WASHINGTON, Nov. 3, 2022 /PRNewswire/ —
Financial and Business Highlights
- Cogent approved an increase of $0.01 per share to its regular quarterly dividend for a total of $0.915 per share for Q4 2022 as compared to $0.905 per share for Q3 2022 – Cogent’s forty-first consecutive quarterly dividend increase.
- The Q4 2022 $0.915 dividend per share represents an annual increase of 10.2% from the dividend per share of $0.830 for Q4 2021.
- Service revenue increased from Q2 2022 to Q3 2022 by 1.0% to $150.0 million and increased from Q3 2021 to Q3 2022 by 1.4%.
- Service revenue, on a constant currency basis, increased from Q2 2022 to Q3 2022 by 2.0% and increased from Q3 2021 to Q3 2022 by 4.3%.
- Service revenue, on a constant currency basis and adjusted for the impact of excise tax revenues, increased from Q2 2022 to Q3 2022 by 1.6% and increased from Q3 2021 to Q3 2022 by 4.7%.
- Net cash provided by operating activities increased by 55.7% to $53.6 million for Q3 2022 and increased by 13.0% from Q3 2021 to Q3 2022.
- Sprint (T-Mobile Wireline) acquisition costs were $2.0 million for Q3 2022.
- EBITDA margin, including the impact of $2.0 million of Sprint (T-Mobile Wireline) acquisition costs, decreased by 80 basis points from Q2 2022 to 38.6% for Q3 2022 and decreased by 40 basis points from Q3 2021 to Q3 2022.
- EBITDA margin, excluding the impact of $2.0 million of Sprint (T-Mobile Wireline) acquisition costs, increased by 50 basis points from Q2 2022 to 39.9% for Q3 2022 and increased by 90 basis points from Q3 2021 to Q3 2022.
- EBITDA, including the impact of $2.0 million of Sprint (T-Mobile Wireline) acquisition costs, decreased by 1.0% from Q2 2022 to $57.9 million for Q3 2022 and increased by 0.2% from Q3 2021 to Q3 2022.
- EBITDA, excluding the impact of $2.0 million of Sprint (T-Mobile Wireline) acquisition costs, increased by 2.4% from Q2 2022 to $59.9 million for Q3 2022 and increased by 3.7% from Q3 2021 to Q3 2022.
Cogent Communications Holdings, Inc. (NASDAQ: CCOI) (“Cogent”) today announced service revenue of $150.0 million for the three months ended September 30, 2022, an increase of 1.0% from the three months ended June 30, 2022 and an increase of 1.4% from the three months ended September 30, 2021. Foreign exchange rates negatively impacted service revenue growth from the three months ended June 30, 2022 to the three months ended September 30, 2022 by $1.5 million and negatively impacted service revenue growth from the three months ended September 30, 2021 to the three months ended September 30, 2022 by $4.2 million. On a constant currency basis, service revenue increased by 2.0% from the three months ended June 30, 2022 to the three months ended September 30, 2022 and increased by 4.3% from the three months ended September 30, 2021 to the three months ended September 30, 2022.
The impact of excise taxes, including Universal Service Fund fees, recorded on a gross basis and included in service revenue and cost of network operations expense, positively impacted service revenue growth from the three months ended June 30, 2022 to the three months ended September 30, 2022 by $0.7 million and negatively impacted service revenue growth from the three months ended September 30, 2021 to the three months ended September 30, 2022 by $0.7 million. On a constant currency basis, and adjusting for the impact of changes in excise tax revenue, service revenue increased by 1.6% from the three months ended June 30, 2022 to the three months ended September 30, 2022 and increased by 4.7% from the three months ended September 30, 2021 to the three months ended September 30, 2022.
On-net service is provided to customers located in buildings that are physically connected to Cogent’s network by Cogent facilities. On-net revenue was $113.2 million for the three months ended September 30, 2022, an increase of 1.1% from the three months ended June 30, 2022 and an increase of 1.9% from the three months ended September 30, 2021.
Off-net customers are located in buildings directly connected to Cogent’s network using other carriers’ facilities and services to provide the last mile portion of the link from the customers’ premises to Cogent’s network. Off-net revenue was $36.6 million for the three months ended September 30, 2022; an increase of 0.9% from the three months ended June 30, 2022 and a decrease of 0.1% from the three months ended September 30, 2021.
Non-core services are legacy services, which Cogent acquired and continues to support but does not actively sell.
GAAP gross profit is defined as total service revenue less network operations expense, depreciation and amortization and equity-based compensation included in network operations expense. GAAP gross margin is defined as GAAP gross profit divided by total service revenue. GAAP gross profit increased by 1.8% from the three months ended September 30, 2021 to $69.9 million for the three months ended September 30, 2022 and increased by 1.5% from the three months ended June 30, 2022. GAAP gross margin was 46.6% for the three months ended September 30, 2022, 46.4% for the three months ended September 30, 2021 and 46.4% for the three months ended June 30, 2022.
Non-GAAP gross profit represents service revenue less network operations expense, excluding equity-based compensation and amounts shown separately (depreciation and amortization expense). Non-GAAP gross margin is defined as Non-GAAP gross profit divided by total service revenue. Non-GAAP gross profit increased by 1.7% from the three months ended September 30, 2021 to $93.0 million for the three months ended September 30, 2022 and increased by 1.0% from the three months ended June 30, 2022. Non-GAAP gross margin was 62.0% for the three months ended September 30, 2022, 61.8% for the three months ended September 30, 2021 and 62.0% for the three months ended June 30, 2022.
Excise taxes, including Universal Service Fund fees, recorded on a gross basis and included in service revenue and cost of network operations expense were $4.1 million for the three months ended September 30, 2022, $4.8 million for the three months ended September 30, 2021 and $3.4 million for the three months ended June 30, 2022.
Net cash provided by operating activities increased by 13.0% from the three months ended September 30, 2021 to $53.6 million for the three months ended September 30, 2022 and increased by 55.7% from the three months ended June 30, 2022.
Earnings before interest, taxes, depreciation and amortization (EBITDA), including $2.0 million of Sprint (T-Mobile Wireline) acquisition costs, increased by 0.2% from the three months ended September 30, 2021 to $57.9 million for the three months ended September 30, 2022 and decreased by 1.0% from the three months ended June 30, 2022. EBITDA margin, including $2.0 million of Sprint (T-Mobile Wireline) acquisition costs, was 38.6% for the three months ended September 30, 2022, 39.0% for the three months ended September 30, 2021 and 39.4% for the three months ended June 30, 2022.
Earnings before interest, taxes, depreciation and amortization (EBITDA), excluding $2.0 million of Sprint (T-Mobile Wireline) acquisition costs, increased by 3.7% from the three months ended September 30, 2021 to $59.9 million for the three months ended September 30, 2022 and increased by 2.4% from the three months ended June 30, 2022. EBITDA margin, excluding $2.0 million of Sprint (T-Mobile Wireline) acquisition costs, was 39.9% for the three months ended September 30, 2022, 39.0% for the three months ended September 30, 2021 and 39.4% for the three months ended June 30, 2022.
