|
|
||||
|
Total operating expenses
|
246,684
|
|
|
228,460
|
|
|
729,089
|
|
|
711,860
|
|
||||
|
Income from operations
|
14,847
|
|
|
24,623
|
|
|
45,890
|
|
|
36,406
|
|
||||
|
Other Income (Expense):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(3,036
|
)
|
|
(3,821
|
)
|
|
(9,294
|
)
|
|
(11,385
|
)
|
||||
|
Other income (expense), net
|
347
|
|
|
468
|
|
|
431
|
|
|
943
|
|
||||
|
Total other income (expense), net
|
(2,689
|
)
|
|
(3,353
|
)
|
|
(8,863
|
)
|
|
(10,442
|
)
|
||||
|
Income before income taxes
|
12,158
|
|
|
21,270
|
|
|
37,027
|
|
|
25,964
|
|
||||
|
Income tax (expense) benefit
|
(2,570
|
)
|
|
(10,668
|
)
|
|
5,644
|
|
|
(4,624
|
)
|
||||
|
Net income
|
$
|
9,588
|
|
|
$
|
10,602
|
|
|
$
|
42,671
|
|
|
$
|
21,340
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.04
|
|
|
$
|
0.05
|
|
|
$
|
0.18
|
|
|
$
|
0.10
|
|
|
Diluted
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
0.17
|
|
|
$
|
0.09
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
239,303
|
|
|
227,943
|
|
|
236,775
|
|
|
223,956
|
|
||||
|
Diluted
|
249,516
|
|
|
242,720
|
|
|
248,780
|
|
|
242,552
|
|
||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
9,588
|
|
|
$
|
10,602
|
|
|
$
|
42,671
|
|
|
$
|
21,340
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustment, net of tax (benefit) expense of ($2,346), $822, ($3,702), and $3,258, respectively
|
1,525
|
|
|
6,390
|
|
|
(4,576
|
)
|
|
23,622
|
|
||||
|
Unrealized gain on available-for-sale securities, net of tax expense of $0, $0, $0, and $0, respectively
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
|
Unrealized gain on derivatives, net of tax benefit of $745, $0, $354, and $0, respectively
|
530
|
|
|
197
|
|
|
1,538
|
|
|
197
|
|
||||
|
Total other comprehensive income (loss)
|
2,055
|
|
|
6,587
|
|
|
(3,038
|
)
|
|
23,820
|
|
||||
|
Comprehensive income
|
$
|
11,643
|
|
|
$
|
17,189
|
|
|
$
|
39,633
|
|
|
$
|
45,160
|
|
|
|
Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
42,671
|
|
|
$
|
21,340
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
24,412
|
|
|
25,930
|
|
||
|
Amortization of intangibles
|
27,306
|
|
|
28,458
|
|
||
|
Deferred income taxes
|
(9,506
|
)
|
|
2,475
|
|
||
|
Amortization of deferred customer acquisition costs
|
7,002
|
|
|
—
|
|
||
|
Allowance for doubtful accounts and obsolete inventory
|
1,643
|
|
|
901
|
|
||
|
Amortization of debt issuance costs
|
764
|
|
|
300
|
|
||
|
Gain on sale of business
|
—
|
|
|
(1,377
|
)
|
||
|
Loss on disposal of fixed assets
|
168
|
|
|
132
|
|
||
|
Loss on extinguishment of debt
|
14
|
|
|
—
|
|
||
|
Share-based expense
|
24,495
|
|
|
28,997
|
|
||
|
Changes in derivatives
|
(65
|
)
|
|
—
|
|
||
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
||||
|
Accounts receivable
|
(15,085
|
)
|
|
(3,970
|
)
|
||
|
Inventory
|
1,274
|
|
|
1,156
|
|
||
|
Prepaid expenses and other current assets
|
6,416
|
|
|
4,653
|
|
||
|
Deferred customer acquisition costs
|
(18,008
|
)
|
|
—
|
|
||
|
Accounts payable and accrued expenses
|
6,898
|
|
|
(31,002
|
)
|
||
|
Deferred revenue
|
(2,704
|
)
|
|
(1,477
|
)
|
||
|
Other assets and liabilities
|
(3,232
|
)
|
|
4,084
|
|
||
|
Net cash provided by operating activities
|
94,463
|
|
|
80,600
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Capital expenditures
|
(10,687
|
)
|
|
(15,790
|
)
|
||
|
Maturities and sales of marketable securities
|
—
|
|
|
602
|
|
||
|
Acquisition and development of software assets
|
(6,198
|
)
|
|
(9,438
|
)
|
||
|
Acquisition of business, net of cash acquired
|
(32,299
|
)
|
|
—
|
|
||
|
Proceeds from sale of business
|
—
|
|
|
1,000
|
|
||
|
Net cash used in investing activities
|
(49,184
|
)
|
|
(23,626
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Principal payments on capital lease obligations and other financing obligations
|
(119
|
)
|
|
(5,701
|
)
|
||
|
Payments on notes and revolving credit facility
|
(293,688
|
)
|
|
(56,063
|
)
|
||
|
Proceeds received from issuance of revolving credit facility and term note
|
272,000
|
|
|
15,000
|
|
||
|
Payment of debt issuance costs
|
(3,376
|
)
|
|
—
|
|
||
|
Common stock repurchases
|
—
|
|
|
(9,542
|
)
|
||
|
Employee taxes paid on withholding shares
|
(31,064
|
)
|
|
(14,927
|
)
|
||
|
Proceeds from exercise of stock options
|
6,117
|
|