Basic net and diluted (loss) income per share was $(0.17) for the three months ended September 30, 2022, $0.29 and $0.28 for the three months ended September 30, 2021 and $0.24 for the three months ended June 30, 2022.
Total customer connections increased by 3.6% from September 30, 2021 to 96,321 as of September 30, 2022 and increased by 0.6% from June 30, 2022. On-net customer connections increased by 3.1% from September 30, 2021 to 82,614 as of September 30, 2022 and increased by 0.4% from June 30, 2022. Off-net customer connections increased by 6.9% from September 30, 2021 to 13,359 as of September 30, 2022 and increased by 1.5% from June 30, 2022.
The number of on-net buildings increased by 118 from September 30, 2021 to 3,126 as of September 30, 2022 and increased by 31 from June 30, 2022.
Quarterly Dividend Increase Approved
On November 2, 2022, Cogent’s Board approved a regular quarterly dividend of $0.915 per share payable on December 2, 2022 to shareholders of record on November 18, 2022. This fourth quarter 2022 regular dividend represents an increase of $0.01 per share, or 1.1%, from the third quarter 2022 regular dividend of $0.905 per share and an annual increase of 10.2% from the fourth quarter 2021 dividend of $0.830 per share.
The payment of any future dividends and any other returns of capital will be at the discretion of the Board and may be reduced, eliminated or increased and will be dependent upon Cogent’s financial position, results of operations, available cash, cash flow, capital requirements, limitations under Cogent’s debt indentures and other factors deemed relevant by the Board.
Impact of COVID-19
Cogent continues to be impacted by the COVID-19 pandemic and the accompanying responses by governments around the world. The recent spread of variants of COVID-19 has introduced new uncertainty. A resurgence of COVID-19, due to immunity-resistant variants, may cause our corporate customers to continue to delay the return of their employees to the office, to cause these customers to shift workers in the office back to remote work and to delay further opening new offices. A resurgence may also cause Cogent’s employees to be more reluctant to continue in, or make new employees more reluctant to accept, full time, in-office positions.
The ongoing impact of the COVID-19 pandemic, including the spread of variant strains, and related government restrictions on Cogent’s business is unknown as a significant amount of uncertainty and volatility remains. Cogent does not know the ultimate scope and duration of the pandemic, the availability, efficacy and uptake of vaccines and therapeutic treatments, government actions that have been taken, or may be taken in the future in response to the pandemic and global economic conditions during and after the pandemic. Cogent has experienced a slight slowdown in the availability and delivery of networking equipment but Cogent believes it can adequately manage the operation, maintenance, upgrading and growth of its network. A worsening or prolonged slowdown may impact our ability to expand and augment our network. Most Cogent employees worldwide returned to its offices on a full-time basis in the first quarter of 2022. Cogent is implementing measures to protect its workforce, but it can provide no assurance that these measures will be sufficient. Cogent’s decisions to require its employees to return to its offices on a full-time basis and to implement a COVID-19 vaccine mandate, where legally permitted, may impede its ability to retain existing employees or attract new employees. Moreover, Cogent’s results of operations may be adversely affected in the future as the pandemic and the related government restrictions continue or are reintroduced. Cogent may also experience slowdowns in new customer orders, find it difficult to collect from customers who are experiencing financial distress, undergo an increase in customer churn, encounter difficulties accessing the buildings and locations where Cogent installs new services and serves existing customers, or have difficulties procuring, shipping or installing necessary equipment on its network. Cogent may find that the impact of the pandemic on its vendors and their respective workforces may slow the delivery of services from these vendors to Cogent. Cogent may also find that its largest customer base, which is served primarily in its multi-tenant office buildings, may be adversely affected by falling demand for commercial office space in central business districts as companies located in these buildings elect not to return to their office space either on a temporary or even permanent basis or slow the pace of opening new offices. In addition, Cogent’s corporate customer base may reduce their overall number of locations due to adverse economic conditions or new working configurations which may adversely affect Cogent’s number of corporate connections and service revenues. As a result, the global economic impact of the COVID-19 pandemic may have prolonged effects that impact Cogent’s business well into the future. These and other risks are described in more detail in Cogent’s Annual Report on Form 10-K for the year ended December 31, 2021 and in its Quarterly Report on Form 10-Q for the quarters ended March 31, 2022, June 30, 2022 and September 30, 2022.
Conference Call and Website Information
Cogent will host a conference call with financial analysts at 8:30 a.m. (ET) on November 3, 2022 to discuss Cogent’s operating results for the third quarter of 2022 and to discuss Cogent’s expectations for full year 2022. Investors and other interested parties may access a live audio webcast of the earnings call in the “Events” section of Cogent’s website at www.cogentco.com/events. A replay of the webcast, together with the press release, will be available on the website following the earnings call. A downloadable file of Cogent’s “Summary of Financial and Operational Results” and a transcript of its conference call will also be available on Cogent’s website following the conference call.
About Cogent Communications
Cogent Communications (NASDAQ: CCOI) is a multinational, Tier 1 facilities-based ISP. Cogent specializes in providing businesses with high-speed Internet access, Ethernet transport, and colocation services. Cogent’s facilities-based, all-optical IP network backbone provides services in 219 markets globally.
Cogent Communications is headquartered at 2450 N Street, NW, Washington, D.C. 20037. For more information, visit www.cogentco.com. Cogent Communications can be reached in the United States at (202) 295-4200 or via email at [email protected].
| COGENT COMMUNICATIONS HOLDINGS, INC., AND SUBSIDIARIES | |||||||
| Summary of Financial and Operational Results | |||||||
| Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | Q1 2022 | Q2 2022 | Q3 2022 | |
| Metric ($ in 000’s, except share and per share data) – unaudited | |||||||
| On-Net revenue | $109,947 | $111,041 | $111,099 | $110,749 | $112,634 | $111,975 | $113,219 |
| % Change from previous Qtr. | 2.6 % | 1.0 % | 0.1 % | -0.3 % | 1.7 % | -0.6 % | 1.1 % |
| Off-Net revenue | $36,723 | $36,699 | $36,656 | $36,304 | $36,387 | $36,282 | $36,611 |
| % Change from previous Qtr. | 0.1 % | -0.1 % | -0.1 % | -1.0 % | 0.2 % | -0.3 % | 0.9 % |
| Non-Core revenue (1) | $107 | $139 | $172 | $155 | $154 | $193 | $170 |
| % Change from previous Qtr. | -10.8 % | 29.9 % | 23.7 % | -9.9 % | -0.6 % | 25.3 % | -11.9 % |
| Service revenue – total | $146,777 | $147,879 | $147,927 | $147,208 | $149,175 | $148,450 | $150,000 |
| % Change from previous Qtr. | 2.0 % | 0.8 % | 0.0 % | -0.5 % | 1.3 % | -0.5 % | 1.0 % |
| Constant currency total revenue quarterly growth rate – sequential quarters (6) | 1.7 % | 0.6 % | 0.5 % | 0.1 % | 1.7 % | 0.4 % | 2.0 % |
| Constant currency total revenue quarterly growth rate – year over year quarters (6) | 2.3 % | 2.8 % | 3.6 % | 2.9 % | 2.9 % | 2.7 % | 4.3 % |
| Constant currency and excise tax impact on total revenue quarterly growth rate – sequential quarters (6) | 1.4 % | 0.5 % | 0.5 % | 0.4 % | 2.1 % | 0.6 % | 1.6 % |
| Constant currency and excise tax impact on total revenue quarterly growth rate – year over year quarters (6) | 1.8 % | 1.7 % | 2.9 % | 2.8 % | 3.5 % | 3.6 % | 4.7 % |
| Excise Taxes included in service revenue | $4,528 | $4,811 | $4,813 | $4,336 | $3,742 | $3,448 | $4,118 |
| % Change from previous Qtr. | 9.3 % | 6.3 % | 0.0 % | -9.9 % | -13.7 % | -7.9 % | 19.4 % |
| Network operations expenses (2) | $55,016 | $56,044 | $56,482 | $56,272 | $57,305 | $56,369 | $57,044 |
| % Change from previous Qtr. | 0.9 % | 1.9 % | 0.8 % | -0.4 % | 1.8 % | -1.6 % | 1.2 % |
| GAAP gross profit (3) | $67,715 | $69,603 | $68,673 | $68,223 | $69,038 | $68,865 | $69,883 |
| % Change from previous Qtr. | 1.6 % | 2.8 % | -1.3 % | -0.7 % | 1.2 % | -0.3 % | 1.5 % |
| GAAP gross margin (3) | 46.1 % | 47.1 % | 46.4 % | 46.3 % | 46.3 % | 46.4 % | 46.6 % |
| Non-GAAP gross profit (4) (6) | $91,761 | $91,835 | $91,445 | $90,936 | $91,870 | $92,081 | $92,956 |
| % Change from previous Qtr. | 2.7 % | 0.1 % | -0.4 % | -0.6 % | 1.0 % | 0.2 % | 1.0 % |
| Non-GAAP gross margin (4) (6) | 62.5 % | 62.1 % | 61.8 % | 61.8 % | 61.6 % | 62.0 % | 62.0 % |
| Selling, general and administrative expenses (5) | $36,211 | $34,654 | $33,692 | $33,526 | $34,715 | $33,624 | $35,083 |
| % Change from previous Qtr. | 7.4 % | -4.3 % | -2.8 % | -0.5 % | 3.5 % | -3.1 % | 4.3 % |
| Depreciation and amortization expense | $21,970 | $22,096 | $22,609 | $22,567 | $22,688 | $23,071 | $22,897 |
| % Change from previous Qtr. | -2.2 % | 0.6 % | 2.3 % | -0.2 % | 0.5 % | 1.7 % | -0.8 % |
| Equity-based compensation expense | $7,307 | $6,874 | $6,588 | $6,053 | $6,056 | $5,907 | $6,211 |
| % Change from previous Qtr. | 25.0 % | -5.9 % | -4.2 % | -8.1 % | 0.0 % | -2.5 % | 5.1 % |
| Operating income | $26,291 | $28,211 | $28,556 | $36,165 | $28,784 | $29,566 | $28,095 |
| % Change from previous Qtr. | -4.0 % | 7.3 % | 1.2 % | 26.6 % | -20.4 % | 2.7 % | -5.0 % |
| Interest expense | $15,836 | $14,236 | $14,273 | $13,714 | $14,168 | $13,478 | $17,948 |
| % Change from previous Qtr. | -1.1 % | -10.1 % | 0.3 % | -3.9 % | 3.3 % | -4.9 % | 33.2 % |
| Non-cash change in valuation – Swap agreement | $3,076 | $5,939 | $21,271 | $7,510 | $16,923 | ||
| % Change from previous Qtr. | 93.1 % | 258.2 % | -64.7 % | 125.3 % | |||
| Net income (loss) | $18,851 | $(2,493) | $13,320 | $18,507 | $1,137 | $11,164 | $(8,007) |
| Foreign exchange gains (losses) on 2024 Euro Notes | $18,870 | $(5,280) | $10,169 | $8,763 | $8,014 | $23,547 | $- |
| Basic net income (loss) per common share | $0.41 | $(0.05) | $0.29 | $0.40 | $0.02 | $0.24 | $(0.17) |
| Diluted net income (loss) per common share | $0.41 | $(0.05) | $0.28 | $0.39 | $0.02 | $0.24 | $(0.17) |
| Weighted average common shares – basic | 46,067,096 | 46,229,603 | 46,293,524 | 46,420,168 | 46,575,848 | 46,691,142 | 46,736,742 |
| % Change from previous Qtr. | 0.4 % | 0.4 % | 0.1 % | 0.3 % | 0.3 % | 0.2 % | 0.1 % |
| Weighted average common shares – diluted | 46,507,258 | 46,229,603 | 46,866,929 | 46,992,639 | 46,929,191 | 47,029,446 | 46,736,742 |
| % Change from previous Qtr. | 1.3 % | -0.6 % | 1.4 % | 0.3 % | -0.1 % | 0.2 % | -0.6 % |
| EBITDA (6) | $55,550 | $57,181 | $57,753 | $57,410 | $57,155 | $58,457 | $57,873 |
| % Change from previous Qtr. | -0.2 % | 2.9 % | 1.0 % | -0.6 % | -0.4 % | 2.3 % | -1.0 % |
| EBITDA margin | 37.8 % | 38.7 % | 39.0 % | 39.0 % | 38.3 % | 39.4 % | 38.6 % |
| Sprint (T-Mobile Wireline) acquisition costs | $- | $- | $- | $- | $- | $- | $2,004 |
| EBITDA, as adjusted for Sprint (T-Mobile Wireline) acquisition costs (6) | $55,550 | $57,181 | $57,753 | $57,410 | $57,155 | $58,457 | $59,877 |
| % Change from previous Qtr. | -0.2 % | 2.9 % | 1.0 % | -0.6 % | -0.4 % | 2.3 % | 2.4 % |
| EBITDA, as adjusted for Sprint (T-Mobile Wireline) acquisition costs, margin | 37.8 % | 38.7 % | 39.0 % | 39.0 % | 38.3 % | 39.4 % | 39.9 % |
| Net cash provided by operating activities | $47,106 | $39,749 | $47,418 | $35,984 | $49,411 | $34,403 | $53,570 |
| % Change from previous Qtr. | 25.4 % | -15.6 % | 19.3 % | -24.1 % | 37.3 % | -30.4 % | 55.7 % |
| Capital expenditures | $15,444 | $17,217 | $21,959 | $15,296 | $18,121 | $17,288 | $23,971 |
| % Change from previous Qtr. | -2.6 % | 11.5 % | 27.5 % | -30.3 % | 18.5 % | -4.6 % | 38.7 % |
| Principal payments of capital (finance) lease obligations | $5,744 | $6,192 | $4,890 | $6,228 | $5,863 | $5,236 | $9,859 |