|
14,476
|
|
||
|
Net cash used in financing activities
|
(50,130
|
)
|
|
(56,757
|
)
|
||
|
Effect of exchange rate changes on cash
|
(757
|
)
|
|
550
|
|
||
|
Net (decrease) increase in cash, cash equivalents, and restricted cash
|
(5,608
|
)
|
|
767
|
|
||
|
Cash, cash equivalents, and restricted cash, beginning of period
|
33,327
|
|
|
30,929
|
|
||
|
Cash, cash equivalents, and restricted cash, end of period
|
$
|
27,719
|
|
|
$
|
31,696
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
||||
|
Cash paid during the periods for:
|
|
|
|
||||
|
Interest
|
$
|
8,454
|
|
|
$
|
10,147
|
|
|
Income taxes
|
$
|
5,669
|
|
|
$
|
5,395
|
|
|
Non-cash investing activities:
|
|
|
|
||||
|
Capital expenditures included in accounts payable and accrued liabilities
|
$
|
1,840
|
|
|
$
|
2,231
|
|
|
|
Shares
|
|
Common Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Deficit
|
|
Treasury
Stock
|
|
Accumulated
Other
Comprehensive
Income
|
|
Total
|
|||||||||||||
|
Balance at December 31, 2017
|
230,939
|
|
|
$
|
298
|
|
|
$
|
1,375,391
|
|
|
$
|
(672,561
|
)
|
|
$
|
(244,239
|
)
|
|
$
|
14,009
|
|
|
$
|
472,898
|
|
|
Cumulative effect adjustment upon
the adoption of Topic 606
|
|
|
|
|
|
|
|
24,848
|
|
|
|
|
|
|
24,848
|
|
||||||||||
|
Stock option exercises
|
11,288
|
|
|
12
|
|
|
6,105
|
|
|
|
|
|
|
|
|
6,117
|
|
|||||||||
|
Share-based expense
|
|
|
|
|
24,495
|
|
|
|
|
|
|
|
|
24,495
|
|
|||||||||||
|
Employee taxes paid on withholding
shares
|
(2,704
|
)
|
|
|
|
|
|
|
|
(30,097
|
)
|
|
|
|
(30,097
|
)
|
||||||||||
|
Foreign currency translation
adjustment
|
|
|
|
|
|
|
|
|
|
|
(4,576
|
)
|
|
(4,576
|
)
|
|||||||||||
|
Unrealized gain on derivatives
|
|
|
|
|
|
|
|
|
|
|
1,538
|
|
|
1,538
|
|
|||||||||||
|
Net income
|
|
|
|
|
|
|
42,671
|
|
|
|
|
|
|
42,671
|
|
|||||||||||
|
Balance at September 30, 2018
|
239,523
|
|
|
$
|
310
|
|
|
$
|
1,405,991
|
|
|
$
|
(605,042
|
)
|
|
$
|
(274,336
|
)
|
|
$
|
10,971
|
|
|
$
|
537,894
|
|
|
|
September 30,
2018 |
|
December 31, 2017
|
||||
|
Level 2 Measurements
|
|
|
|
||||
|
Interest rate swaps
(1)
|
$
|
2,805
|
|
|
$
|
1,285
|
|
|
|
September 30,
2018 |
|
December 31, 2017
|
||||
|
Cash and cash equivalents
|
$
|
25,735
|
|
|
$
|
31,360
|
|
|
|
|
|
|
||||
|
Cash collateralized letter of credit - lease deposits
|
1,513
|
|
|
1,563
|
|
||
|
Cash reserves
|
471
|
|
|
404
|
|
||
|
Restricted cash
|
1,984
|
|
|
1,967
|
|
||
|
|
|
|
|
||||
|
Cash, cash equivalents, and restricted cash
|
$
|
27,719
|
|
|
$
|
33,327
|
|
|
|
September 30,
2018 |
|
December 31, 2017
|
||||
|
Customer relationships
|
$
|
108,224
|
|
|
$
|
122,393
|
|
|
Developed technology
|
47,574
|
|
|
46,004
|
|
||
|
Patents and patent licenses
|
2,893
|
|
|
4,030
|
|
||
|
Trade names
|
25
|
|
|
352
|
|
||
|
Non-compete agreements
|
223
|
|
|
491
|
|
||
|
Intangible assets, net
|
$
|
158,939
|
|
|
$
|
173,270
|
|
|
|
September 30,
2018 |
|
December 31, 2017
|
||||
|
Compensation and related taxes and temporary labor
|
$
|
28,331
|
|
|
$
|
30,059
|
|
|
Marketing
|
11,592
|
|
|
10,759
|
|
||
|
Taxes and fees
|
16,982
|
|
|
13,353
|
|
||
|
Acquisition related consideration accounted for as compensation
|
—
|
|
|
2,534
|
|
||
|
Telecommunications
|
20,686
|
|
|
16,068
|
|
||
|
Other accruals
|
7,200
|
|
|
7,078
|
|
||
|
Customer credits
|
2,800
|
|
|
2,310
|
|
||
|
Professional fees
|
10,313
|
|
|
1,618
|
|
||
|
Inventory
|
1,328
|
|
|
1,927
|
|
||
|
Accrued expenses
|
$
|
99,232
|
|
|
$
|
85,706
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||
|
|
September 30, 2018
|
|
September 30, 2018
|
||||||||||||||||||||
|
|
Business
|
|
Consumer
|
|
Total
|
|
Business
|
|
Consumer
|
|
Total
|
||||||||||||
|
Primary geographical markets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
United States
|
$
|
107,446
|
|
|
$
|
99,061
|
|
|
$
|
206,507
|
|
|
$
|
311,562
|
|
|
$
|
309,056
|
|
|
$
|
620,618
|
|
|
Canada
|
919
|
|
|
5,781
|
|
|
6,700
|
|
|
2,293
|
|
|
18,275
|
|
|
$
|
20,568
|
|
|||||
|
United Kingdom
|
6,505
|
|
|
3,054
|
|
|
9,559
|
|
|
20,315
|
|
|
9,503
|
|
|
$
|
29,818
|
|
|||||
|
Other Countries
(1)
|
38,765
|
|
|
—
|
|
|
38,765
|
|
|
103,975
|
|
|
—
|
|
|
$
|
103,975
|
|
|||||
|
|
153,635
|
|
|
107,896
|
|
|
261,531
|
|
|
438,145
|
|
|
336,834
|
|
|
774,979
|
|
||||||
|
Major Sources of Revenue