| % Change from previous Qtr. | 24.9 % | 7.8 % | -21.0 % | 27.4 % | -5.9 % | -10.7 % | 88.3 % |
| Dividends paid | $36,081 | $37,001 | $37,654 | $39,552 | $41,298 | $41,855 | $42,729 |
| Purchases of common stock | $- | $- | $- | $- | $- | $- | $- |
| Gross Leverage Ratio (6) | 4.39 | 5.13 | 5.07 | 5.02 | 4.94 | 5.22 | 5.31 |
| Net Leverage Ratio (6) | 3.31 | 3.45 | 3.50 | 3.58 | 3.58 | 3.70 | 3.93 |
| Customer Connections – end of period | |||||||
| On-Net | 78,389 | 79,146 | 80,162 | 80,723 | 81,627 | 82,277 | 82,614 |
| % Change from previous Qtr. | 1.4 % | 1.0 % | 1.3 % | 0.7 % | 1.1 % | 0.8 % | 0.4 % |
| Off-Net | 12,216 | 12,386 | 12,495 | 12,669 | 12,922 | 13,160 | 13,359 |
| % Change from previous Qtr. | 2.1 % | 1.4 % | 0.9 % | 1.4 % | 2.0 % | 1.8 % | 1.5 % |
| Non-Core (1) | 320 | 336 | 334 | 334 | 335 | 340 | 348 |
| % Change from previous Qtr. | -1.5 % | 5.0 % | -0.6 % | – % | 0.3 % | 1.5 % | 2.4 % |
| Total customer connections | 90,925 | 91,868 | 92,991 | 93,726 | 94,884 | 95,777 | 96,321 |
| % Change from previous Qtr. | 1.5 % | 1.0 % | 1.2 % | 0.8 % | 1.2 % | 0.9 % | 0.6 % |
| On-Net Buildings – end of period | |||||||
| Multi-Tenant office buildings | 1,796 | 1,802 | 1,816 | 1,817 | 1,824 | 1,826 | 1,832 |
| Carrier neutral data center buildings | 1,089 | 1,119 | 1,138 | 1,164 | 1,187 | 1,216 | 1,240 |
| Cogent data centers | 54 | 54 | 54 | 54 | 54 | 53 | 54 |
| Total on-net buildings | 2,939 | 2,975 | 3,008 | 3,035 | 3,065 | 3,095 | 3,126 |
| Total carrier neutral data center nodes | 1,274 | 1,309 | 1,332 | 1,359 | 1,383 | 1,409 | 1,433 |
| Square feet – multi-tenant office buildings – on-net | 978,095,164 | 979,876,141 | 984,753,702 | 986,941,224 | 992,336,259 | 993,590,499 | 995,522,774 |
| Network – end of period | |||||||
| Intercity route miles | 58,761 | 59,741 | 59,741 | 60,676 | 60,869 | 61,024 | 61,065 |
| Metro route miles | 15,596 | 15,742 | 15,979 | 16,338 | 16,614 | 16,822 | 17,477 |
| Metro fiber miles | 38,058 | 38,351 | 38,825 | 39,559 | 40,113 | 40,529 | 42,212 |
| Connected networks – AS’s | 7,471 | 7,530 | 7,597 | 7,569 | 7,625 | 7,685 | 7,766 |
| Headcount – end of period | |||||||
| Sales force – quota bearing | 547 | 565 | 516 | 490 | 479 | 477 | 522 |
| Sales force – total | 693 | 710 | 662 | 633 | 620 | 619 | 669 |
| Total employees | 1,066 | 1,087 | 1,031 | 1,001 | 987 | 988 | 1,041 |
| Sales rep productivity – units per full time equivalent sales rep (“FTE”) per month | 4.3 | 4.5 | 4.3 | 4.2 | 4.7 | 4.9 | 4.6 |
| FTE – sales reps | 522 | 511 | 521 | 467 | 453 | 449 | 465 |
| (1) | Consists of legacy services of companies whose assets or businesses were acquired by Cogent. |
| (2) | Network operations expense excludes equity-based compensation expense of $2,076, $136, $163, $146, $144, $145 and $176 in the three month periods ended March 31, 2021 through September 30, 2022, respectively. Network operations expense includes excise taxes, including Universal Service Fund fees of $4,528, $4,811, $4,813, $4,336, $3,742, $3,448 and $4,118 in the three month periods ended March 31, 2021 through September 30, 2022, respectively. |
| (3) | GAAP gross profit is defined as total service revenue less network operations expense, depreciation and amortization and equity based compensation included in network operations expense. GAAP gross margin is defined as GAAP gross profit divided by total service revenue. |
| (4) | Non-GAAP gross profit represents service revenue less network operations expense, excluding equity-based compensation and amounts shown separately (depreciation and amortization expense). Non-GAAP gross margin is defined as non-GAAP gross profit divided by total service revenue. Management believes that non-GAAP gross profit and non-GAAP gross margin are relevant measures to provide investors. Management uses them to measure the margin available to the company after network service costs, in essence a measure of the efficiency of the Company’s network. |
| (5) | Excludes equity-based compensation expense of $5,231, $6,738, $6,425, $5,907, $5,912, $5,762 and $6,035 in the three month periods ended March 31, 2021 through September 30, 2022, respectively. |
| (6) | See Schedules of Non-GAAP measures below for definitions and reconciliations to GAAP measures. |
Schedules of Non-GAAP Measures
EBITDA, EBITDA, as adjusted for Sprint acquisition costs, EBITDA margin and EBITDA, as adjusted for Sprint (T-Mobile Wireline) acquisition costs, margin
Acquisition of Sprint Communications
On September 6, 2022, Cogent Infrastructure, Inc., a Delaware corporation and a wholly owned subsidiary of Cogent Communications Holdings Inc., (“Holdings”) entered into a Membership Interest Purchase Agreement (the “Purchase Agreement”) with Sprint Communications LLC, a Kansas limited liability company (“Sprint”) and an indirect wholly owned subsidiary of T-Mobile US, Inc., a Delaware corporation (“T-Mobile”), and Sprint LLC, a Delaware limited liability company and a direct wholly owned subsidiary of T-Mobile, pursuant to which Holdings will acquire the U.S. long-haul fiber network (including the non-U.S. extensions thereof) of Sprint Communications and its subsidiaries (the “Wireline Business”). The Purchase Agreement provides that, upon the terms and conditions set forth therein, Holdings will purchase from the Seller all of the issued and outstanding membership interests (the “Purchased Interests”) of a Delaware limited liability company that holds Sprints’ assets and liabilities relating to the Wireline Business (such transactions contemplated by the Purchase Agreement, collectively, the “Transaction”).
Acquisition Related Costs
In connection with the Transaction and negotiation of the Purchase Agreement the Company incurred $2.0 million of professional fees in the three months ended September 30, 2022.
EBITDA represents net cash flows provided by operating activities plus changes in operating assets and liabilities, cash interest expense and cash income tax expense. Management believes the most directly comparable measure to EBITDA calculated in accordance with generally accepted accounting principles in the United States, or GAAP, is net cash provided by operating activities. The Company also believes that EBITDA is a measure frequently used by securities analysts, investors, and other interested parties in their evaluation of issuers. EBITDA, as adjusted for Sprint acquisition costs, represents EBITDA plus costs related to the Company’s acquisition of Sprints Wireline Business. EBITDA margin is defined as EBITDA divided by total service revenue. EBITDA, as adjusted for Sprint acquisition costs margin is defined as EBITDA, as adjusted for Sprint acquisition costs, divided by total service revenue.
The Company believes that EBITDA, EBITDA, as adjusted for Sprint (T-Mobile Wireline) acquisition costs, EBITDA margin and EBITDA as adjusted for Sprint (T-Mobile Wireline) acquisition costs margin are useful measures of its ability to service debt, fund capital expenditures and expand its business. The measurements are an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information. EBITDA, EBITDA, as adjusted for Sprint acquisition costs, EBITDA margin and EBITDA as adjusted for Sprint acquisition costs margin are not recognized terms under GAAP and accordingly, should not be viewed in isolation or as a substitute for the analysis of results as reported under GAAP, but rather as a supplemental measure to GAAP. For example, these measures are not intended to reflect the Company’s free cash flow, as it does not consider certain current or future cash requirements, such as capital expenditures, contractual commitments, and changes in working capital needs, interest expenses and debt service requirements. The Company’s calculations of these measures may also differ from the calculations performed by its competitors and other companies and as such, its utility as a comparative measure is limited.
| EBITDA, and EBITDA, as adjusted for Sprint acquisition costs, are reconciled to net cash provided by operating activities in the table below. |
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | |
| ($ in 000’s) – unaudited | |||||||
| Net cash provided by operating activities | $47,106 | $39,749 | $47,418 | $35,984 | $49,411 | $34,403 | $53,570 |
| Changes in operating assets and liabilities | $(9,060) | $2,352 | $(3,191) | $7,607 | $(6,294) | $5,108 | $(13,107) |
| Cash interest expense and income tax expense | 17,504 | 15,080 | 13,526 | 13,819 | 14,038 | 18,946 | 17,320 |
| EBITDA | $55,550 | $57,181 | $57,753 | $57,410 | $57,155 | $58,457 | $57,873 |
| PLUS: Sprint acquisition costs | – | – | – | – | – | – | $2,004 |
| EBITDA, as adjusted for Sprint (T-Mobile Wireline) acquisition costs | $55,550 | $57,181 | $57,753 | $57,410 | $57,155 | $58,457 | $59,877 |
| EBITDA margin | 37.8 % | 38.7 % | 39.0 % | 39.0 % | 38.3 % | 39.4 % | 38.6 % |
| EBITDA, as adjusted for Sprint (T-Mobile Wireline) acquisition costs, margin | 37.8 % | 38.7 % | 39.0 % | 39.0 % | 38.3 % | 39.4 % | 39.9 % |
| Constant currency revenue is reconciled to service revenue as reported in the tables below. |
| Constant currency impact on revenue changes – sequential periods |
| ($ in 000’s) – unaudited | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 |
| Service revenue, as reported – current period | $146,777 | $147,879 | $147,927 | $147,208 | $149,175 | $148,450 | $150,000 |
| Impact of foreign currencies on service revenue | (447) | (150) | 709 | 808 | 516 | 1,350 | 1,486 |
| Service revenue – as adjusted for currency impact (1) | $146,330 | $147,729 | $148,636 | $148,016 | $149,691 | $149,800 | $151,486 |
| Service revenue, as reported – prior sequential period | $143,901 | $146,777 | $147,879 | $147,927 | $147,208 | $149,175 | $148,450 |
| Constant currency increase | $2,429 | $952 | $757 | $89 | $2,483 | $625 | $3,036 |
| Constant currency percent increase | 1.7 % | 0.6 % | 0.5 % | 0.1 % | 1.7 % | 0.4 % | 2.0 % |
| (1) | Service revenue, as adjusted for currency impact, is determined by translating the service revenue for the current period at the average foreign currency exchange rates for the prior sequential period. The Company believes that disclosing quarterly sequential revenue growth without the impact of foreign currencies on service revenue is a useful measure of sequential revenue growth. Service revenue, as adjusted for currency impact, is an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information. | |
| Constant currency impact on revenue changes – prior year periods |
| ($ in 000’s) – unaudited | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 |
| Service revenue, as reported – current period | $146,777 | $147,879 | $147,927 | $147,208 | $149,175 | $148,450 | $150,000 |
| Impact of foreign currencies on service revenue | (2,608) | (2,965) | (555) | 916 | 1,914 | 3,417 | 4,246 |
| Service revenue – as adjusted for currency impact (2) | $144,169 | $144,914 | $147,372 | $148,124 | $151,089 | $151,867 | $154,246 |
| Service revenue, as reported – prior year period | $140,915 | $140,990 | $142,302 | $143,901 | $146,777 | $147,879 | $147,927 |
| Constant currency increase | $3,254 | $3,924 | $5,070 | $4,223 | $4,312 | $3,988 | $6,319 |
| Constant currency percent increase | 2.3 % | 2.8 % | 3.6 % | 2.9 % | 2.9 % | 2.7 % | 4.3 % |
| (2) | Service revenue, as adjusted for currency impact, is determined by translating the service revenue for the current period at the average foreign currency exchange rates for the comparable prior year period. The Company believes that disclosing year over year revenue growth without the impact of foreign currencies on service revenue is a useful measure of revenue growth. Service revenue, as adjusted for currency impact, is an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information. | |
| Revenue on a constant currency basis and adjusted for the impact of excise taxes is reconciled to service revenue as reported in the tables below. |
| Constant currency and excise tax impact on revenue changes – sequential periods |
| ($ in 000’s) – unaudited | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 |
| Service revenue, as reported – current period | $146,777 | $147,879 | $147,927 | $147,208 | $149,175 | $148,450 | $150,000 |