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service revenues
|
$
|
133,709
|
|
|
$
|
97,093
|
|
|
$
|
230,802
|
|
|
$
|
377,703
|
|
|
$
|
301,954
|
|
|
$
|
679,657
|
|
|
Access and product revenues
|
12,427
|
|
|
92
|
|
|
12,519
|
|
|
37,674
|
|
|
472
|
|
|
38,146
|
|
||||||
|
USF revenues
|
7,499
|
|
|
10,711
|
|
|
18,210
|
|
|
22,768
|
|
|
34,408
|
|
|
57,176
|
|
||||||
|
|
153,635
|
|
|
107,896
|
|
|
261,531
|
|
|
438,145
|
|
|
336,834
|
|
|
774,979
|
|
||||||
|
|
September 30, 2018
|
||
|
Receivables
(1)
|
$
|
57,060
|
|
|
Contract liabilities
(2)
|
27,509
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Numerator
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
|
$
|
9,588
|
|
|
$
|
10,602
|
|
|
$
|
42,671
|
|
|
$
|
21,340
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
||||||||
|
Basic weighted average common shares outstanding
|
|
239,303
|
|
|
227,943
|
|
|
236,775
|
|
|
223,956
|
|
||||
|
Dilutive effect of stock options and restricted stock units
|
|
10,213
|
|
|
14,777
|
|
|
12,005
|
|
|
18,596
|
|
||||
|
Diluted weighted average common shares outstanding
|
|
249,516
|
|
|
242,720
|
|
|
248,780
|
|
|
242,552
|
|
||||
|
Basic earnings per share
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share
|
|
$
|
0.04
|
|
|
$
|
0.05
|
|
|
$
|
0.18
|
|
|
$
|
0.10
|
|
|
Diluted earnings per share
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per share
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
0.17
|
|
|
$
|
0.09
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Restricted stock units
|
|
3,368
|
|
|
4,938
|
|
|
2,200
|
|
|
2,458
|
|
|
Stock options
|
|
1,637
|
|
|
5,362
|
|
|
1,013
|
|
|
4,023
|
|
|
|
|
5,005
|
|
|
10,300
|
|
|
3,213
|
|
|
6,481
|
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
2.00-2.75 Term note - due 2023, net of debt related costs
|
$
|
86,672
|
|
|
$
|
—
|
|
|
2.00-2.75 Revolving credit facility - due 2023
|
114,000
|
|
|
—
|
|
||
|
2.50-3.25% Term note - due 2020, net of debt related costs
|
—
|
|
|
72,765
|
|
||
|
2.50-3.25% Revolving credit facility - due 2020
|
—
|
|
|
141,000
|
|
||
|
Total Long-term note and revolving credit facility
|
$
|
200,672
|
|
|
$
|
213,765
|
|
|
•
|
LIBOR (applicable to one-, two-, three-, six-, or twelve-month periods) plus an applicable margin equal to
2.00%
up to
2.75%
per annum 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 rate of interest last quoted by the Wall Street Journal as the “Prime Rate” in the U.S., (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
1.00%
up to
1.75%
per annum payable on the last business day of each March, June, September, and December and the maturity date of the 2018 Credit Facility.
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Accumulated OCI beginning balance
|
|
$
|
1,973
|
|
|
$
|
—
|
|
|
$
|
965
|
|
|
$
|
—
|
|
|
Reclassified from accumulated OCI to income:
|
|
|
|
|
|
|
|
|
||||||||
|
Due to reclassification of previously deferred gain
|
|
(336
|
)
|
|
—
|
|
|
(336
|
)
|
|
—
|
|
||||
|
Change in fair value of cash flow hedge accounting contracts, net of tax
|
|
866
|
|
|
197
|
|
|
1,874
|
|
|
197
|
|
||||
|
Accumulated OCI ending balance, net of tax benefit of $34 and $0, respectively
|
|
$
|
2,503
|
|
|
$
|
197
|
|
|
$
|
2,503
|
|
|
$
|
197
|
|
|
Gains expected to be reclassified from accumulated OCI during the next 12 months
|
|
$
|
531
|
|
|
$
|
—
|
|
|
$
|
531
|
|
|
$
|
—
|
|
|
|
|
Nine Months Ended
|
||||||
|
|
|
September 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Shares of common stock repurchased
|
|
—
|
|
|
1,599
|
|
||
|
Value of common stock repurchased
|
|
$
|
—
|
|
|
$
|
9,510
|
|
|
|
August 1, 2018
|
||
|
Assets
|
|
||
|
Cash and cash equivalents
|
$
|
557
|
|
|
Current assets
|
2,205
|
|
|
|
Property, plant and equipment
|
124
|
|
|
|
Goodwill
|
20,499
|
|
|
|
Intangible assets
|
15,602
|
|
|
|
Restricted cash
|
50
|
|
|
|
Total assets acquired
|
39,037
|
|
|
|
|
|
||
|
Liabilities
|
|
||
|
Accounts payable
|
371
|
|
|
|
Accrued expenses
|
5,760
|
|
|
|
Total liabilities assumed
|
6,131
|
|
|
|
Net assets acquired
|
$
|
32,906
|
|
|
|
|
Nine Months Ended
|
||||||
|
|
|
September 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Revenue
|
|
$
|
780,846
|
|
|
$
|
758,245
|
|
|
Net income
|
|
27,601
|
|
|
5,524
|
|