| Impact of foreign currencies on service revenue | (447) | (150) | 709 | 808 | 516 | 1,350 | 1,486 |
| Impact of excise taxes on service revenue | (384) | (283) | (2) | 477 | 594 | 294 | (670) |
| Service revenue – as adjusted for currency and excise taxes impact (3) | $145,946 | $147,446 | $148,634 | $148,493 | $150,285 | $150,094 | $150,816 |
| Service revenue, as reported – prior sequential period | $143,901 | $146,777 | $147,879 | $147,927 | $147,208 | $149,175 | $148,450 |
| Constant currency and excise taxes increase | $2,045 | $669 | $755 | $566 | $3,077 | $919 | $2,366 |
| Constant currency and excise tax percent increase | 1.4 % | 0.5 % | 0.5 % | 0.4 % | 2.1 % | 0.6 % | 1.6 % |
| (3) | Service revenue, as adjusted for currency impact and the impact of excise taxes, is determined by translating the service revenue for the current period at the average foreign currency exchange rates for the prior sequential period and adjusting for the changes in excise taxes recorded as revenue between the periods presented. The Company believes that disclosing quarterly sequential revenue growth without the impact of foreign currencies and excise taxes on service revenue is a useful measure of sequential revenue growth. Service revenue, as adjusted for the impact of foreign currency and excise taxes, is an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information. | |
| Constant currency and excise tax impact on revenue changes – prior year periods |
| ($ in 000’s) – unaudited | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 |
| Service revenue, as reported – current period | $146,777 | $147,879 | $147,927 | $147,208 | $149,175 | $148,450 | $150,000 |
| Impact of foreign currencies on service revenue | (2,608) | (2,965) | (555) | 916 | 1,914 | 3,417 | 4,246 |
| Impact of excise taxes on service revenue | (785) | (1,513) | (911) | (192) | 786 | 1,363 | 695 |
| Service revenue – as adjusted for currency and excise taxes impact (4) | $143,384 | $143,401 | $146,461 | $147,932 | $151,875 | $153,230 | $154,941 |
| Service revenue, as reported – prior year period | $140,915 | $140,990 | $142,302 | $143,901 | $146,777 | $147,879 | $147,927 |
| Constant currency and excise taxes increase | $2,469 | $2,411 | $4,159 | $4,031 | $5,098 | $5,351 | $7,014 |
| Constant currency and excise tax percent increase | 1.8 % | 1.7 % | 2.9 % | 2.8 % | 3.5 % | 3.6 % | 4.7 % |
| (4) | Service revenue, as adjusted for currency impact and the impact of excise taxes, is determined by translating the service revenue for the current period at the average foreign currency exchange rates for the prior year period and adjusting for the changes in excise taxes recorded as revenue between the periods presented. The Company believes that disclosing quarterly sequential revenue growth without the impact of foreign currencies and excise taxes on service revenue is a useful measure of sequential revenue growth. Service revenue, as adjusted for the impact of foreign currency and excise taxes, is an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information. | |
| Non-GAAP gross profit and Non-GAAP gross margin |
| Non-GAAP gross profit and Non-GAAP gross margin are reconciled to GAAP gross profit and GAAP gross margin in the table below. |
| Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | Q1 2022 | Q2 2022 | Q3 2022 | |
| ($ in 000’s) – unaudited | |||||||
| Service revenue total | $146,777 | $147,879 | $147,927 | $147,208 | $149,175 | $148,450 | $150,000 |
| Minus – Network operations expense including equity-based compensation and including depreciation and amortization expense | 79,062 | 78,276 | 79,254 | 78,985 | 80,137 | 79,585 | 80,117 |
| GAAP Gross Profit (1) | $67,715 | $69,603 | $68,673 | $68,223 | $69,038 | $68,865 | $69,883 |
| Plus – Equity-based compensation – network operations expense | 2,076 | 136 | 163 | 146 | 144 | 145 | 176 |
| Plus – Depreciation and amortization expense | 21,970 | 22,096 | 22,609 | 22,567 | 22,688 | 23,071 | 22,897 |
| Non-GAAP Gross Profit (2) | $91,761 | $91,835 | $91,445 | $90,936 | $91,870 | $92,081 | $92,956 |
| GAAP Gross Margin (1) | 46.1 % | 47.1 % | 46.4 % | 46.3 % | 46.3 % | 46.4 % | 46.6 % |
| Non-GAAP Gross Margin (2) | 62.5 % | 62.1 % | 61.8 % | 61.8 % | 61.6 % | 62.0 % | 62.0 % |
| (1) | GAAP gross profit is defined as total service revenue less network operations expense, depreciation and amortization and equity-based compensation included in network operations expense. GAAP gross margin is defined as GAAP gross profit divided by total service revenue. | |
| (2) | Non-GAAP gross profit represents service revenue less network operations expense, excluding equity-based compensation and amounts shown separately (depreciation and amortization expense). Non-GAAP gross margin is defined as non-GAAP gross profit divided by total service revenue. Management believes that non-GAAP gross profit and non-GAAP gross margin are relevant measures to provide to investors, as they are measures that management uses to measure the margin and amount available to the Company after network service costs, in essence these are measures of the efficiency of the Company’s network. | |
| Gross and Net Leverage Ratios |
| Gross leverage ratio is defined as total debt divided by the trailing last 12 months EBITDA, as adjusted for Sprint acquisition costs. Net leverage ratio is defined as total net debt (total debt minus cash and cash equivalents) divided by the trailing last 12 months EBITDA, as adjusted for Sprint acquisition costs. Cogent’s gross leverage ratio and net leverage ratio are shown below. |
| ($ in 000’s) – unaudited | As of June 30, 2022 | As of September 30, 2022 |
| Cash and cash equivalents & restricted cash | $349,847 | $323,664 |
| Debt | ||
| Capital (finance) leases – current portion | 17,562 | 24,135 |
| Capital (finance) leases – long term | 236,652 | 263,750 |
| Senior Secured 2026 Notes | 500,000 | 500,000 |
| Senior Unsecured 2027 Notes | 450,000 | 450,000 |
| Total debt | 1,204,214 | 1,237,885 |
| Total net debt | 854,367 | 914,221 |
| Trailing 12 months EBITDA, as adjusted for Sprint (T-Mobile Wireline) acquisition costs | 230,775 | 232,921 |
| Gross leverage ratio | 5.22 | 5.31 |
| Net leverage ratio | 3.70 | 3.93 |
Cogent’s SEC filings are available online via the Investor Relations section of www.cogentco.com or on the Securities and Exchange Commission’s website at www.sec.gov.
| COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES | ||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
| AS OF SEPTEMBER 30, 2022 AND DECEMBER 31, 2021 | ||||||
| (IN THOUSANDS, EXCEPT SHARE DATA) | ||||||
| September 30, 2022 | December 31, 2021 | |||||
| (Unaudited) | ||||||
| Assets | ||||||
| Current assets: | ||||||
| Cash and cash equivalents | $ | 268,945 | $ | 319,609 | ||
| Restricted cash | 54,719 | 9,015 | ||||
| Accounts receivable, net of allowance for credit losses of $1,966 and $1,510, respectively | 43,433 | 41,938 | ||||
| Prepaid expenses and other current assets | 46,407 | 39,015 | ||||
| Total current assets | 413,504 | 409,577 | ||||
| Property and equipment, net | 503,763 | 457,880 | ||||
| Right-of-use leased assets | 86,047 | 101,687 | ||||
| Deposits and other assets | 17,388 | 15,413 | ||||
| Total assets | $ | 1,020,702 | $ | 984,557 | ||
| Liabilities and stockholders’ deficit | ||||||
| Current liabilities: | ||||||
| Accounts payable | $ | 18,398 | $ | 11,923 | ||
| Accrued and other current liabilities | 67,290 | 39,057 | ||||
| Installment payment agreement, current portion, net of discount of $6 | — | 785 | ||||
| Current maturities, operating lease liabilities | 11,784 | 12,197 | ||||
| Current maturities, finance lease obligations | 24,135 | 17,048 | ||||
| Total current liabilities | 121,607 | 81,010 | ||||
| Senior unsecured 2027 notes, net of unamortized debt costs of $1,228 and net of discount of $2,572 | 446,200 | — | ||||
| Senior secured 2026 notes, net of unamortized debt costs of $969 and $1,156, respectively, and net of | 497,744 | 497,308 | ||||
| Senior unsecured 2024 Euro notes, net of unamortized debt costs of $2,121 and net of discount of $772 | — | 394,112 | ||||
| Operating lease liabilities, net of current maturities | 99,438 | 111,794 | ||||
| Finance lease obligations, net of current maturities | 263,750 | 228,822 | ||||
| Other long-term liabilities | 83,728 | 44,609 | ||||
| Total liabilities | 1,512,467 | 1,357,655 | ||||
| Commitments and contingencies: | ||||||
| Stockholders’ deficit: | ||||||
| Common stock, $0.001 par value; 75,000,000 shares authorized; 48,002,135 and 47,674,189 shares issued and | 48 | 48 | ||||
| Additional paid-in capital | 568,065 | 547,734 | ||||
| Accumulated other comprehensive loss — foreign currency translation | (28,413) | (11,003) | ||||
| Accumulated deficit | (1,031,465) | (909,877) | ||||
| Total stockholders’ deficit | (491,765) | (373,098) | ||||
| Total liabilities and stockholders’ deficit | $ | 1,020,702 | $ | 984,557 | ||
| COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES | ||||||
| CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME | ||||||
| FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2022 AND SEPTEMBER 30, 2021 | ||||||
| (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS) | ||||||
| Three Months September 30, 2022 | Three Months September 30, 2021 | |||||
| (Unaudited) | (Unaudited) | |||||
| Service revenue | $ | 150,000 | $ | 147,927 | ||
| Operating expenses: | ||||||
| Network operations (including $176 and $163 of equity-based compensation expense, respectively, | 57,220 | 56,645 | ||||
| Selling, general, and administrative (including $6,035 and $6,425 of equity-based compensation | 39,114 | 40,117 | ||||
| Acquisition costs – Sprint (T-Mobile Wireline) | 2,004 | — | ||||
| Depreciation and amortization | 22,897 | 22,609 | ||||
| Total operating expenses | 121,235 | 119,371 | ||||
| Gains on lease transactions | (670) | — | ||||
| Operating income | 28,095 | 28,556 | ||||
| Interest expense | (17,948) | (14,273) | ||||
| Change in valuation – interest rate swap | (16,923) | (3,076) | ||||
| Foreign exchange gain – 2024 Euro Notes | — | 10,169 | ||||
| Interest income and other expenses, net | (262) | 648 | ||||
| Income before income taxes | (7,038) | 22,024 | ||||
| Income tax expense | (969) | (8,704) | ||||
| Net (loss) income | $ | (8,007) | $ | 13,320 | ||
| Comprehensive (loss) income: | ||||||
| Net (loss) income | $ | (8,007) | $ | 13,320 | ||
| Foreign currency translation adjustment | (7,752) | (3,818) | ||||
| Comprehensive (loss) income | $ | (15,759) | $ | 9,502 | ||
| Net (loss) income per common share: | ||||||
| Basic net (loss) income per common share | $ | (0.17) | $ | 0.29 | ||
| Diluted net (loss) income per common share | $ | (0.17) | $ | 0.28 | ||
| Dividends declared per common share | $ | 0.905 | $ | 0.805 | ||
| Weighted-average common shares – basic | 46,736,742 | 46,293,524 | ||||
| Weighted-average common shares – diluted | 46,736,742 | 46,866,929 | ||||
| COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES | ||||||
| CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME | ||||||
| FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022 AND SEPTEMBER 30, 2021 | ||||||
| (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS) | ||||||
| Nine Months Ended September 30, 2022 | Nine Months Ended September 30, 2021 | |||||
| (Unaudited) | (Unaudited) | |||||
| Service revenue | $ | 447,625 | $ | 442,584 | ||
| Operating expenses: | ||||||
| Network operations (including $465 and $2,375 of equity-based compensation expense, respectively, | 171,183 | 169,920 | ||||
| Selling, general, and administrative (including $17,709 and $18,394 of equity-based compensation | 119,129 | 122,952 | ||||
| Acquisition costs – Sprint (T-Mobile Wireline) | 2,004 | — | ||||
| Depreciation and amortization | 68,659 | 66,675 | ||||
| Total operating expenses | 360,975 | 359,547 | ||||
| (Loss) gains on lease termination and equipment transactions | (210) | 18 | ||||
| Operating income | 86,440 | 83,055 | ||||
| Interest expense | (45,594) | (44,345) | ||||
| Change in valuation – interest rate swap | (45,703) | (3,076) | ||||
| Foreign exchange gain – 2024 Euro Notes | 31,561 | 23,759 | ||||
| Loss on debt extinguishment and redemption- 2024 Euro Notes | (11,885) | — | ||||
| Loss on debt extinguishment and redemption- 2022 Notes | — | (14,698) | ||||
| Interest income and other expenses, net | (462) | 1,460 | ||||
| Income before income taxes | 14,357 | 46,155 | ||||
| Income tax expense | (10,063) | (16,477) | ||||
| Net income | $ | 4,294 | $ | 29,678 | ||
| Comprehensive (loss) income: | ||||||
| Net income | $ | 4,294 | $ | 29,678 | ||
| Foreign currency translation adjustment | (17,410) | (7,252) | ||||
| Comprehensive (loss) income | $ | (13,116) | $ | 22,426 | ||
| Net income per common share: | ||||||
| Basic net income per common share | $ | 0.09 | $ | 0.64 | ||
| Diluted net income per common share | $ | 0.09 | $ | 0.63 | ||
| Dividends declared per common share | $ | 2.64 | $ | 2.34 | ||
| Weighted-average common shares – basic | 46,759,632 | 46,290,452 | ||||
| Weighted-average common shares – diluted | 47,097,580 | 46,825,948 | ||||
| COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES | ||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
| FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2022 AND SEPTEMBER 30, 2021 | ||||||
| (IN THOUSANDS) | ||||||
| Three Months Ended September 30, 2022 | Three Months Ended September 30, 2021 | |||||
| (Unaudited) | (Unaudited) | |||||
| Cash flows from operating activities: | ||||||
| Net (loss) income | $ | (8,007) | $ | 13,320 | ||
| Adjustments to reconcile net (loss) income to net cash provided by operating activities: | ||||||
| Depreciation and amortization | 22,897 | 22,609 | ||||
| Amortization of debt costs and discounts | 315 | 439 | ||||