||
|
Net income per share - basic
|
|
$
|
0.12
|
|
|
$
|
0.02
|
|
|
Net income per share - diluted
|
|
$
|
0.11
|
|
|
$
|
0.02
|
|
|
Balance at December 31, 2017
|
|
$
|
373,764
|
|
|
Increase in goodwill related to acquisition of TokBox
|
|
20,499
|
|
|
|
Foreign currency translation adjustment
|
|
(4,773
|
)
|
|
|
Balance at September 30, 2018
|
|
$
|
389,490
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||
|
|
September 30, 2018
|
|
September 30, 2018
|
||||||||||||||||||||
|
|
Business
|
|
Consumer
|
|
Total
|
|
Business
|
|
Consumer
|
|
Total
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service revenues
|
$
|
133,709
|
|
|
$
|
97,093
|
|
|
$
|
230,802
|
|
|
$
|
377,703
|
|
|
$
|
301,954
|
|
|
$
|
679,657
|
|
|
Access and product revenues
(1)
|
12,427
|
|
|
92
|
|
|
12,519
|
|
|
37,674
|
|
|
472
|
|
|
38,146
|
|
||||||
|
Service, access and product revenues
|
146,136
|
|
|
97,185
|
|
|
243,321
|
|
|
415,377
|
|
|
302,426
|
|
|
717,803
|
|
||||||
|
USF revenues
|
7,499
|
|
|
10,711
|
|
|
18,210
|
|
|
22,768
|
|
|
34,408
|
|
|
57,176
|
|
||||||
|
Total revenues
|
153,635
|
|
|
107,896
|
|
|
261,531
|
|
|
438,145
|
|
|
336,834
|
|
|
774,979
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service cost of revenues
(2)
|
59,600
|
|
|
10,661
|
|
|
70,261
|
|
|
172,917
|
|
|
37,050
|
|
|
209,967
|
|
||||||
|
Access and product cost of revenues
(1)
|
14,887
|
|
|
993
|
|
|
15,880
|
|
|
43,291
|
|
|
4,657
|
|
|
47,948
|
|
||||||
|
Service, access and product cost of revenues
|
74,487
|
|
|
11,654
|
|
|
86,141
|
|
|
216,208
|
|
|
41,707
|
|
|
257,915
|
|
||||||
|
USF cost of revenues
|
7,499
|
|
|
10,711
|
|
|
18,210
|
|
|
22,773
|
|
|
34,434
|
|
|
57,207
|
|
||||||
|
Total cost of revenues
|
81,986
|
|
|
22,365
|
|
|
104,351
|
|
|
238,981
|
|
|
76,141
|
|
|
315,122
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment gross margin
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service margin
|
74,109
|
|
|
86,432
|
|
|
160,541
|
|
|
204,786
|
|
|
264,904
|
|
|
469,690
|
|
||||||
|
Access and product margin
|
(2,460
|
)
|
|
(901
|
)
|
|
(3,361
|
)
|
|
(5,617
|
)
|
|
(4,185
|
)
|
|
(9,802
|
)
|
||||||
|
Gross margin ex-USF (Service, access and product margin)
|
71,649
|
|
|
85,531
|
|
|
157,180
|
|
|
199,169
|
|
|
260,719
|
|
|
459,888
|
|
||||||
|
USF margin
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
(26
|
)
|
|
(31
|
)
|
||||||
|
Segment gross margin
|
$
|
71,649
|
|
|
$
|
85,531
|
|
|
$
|
157,180
|
|
|
$
|
199,164
|
|
|
$
|
260,693
|
|
|
$
|
459,857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment gross margin %
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service margin %
|
55.4
|
%
|
|
89.0
|
%
|
|
69.6
|
%
|
|
54.2
|
%
|
|
87.7
|
%
|
|
69.1
|
%
|
||||||
|
Gross margin ex-USF (Service, access and product margin %)
|
49.0
|
%
|
|
88.0
|
%
|
|
64.6
|
%
|
|
47.9
|
%
|
|
86.2
|
%
|
|
64.1
|
%
|
||||||
|
Segment gross margin %
|
46.6
|
%
|
|
79.3
|
%
|
|
60.1
|
%
|
|
45.5
|
%
|
|
77.4
|
%
|
|
59.3
|
%
|
||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||
|
|
September 30, 2017
|
|
September 30, 2017
|
||||||||||||||||||||
|
|
Business
|
|
Consumer
|
|
Total
|
|
Business
|
|
Consumer
|
|
Total
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service revenues
|
$
|
108,819
|
|
|
$
|
111,913
|
|
|
$
|
220,732
|
|
|
$
|
303,814
|
|
|
$
|
346,666
|
|
|
$
|
650,480
|
|
|
Access and product revenues
(1)
|
13,749
|
|
|
94
|
|
|
13,843
|
|
|
41,622
|
|
|
498
|
|
|
42,120
|
|
||||||
|
Service, access and product revenues
|
122,568
|
|
|
112,007
|
|
|
234,575
|
|
|
345,436
|
|
|
347,164
|
|
|
692,600
|
|
||||||
|
USF revenues
|
6,738
|
|
|
11,770
|
|
|
18,508
|
|
|
19,386
|
|
|
36,280
|
|
|
55,666
|
|
||||||
|
Total revenues
|
129,306
|
|
|
123,777
|
|
|
253,083
|
|
|
364,822
|
|
|
383,444
|
|
|
748,266
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service cost of revenues
(2)
|
49,078
|
|
|
19,434
|
|
|
68,512
|
|
|
134,041
|
|
|
62,969
|
|
|
197,010
|
|
||||||
|
Access and product cost of revenues
(1)
|
14,401
|
|
|
1,517
|
|
|
15,918
|
|
|
43,537
|
|
|
5,475
|
|
|
49,012
|
|
||||||
|
Service, access and product cost of revenues
|
63,479
|
|
|
20,951
|
|
|
84,430
|
|
|
177,578
|
|
|
68,444
|
|
|
246,022
|
|
||||||
|
USF cost of revenues
|
6,738
|
|
|
11,770
|
|
|
18,508
|
|
|
19,386
|
|
|
36,280
|
|
|
55,666
|
|
||||||
|
Total cost of revenues
|
70,217
|
|
|
32,721
|
|
|
102,938
|
|
|
196,964
|
|
|
104,724
|
|
|
301,688
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment gross margin
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service margin
|
59,741
|
|
|
92,479
|
|
|
152,220
|
|
|
169,773
|
|
|
283,697
|
|
|
453,470
|
|
||||||
|
Access and product margin
|
(652
|
)
|
|
(1,423
|
)
|
|
(2,075
|
)
|
|
(1,915
|
)
|
|
(4,977
|
)
|
|
(6,892
|
)
|
||||||
|
Gross margin ex-USF (Service, access and product margin)
|
59,089
|
|
|
91,056
|
|
|
150,145
|
|
|
167,858
|
|
|
278,720
|
|
|
446,578
|
|
||||||
|
USF margin
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Segment gross margin
|
$
|
59,089
|
|
|
$
|
91,056
|
|
|
$
|
150,145
|
|
|
$
|
167,858
|
|
|
$
|
278,720
|
|
|
$
|
446,578
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment gross margin %
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Service margin %
|
54.9
|
%
|
|
82.6
|
%
|
|
69.0
|
%
|
|
55.9
|
%
|
|
81.8
|
%
|
|
69.7
|
%
|
||||||
|
Gross margin ex-USF (Service, access and product margin %)
|
48.2
|
%
|
|
81.3
|
%
|
|
64.0
|
%
|
|
48.6
|
%
|
|
80.3
|
%
|
|
64.5
|
%
|
||||||
|
Segment gross margin %
|
45.7
|
%
|
|
73.6
|
%
|
|
59.3
|
%
|
|
46.0
|
%
|
|
72.7
|
%
|
|
59.7
|
%
|
||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Total reportable gross margin
|
$
|
157,180
|
|
|
$
|
150,145
|
|
|
$
|
459,857
|
|
|
$
|
446,578
|
|
|
Sales and marketing
|
74,380
|
|
|
73,576
|
|
|
229,201
|
|
|
235,245
|
|
||||
|
Engineering and development
|
14,309
|
|
|
6,956
|
|
|
35,504
|
|
|
21,996
|
|
||||
|
General and administrative
|
37,620
|
|
|
26,811
|
|
|
97,376
|
|
|
98,411
|
|
||||
|
Depreciation and amortization
|
16,024
|
|
|
18,179
|
|
|
51,886
|
|
|
54,520
|
|
||||
|
Income from operations
|
14,847
|
|
|
24,623
|
|
|
45,890
|
|
|
36,406
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(3,036
|
)
|
|
(3,821
|
)
|
|
(9,294
|
)
|
|
(11,385
|
)
|
||||
|
Other income (expense), net
|
347
|
|
|
468
|
|
|
431
|
|
|
943
|
|
||||
|
Income before income taxes
|
$
|
12,158
|
|
|
$
|
21,270
|
|
|
$
|
37,027
|
|
|
$
|
25,964
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
206,507
|
|
|
$
|
212,346
|
|
|
$
|
620,618
|
|
|
$
|
639,852
|
|
|
Canada
|
6,700
|
|
|
6,877
|
|
|
20,568
|
|
|
23,324
|
|
||||
|
United Kingdom
|
9,559
|
|
|
7,175
|
|
|
29,818
|
|
|
19,446
|
|
||||
|
Other Countries
(1)
|
38,765
|
|
|
26,685
|
|
|
103,975
|
|
|
65,644
|
|
||||
|
|
$
|
261,531
|
|
|
$
|
253,083
|
|
|
$
|
774,979
|
|
|
$
|
748,266
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Long-lived assets:
|
|
|
|
||||
|
United States
|
$
|
607,618
|
|
|
$
|
615,432
|
|
|
United Kingdom
|
265
|
|
|
365
|
|
||
|
Israel
|
1,128
|
|
|
243
|
|
||
|
|
$
|
609,011
|
|
|
$
|
616,040
|
|
|
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||
|
|
|
September 30,
|
September 30,
|
|||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Income before income taxes
|
|
$
|
12,158
|
|
|
$
|
21,270
|
|
|
$
|
37,027
|
|
|
$
|
25,964
|
|
|
Income tax (expense) benefit
|
|
(2,570
|
)
|
|
(10,668
|
)
|
|
5,644
|
|
|
(4,624
|
)
|
||||
|
Effective tax rate
|
|
21.1
|
%
|
|
50.2
|
%
|
|
(15.2
|
)%
|
|
17.8
|
%
|
||||
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Business
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Service revenue per customer
|
|
$
|
362
|
|
|
$
|
324
|
|
|
$
|
345
|
|
|
$
|
323
|
|
|
Business revenue churn
|
|
1.1
|
%
|
|
1.2
|
%
|
|
1.2
|
%
|
|
1.2
|
%
|
||||
|
Consumer
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Average monthly revenues per subscriber line
|
|
$
|
26.30
|
|
|
$
|
26.29
|
|
|
$
|
26.41
|
|
|
$
|
26.18
|
|
|
Subscriber lines (at period end)
|
|
1,341,662
|
|
|
1,543,760
|
|
|
1,341,662
|
|
|
1,543,760
|
|
||||
|
Customer churn
|
|
1.8
|
%
|
|
1.9
|
%
|
|
1.8
|
%
|
|
2.0
|
%
|
||||
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Total revenues
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
||||
|
Cost of revenues (exclusive of depreciation and amortization)
|
|
40
|
|
|
41
|
|
|
41
|
|
|
41
|
|
|
Sales and marketing
|
|
28
|
|
|
29
|
|
|
30
|
|
|
31
|
|
|
Engineering and development
|
|
6
|
|
|
3
|
|
|
4
|
|
|
3
|
|
|
General and administrative