| Equity-based compensation expense (net of amounts capitalized) | 6,211 | 6,588 | ||||
| Gain on foreign exchange – 2024 Euro Notes | — | (10,169) | ||||
| Gains – equipment transactions and other, net | 2,223 | (589) | ||||
| Deferred income taxes | 1,544 | 8,364 | ||||
| Changes in operating assets and liabilities: | ||||||
| Accounts receivable | 426 | (249) | ||||
| Prepaid expenses and other current assets | (4,254) | (962) | ||||
| Change in valuation – interest rate swap agreement | 16,923 | 3,076 | ||||
| Accounts payable, accrued liabilities and other long-term liabilities | 14,910 | 4,873 | ||||
| Deposits and other assets | 382 | 118 | ||||
| Net cash provided by operating activities | 53,570 | 47,418 | ||||
| Cash flows from investing activities: | ||||||
| Purchases of property and equipment | (23,971) | (21,959) | ||||
| Net cash used in investing activities | (23,971) | (21,959) | ||||
| Cash flows from financing activities: | ||||||
| Dividends paid | (42,729) | (37,654) | ||||
| Principal payments on installment payment agreement | — | (1,498) | ||||
| Principal payments of finance lease obligations | (9,859) | (4,890) | ||||
| Proceeds from exercises of stock options | 92 | 362 | ||||
| Net cash used in financing activities | (52,496) | (43,680) | ||||
| Effect of exchange rates changes on cash | (3,286) | (787) | ||||
| Net decrease in cash, cash equivalents and restricted cash | (26,183) | (19,008) | ||||
| Cash, cash equivalents and restricted cash, beginning of period | 349,847 | 373,963 | ||||
| Cash, cash equivalents and restricted cash, end of period | $ | 323,664 | $ | 354,955 | ||
| COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES | ||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
| FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2022 AND SEPTEMBER 30, 2021 | ||||||
| (IN THOUSANDS) | ||||||
| Nine Months Ended September 30, 2022 | Nine Months Ended September 30, 2021 | |||||
| (Unaudited) | (Unaudited) | |||||
| Cash flows from operating activities: | ||||||
| Net income | $ | 4,294 | $ | 29,678 | ||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
| Depreciation and amortization | 68,659 | 66,675 | ||||
| Amortization of debt costs, discounts and premiums | 1,144 | 1,333 | ||||
| Equity-based compensation expense (net of amounts capitalized) | 18,174 | 20,769 | ||||
| Loss on debt extinguishment and redemption – 2024 Euro Notes | 11,885 | — | ||||
| Loss on debt extinguishment and redemption – 2022 Notes | — | 14,698 | ||||
| Gains on foreign exchange – 2024 Euro Notes | (31,561) | (23,759) | ||||
| Gains – equipment transactions and other, net | 3,531 | (347) | ||||
| Deferred income taxes | 4,682 | 11,922 | ||||
| Changes in operating assets and liabilities: | ||||||
| Accounts receivable | (3,103) | (159) | ||||
| Prepaid expenses and other current assets | (9,404) | 1,734 | ||||
| Change in valuation – interest rate swap agreement | 45,703 | 3,076 | ||||
| Accounts payable, accrued liabilities and other long-term liabilities | 23,144 | 8,676 | ||||
| Deposits and other assets | 236 | (23) | ||||
| Net cash provided by operating activities | 137,384 | 134,273 | ||||
| Cash flows from investing activities: | ||||||
| Purchases of property and equipment | (59,380) | (54,620) | ||||
| Net cash used in investing activities | (59,380) | (54,620) | ||||
| Cash flows from financing activities: | ||||||
| Dividends paid | (125,882) | (110,736) | ||||
| Redemption and extinguishment – 2024 Euro Notes | (375,354) | — | ||||
| Redemption and extinguishment – 2022 Notes | — | (459,317) | ||||
| Net proceeds from issuance of senior unsecured 2027 Notes – net of debt costs of $1,290 | 446,010 | — | ||||
| Net proceeds from issuance of senior secured 2026 Notes – net of debt costs of $1,317 | — | 496,933 | ||||
| Principal payments on installment payment agreement | (790) | (5,845) | ||||
| Principal payments of finance lease obligations | (20,958) | (16,826) | ||||
| Proceeds from exercises of stock options | 426 | 1,237 | ||||
| Net cash used in financing activities | (76,548) | (94,554) | ||||
| Effect of exchange rates changes on cash | (6,416) | (1,445) | ||||
| Net decrease in cash, cash equivalents and restricted cash | (4,960) | (16,346) | ||||
| Cash, cash equivalents and restricted cash, beginning of period | 328,624 | 371,301 | ||||
| Cash, cash equivalents and restricted cash, end of period | $ | 323,664 | $ | 354,955 | ||
Except for historical information and discussion contained herein, statements contained in this release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to statements identified by words such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “targets,” “projects” and similar expressions. The statements in this release are based upon the current beliefs and expectations of Cogent’s management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements. Numerous factors could cause or contribute to such differences, including the impact of our pending acquisition of Sprint Communications, including delays or conditions on the obtaining of necessary regulatory approvals, our failure to close the acquisition or difficulties integrating our business with the acquired Sprint Communications business; the COVID-19 pandemic and the related government policies; future economic instability in the global economy or a contraction of the capital markets which could affect spending on Internet services and our ability to engage in financing activities; the impact of changing foreign exchange rates (in particular the Euro to USD and Canadian dollar to USD exchange rates) on the translation of our non-USD denominated revenues, expenses, assets and liabilities; legal and operational difficulties in new markets; the imposition of a requirement that we contribute to the US Universal Service Fund on the basis of our Internet revenue; changes in government policy and/or regulation, including net neutrality rules by the United States Federal Communications Commission and in the area of data protection; cyber-attacks or security breaches of our network; increasing competition leading to lower prices for our services; our ability to attract new customers and to increase and maintain the volume of traffic on our network; the ability to maintain our Internet peering arrangements on favorable terms; our reliance on an equipment vendor, Cisco Systems Inc., and the potential for hardware or software problems associated with such equipment; the dependence of our network on the quality and dependability of third-party fiber providers; our ability to retain certain customers that comprise a significant portion of our revenue base; the management of network failures and/or disruptions; and outcomes in litigation as well as other risks discussed from time to time in our filings with the Securities and Exchange Commission, including, without limitation, our Annual Report on Form 10-K for the year ended December 31, 2021 and our Form 10-Q for the quarters ended March 31, 2022, June 30, 2022 and September 30, 2022. Cogent undertakes no duty to update any forward-looking statement or any information contained in this press release or in other public disclosures at any time.
View original content to download multimedia:https://www.prnewswire.com/news-releases/cogent-communications-reports-third-quarter-2022-results-and-increases-its-regular-quarterly-dividend-on-its-common-stock-301666742.html
SOURCE Cogent Communications Holdings, Inc.