|
|
14
|
|
|
10
|
|
|
12
|
|
|
13
|
|
|
Depreciation and amortization
|
|
6
|
|
|
7
|
|
|
7
|
|
|
7
|
|
|
Total operating expenses
|
|
94
|
|
|
90
|
|
|
94
|
|
|
95
|
|
|
Income from operations
|
|
6
|
|
|
10
|
|
|
6
|
|
|
5
|
|
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
||||
|
Interest expense
|
|
(1
|
)
|
|
(2
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
Other income (expense), net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total other income (expense), net
|
|
(1
|
)
|
|
(2
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
Income before income taxes
|
|
5
|
|
|
8
|
|
|
5
|
|
|
4
|
|
|
Income tax (expense) benefit
|
|
(1
|
)
|
|
(4
|
)
|
|
1
|
|
|
(1
|
)
|
|
Net income
|
|
4
|
%
|
|
4
|
%
|
|
6
|
%
|
|
3
|
%
|
|
(in thousands, except percentages)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
Dollar
Change |
|
Percent
Change |
|
2018
|
|
2017
|
|
Dollar
Change
|
|
Percent
Change
|
||||||||||||||
|
Revenues
|
|
$
|
261,531
|
|
|
$
|
253,083
|
|
|
$
|
8,448
|
|
|
3
|
%
|
|
$
|
774,979
|
|
|
$
|
748,266
|
|
|
$
|
26,713
|
|
|
4
|
%
|
|
Cost of revenues
(1)
|
|
104,351
|
|
|
102,938
|
|
|
1,413
|
|
|
1
|
%
|
|
315,122
|
|
|
301,688
|
|
|
13,434
|
|
|
4
|
%
|
||||||
|
Gross margin
|
|
$
|
157,180
|
|
|
$
|
150,145
|
|
|
$
|
7,035
|
|
|
5
|
%
|
|
$
|
459,857
|
|
|
$
|
446,578
|
|
|
$
|
13,279
|
|
|
3
|
%
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
(in thousands, except percentages)
|
|
2018
|
|
2017
|
|
Dollar
Change |
|
Percent
Change |
|
2018
|
|
2017
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Service revenues
|
|
$
|
133,709
|
|
|
$
|
108,819
|
|
|
$
|
24,890
|
|
|
23
|
%
|
|
$
|
377,703
|
|
|
$
|
303,814
|
|
|
$
|
73,889
|
|
|
24
|
%
|
|
Access and product revenues
(1)
|
|
12,427
|
|
|
13,749
|
|
|
(1,322
|
)
|
|
(10
|
)%
|
|
37,674
|
|
|
41,622
|
|
|
(3,948
|
)
|
|
(9
|
)%
|
||||||
|
Service, access and product revenues
|
|
146,136
|
|
|
122,568
|
|
|
23,568
|
|
|
19
|
%
|
|
415,377
|
|
|
345,436
|
|
|
69,941
|
|
|
20
|
%
|
||||||
|
USF revenues
|
|
7,499
|
|
|
6,738
|
|
|
761
|
|
|
11
|
%
|
|
22,768
|
|
|
19,386
|
|
|
3,382
|
|
|
17
|
%
|
||||||
|
Total revenues
|
|
153,635
|
|
|
129,306
|
|
|
24,329
|
|
|
19
|
%
|
|
438,145
|
|
|
364,822
|
|
|
73,323
|
|
|
20
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Service cost of revenues
(2)
|
|
59,600
|
|
|
49,078
|
|
|
10,522
|
|
|
21
|
%
|
|
172,917
|
|
|
134,041
|
|
|
38,876
|
|
|
29
|
%
|
||||||
|
Access and product cost of revenues
(1)
|
|
14,887
|
|
|
14,401
|
|
|
486
|
|
|
3
|
%
|
|
43,291
|
|
|
43,537
|
|
|
(246
|
)
|
|
(1
|
)%
|
||||||
|
Service, access and product cost of revenues
|
|
74,487
|
|
|
63,479
|
|
|
11,008
|
|
|
17
|
%
|
|
216,208
|
|
|
177,578
|
|
|
38,630
|
|
|
22
|
%
|
||||||
|
USF cost of revenues
|
|
7,499
|
|
|
6,738
|
|
|
761
|
|
|
11
|
%
|
|
22,773
|
|
|
19,386
|
|
|
3,387
|
|
|
17
|
%
|
||||||
|
Total cost of revenues
|
|
81,986
|
|
|
70,217
|
|
|
11,769
|
|
|
17
|
%
|
|
238,981
|
|
|
196,964
|
|
|
42,017
|
|
|
21
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Segment gross margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Service margin
|
|
74,109
|
|
|
59,741
|
|
|
14,368
|
|
|
24
|
%
|
|
204,786
|
|
|
169,773
|
|
|
35,013
|
|
|
21
|
%
|
||||||
|
Gross margin ex-USF (Service, access and product margin)
|
|
71,649
|
|
|
59,089
|
|
|
12,560
|
|
|
21
|
%
|
|
199,169
|
|
|
167,858
|
|
|
31,311
|
|
|
19
|
%
|
||||||
|
Segment gross margin
|
|
$
|
71,649
|
|
|
$
|
59,089
|
|
|
$
|
12,560
|
|
|
21
|
%
|
|
$
|
199,164
|
|
|
$
|
167,858
|
|
|
$
|
31,306
|
|
|
19
|
%
|
|
Segment gross Margin %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Service margin %
|
|
55.4
|
%
|
|
54.9
|
%
|
|
|
|
|
|
54.2
|
%
|
|
55.9
|
%
|
|
|
|
|
|
Gross margin ex-USF (Service, access and product margin) %
|
|
49.0
|
%
|
|
48.2
|
%
|
|
|
|
|
|
47.9
|
%
|
|
48.6
|
%
|
|
|
|
|
|
Segment gross margin %
|
|
46.6
|
%
|
|
45.7
|
%
|
|
|
|
|
|
45.5
|
%
|
|
46.0
|
%
|
|
|
|
|
|
(1)
|
Includes customer premise equipment, access, and shipping and handling.
|
|
(2)
|
Excludes depreciation and amortization of
$5,141
and
$5,053
for the three months ended
September 30, 2018
and
2017
, respectively and
$15,092
and
$14,931
for the
nine months ended
September 30, 2018
and
2017
, respectively.
|
|
|
(in thousands)
|
||
|
Service gross margin increased 24% primarily due to continued growth of our service offerings to our Business customers consistent with our overall organic growth in our Business customer base of 12% as compared to the prior year quarter
|
$
|
14,368
|
|
|
Access and product gross margin decreased due to higher costs providing access services to Business customers during the current quarter
|
(1,808
|
)
|
|
|
Increase in segment gross margin
|
$
|
12,560
|
|
|
|
(in thousands)
|
||
|
Service gross margin increased 21% primarily due to continued growth of our service offerings to our Business customers consistent with our overall organic growth in our Business customer base of 12% as compared to the prior year period
|
$
|
35,013
|
|
|
Access and product gross margin decreased due to higher costs providing access services to Business customers during the current period
|
(3,702
|
)
|
|
|
USF gross margin decreased mainly due to payment during the first quarter of 2018 for USF fees not collected in 2017
|
(5
|
)
|
|
|
Increase in segment gross margin
|
$
|
31,306
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
(in thousands, except percentages)
|
|
2018
|
|
2017
|
|
Dollar
Change |
|
Percent
Change |
|
2018
|
|
2017
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Service revenues
|
|
$
|
97,093
|
|
|
$
|
111,913
|
|
|
$
|
(14,820
|
)
|
|
(13
|
)%
|
|
$
|
301,954
|
|
|
$
|
346,666
|
|
|
$
|
(44,712
|
)
|
|
(13
|
)%
|
|
Access and product revenues
(1)
|
|
92
|
|
|
94
|
|
|
(2
|
)
|
|
(2
|
)%
|
|
472
|
|
|
498
|
|
|
(26
|
)
|
|
(5
|
)%
|
||||||
|
Service, access and product revenues
|
|
97,185
|
|
|
112,007
|
|
|
(14,822
|
)
|
|
(13
|
)%
|
|
302,426
|
|
|
347,164
|
|
|
(44,738
|
)
|
|
(13
|
)%
|
||||||
|
USF revenues
|
|
10,711
|
|
|
11,770
|
|
|
(1,059
|
)
|
|
(9
|
)%
|
|
34,408
|
|
|
36,280
|
|
|
(1,872
|
)
|
|
(5
|
)%
|
||||||
|
Total revenues
|
|
107,896
|
|
|
123,777
|
|
|
(15,881
|
)
|
|
(13
|
)%
|
|
336,834
|
|
|
383,444
|
|
|
(46,610
|
)
|
|
(12
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cost of revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Service cost of revenues
(2)
|
|
10,661
|
|
|
19,434
|
|
|
(8,773
|
)
|
|
(45
|
)%
|
|
37,050
|
|
|
62,969
|
|
|
(25,919
|
)
|
|
(41
|
)%
|
||||||
|
Access and product cost of revenues
(1)
|
|
993
|
|
|
1,517
|
|
|
(524
|
)
|
|
(35
|
)%
|
|
4,657
|
|
|
5,475
|
|
|
(818
|
)
|
|
(15
|
)%
|
||||||
|
Service, access and product cost of revenues
|
|
11,654
|
|
|
20,951
|
|
|
(9,297
|
)
|
|
(44
|
)%
|
|
41,707
|
|
|
68,444
|
|
|
(26,737
|
)
|
|
(39
|
)%
|
||||||
|
USF cost of revenues
|
|
10,711
|
|
|
11,770
|
|
|
(1,059
|
)
|
|
(9
|
)%
|
|
34,434
|
|
|
36,280
|
|
|
(1,846
|
)
|
|
(5
|
)%
|
||||||
|
Total cost of revenues
|
|
22,365
|
|
|
32,721
|
|
|
(10,356
|
)
|
|
(32
|
)%
|
|
76,141
|
|
|
104,724
|
|
|
(28,583
|
)
|
|
(27
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Segment gross margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Service margin
|
|
86,432
|
|
|
92,479
|
|
|
(6,047
|
)
|
|
(7
|
)%
|
|
264,904
|
|
|
283,697
|
|
|
(18,793
|
)
|
|
(7
|
)%
|
||||||
|
Gross margin ex-USF (Service, access and product margin)
|
|
85,531
|
|
|
91,056
|
|
|
(5,525
|
)
|
|
(6
|
)%
|
|
260,719
|
|
|
278,720
|
|
|
(18,001
|
)
|
|
(6
|
)%
|
||||||
|
Segment gross margin
|
|
$
|
85,531
|
|
|
$
|
91,056
|
|
|
$
|
(5,525
|
)
|
|
(6
|
)%
|
|
$
|
260,693
|
|
|
$
|
278,720
|
|
|
$
|
(18,027
|
)
|
|
(6
|
)%
|
|
Segment gross Margin %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Service margin %
|
89.0
|
%
|
|
82.6
|
%
|
|
|
|
|
|
87.7
|
%
|
|
81.8
|
%
|
|
|
|
|
|
Gross margin ex-USF (Service, access and product margin) %
|
88.0
|
%
|
|
81.3
|
%
|
|
|
|
|
|
86.2
|
%
|
|
80.3
|
%
|
|
|
|
|
|
Segment gross margin %
|
79.3
|
%
|
|
73.6
|
%
|
|
|
|
|
|
77.4
|
%
|
|
72.7
|
%
|
|
|
|
|
|
(1)
|
Includes customer premise equipment and shipping and handling.
|
|
(2)
|
Excludes depreciation and amortization of
$1,245
and
$1,799
for the three months ended
September 30, 2018
and
2017
, respectively and
$3,954
and
$5,566
for the
nine months ended
September 30, 2018
and
2017
, respectively.
|
|
|
(in thousands)
|
||
|
Service gross margin decreased primarily due to a decrease in subscriber lines of 13% resulting in lower gross margin of $7,961 as we have reallocated resources focused on attracting business customers. This was offset by a slight increase in average revenue per customer and lower overall costs incurred by the Consumer segment resulting in increased gross margin of $1,914
|
$
|
(6,047
|
)
|
|
Access and product gross margin increased 37% primarily due lower equipment costs associated with sales to customers during the current quarter
|
522
|
|
|
|
Decrease in segment gross margin
|
$
|
(5,525
|
)
|
|
|
(in thousands)
|
||
|
Service gross margin decreased primarily due to a decrease in subscriber lines of 13% resulting in lower gross margin of $20,680 as we have reallocated resources to focus on attaining business customers. This was offset by a slight increase in average revenue per customer and lower overall costs incurred by the Consumer segment resulting in increased gross margin of $1,887
|
$
|
(18,793
|
)
|
|
Access and product gross margin increased 16% primarily due lower equipment costs associated with sales to customers during the nine months
|
792
|
|
|
|
USF gross margin decreased mainly due to payment during the quarter for USF fees not collected in 2017
|
(26
|
)
|
|
|
Decrease in segment gross margin
|
$
|
(18,027
|
)
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
(in thousands, except percentages)
|
|
2018
|
|
2017
|
|
Dollar
Change |
|
Percent
Change |
|
2018
|
|
2017
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Sales and marketing
|
|
$
|
74,380
|
|
|
$
|
73,576
|
|
|
$
|
804
|
|
|
1
|
%
|
|
$
|
229,201
|
|
|
$
|
235,245
|
|
|
$
|
(6,044
|
)
|
|
(3
|
)%
|
|
Engineering and development
|
|
14,309
|
|
|
6,956
|
|
|
7,353
|
|
|
106
|
%
|
|
35,504
|
|
|
21,996
|
|
|
13,508
|
|
|
61
|
%
|
||||||
|
General and administrative
|
|
37,620
|
|
|
26,811
|
|
|
10,809
|
|
|
40
|
%
|
|
97,376
|
|
|
98,411
|
|
|
(1,035
|
)
|
|
(1
|
)%
|
||||||
|
Depreciation and amortization
|
|
16,024
|
|
|
18,179
|
|
|
(2,155
|
)
|
|
(12
|
)%
|
|
51,886
|
|
|
54,520
|
|
|
(2,634
|
)
|
|
(5
|
)%
|
||||||
|
Total other operating expenses
|
|
$
|
142,333
|
|
|
$
|
125,522
|
|
|
$
|
16,811
|
|
|
13
|
%
|
|
$
|
413,967
|
|
|
$
|
410,172
|
|
|
$
|
3,795
|
|
|
1
|
%
|
|
•
|
Engineering and development expense
increased
by
$7,353
in connection with the Company's continued transformation focused on innovation especially in regards to developing further functionality related to its proprietary platform in order to support customers through the mid-market and enterprise sector.
|
|
•
|
General and administrative expense
increased
by
$10,809
due to acquisition related costs associated with the acquisition of TokBox in August 2018 and due diligence costs associated with the acquisition of NewVoiceMedia combined with higher personnel costs due the increased headcount following the acquisition of TokBox.
|
|
•
|
Depreciation and amortization expense
decreased
by
$2,155
primarily due to the expiration of the Company's capital lease in August 2017 associated with its office location in Holmdel, New Jersey.
|
|
•
|
Sales and marketing expense
decreased
by
$6,044
due to a reduction in marketing through traditional media outlets. Also attributing to the decline in sales and marketing expense was a decrease in commissions upon adoption of Topic 606 as costs to acquire Business customers are deferred and amortized over the life of the associated customer. Prior to adoption, commissions were expensed as they were incurred.
|
|
•
|
Engineering and development expense
increased
by
$13,508
in connection with the Company's continued transformation focused on innovation especially in regards to developing further functionality related to its proprietary platform in order to support customers through the mid-market and enterprise sector.
|
|
•
|
General and administrative expense
decreased
by
$1,035
due in part to acquisition related compensation for Nexmo and severance costs incurred during the prior year period which did not occur during the
nine months ended
September 30, 2018
offset in part by acquisition related costs in the current quarter related to the acquisition of TokBox and NewVoiceMedia.
|
|
•
|
Depreciation and amortization expense
decreased
by
$2,634
primarily due to the expiration of the Company's capital lease in August 2017 associated with its office location in Holmdel, New Jersey offset in part by accelerated software amortization.
|
|
(in thousands, except percentages)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||
|
|
|
September 30,
|
|
September 30,
|
||||||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
Dollar
Change |
|
Percent
Change |
|
2018
|
|
2017
|
|
Dollar
Change |
|
Percent
Change |
||||||||||||||
|
Interest expense
|
|
$
|
(3,036
|
)
|
|
$
|
(3,821
|
)
|
|
$
|
(785
|
)
|
|
(21
|
)%
|
|
$
|
(9,294
|
)
|
|
$
|
(11,385
|
)
|
|
$
|
(2,091
|
)
|
|
(18
|
)%
|
|
Other income (expense), net
|
|
347
|
|
|
468
|
|
|
(121
|
)
|
|
(26
|
)%
|
|
431
|
|
|
943
|
|
|
(512
|
)
|
|
(54
|
)%
|
||||||
|
|
|
$
|
(2,689
|
)
|
|
$
|
(3,353
|
)
|
|
$
|
664
|
|
|
|
|
$
|
(8,863
|
)
|
|
$
|
(10,442
|
)
|
|
$
|
1,579
|
|
|
|
||
|
|
Nine Months Ended
|
||||||||||
|
|
September 30,
|
||||||||||
|
(in thousands)
|
2018
|
|
2017
|
|
Dollar
Change |
||||||
|
Net cash provided by operating activities
|
$
|
94,463
|
|
|
$
|
80,600
|
|
|
$
|
13,863
|
|
|
Net cash used in investing activities
|
(49,184
|
)
|
|
(23,626
|
)
|
|
(25,558
|
)
|
|||
|
Net cash used in financing activities
|
(50,130
|
)
|
|
(56,757
|
)
|
|
6,627
|
|
|||
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
|
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
|
|
|
|
|
|
|
2.1
|
|
|
|
|
|
|
|
|
|
2.2
|
|
|
|
|
|
|
|
|
|
10.1
|
|
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
|
|
10.3
|
|
|
|
|
|
|
|
|
|
10.4
|
|
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
|
|
101
|
|
|
The following financial statements from Vonage Holdings Corp.’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2018, filed with the Securities and Exchange Commission on November 2, 2018, 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 Statement of Stockholders’ Equity; and (vi) the Notes to Condensed Consolidated Financial Statements.
|
|
(1)
|
Incorporated by reference to Vonage Holdings Corp.'s Amended Current Report on Form 8-K (File No. 001-32887) filed on September 18, 2018.
|
|
(2)
|
Incorporated by reference to Vonage Holdings Corp.'s Current Report on Form 8-K (File No. 001-32887) filed on November 2, 2018.
|
|
(3)
|
Incorporated by reference to Vonage Holdings Corp.'s Current Report on Form 8-K (File No. 001-32887) filed on August 2, 2018.
|
|
(4)
|
Incorporated by reference to Vonage Holdings Corp.'s Current Report on Form 8-K (File No. 001-32887) filed on September 20, 2018.
|
|
|
|
|
VONAGE HOLDINGS CORP.
|
||
|
|
|
|
|
||
|
Dated:
|
November 2, 2018
|
|
By:
|
|
/s/ David T. Pearson
|
|
|
|
|
|
|
David T. Pearson
Chief Financial Officer
(Principal Financial Officer and Duly Authorized Officer)
|
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 |
|---|