GTT Communications, Inc. - Quarter Report: 2017 September (Form 10-Q)
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
þ | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended September 30, 2017 | |
or | |
¨ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from ____ to ____ |
Commission File Number 001-35965
GTT Communications, Inc.
(Exact Name of Registrant as Specified in Its Charter)
Delaware | 20-2096338 | |
(State or Other Jurisdiction of | (I.R.S. Employer Identification No.) | |
Incorporation or Organization) |
7900 Tysons One Place
Suite 1450
McLean, Virginia 22102
(Address including zip code of principal executive offices)
(703) 442-5500
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large Accelerated Filer ¨ | Accelerated Filer þ | |
Non-Accelerated Filer ¨ | (Do not check if a smaller reporting company) | |
Smaller reporting company ¨ | Emerging growth company ¨ |
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. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No þ
As of October 31, 2017, 43,455,120 shares of common stock, par value $.0001 per share, of the registrant were outstanding.
Page | |
2
PART I – FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
GTT Communications, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
(Amounts in thousands, except for share and per share data)
September 30, 2017 | December 31, 2016 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 34,799 | $ | 29,748 | |||
Accounts receivable, net of allowances of $3,831 and $2,656, respectively | 123,332 | 76,292 | |||||
Deferred costs | 2,865 | 3,415 | |||||
Prepaid expenses | 18,575 | 5,765 | |||||
Other assets | 6,527 | 3,565 | |||||
Total current assets | 186,098 | 118,785 | |||||
Restricted cash and cash equivalents | — | 304,266 | |||||
Property and equipment, net | 494,501 | 43,369 | |||||
Intangible assets, net | 412,964 | 193,936 | |||||
Goodwill | 593,106 | 280,593 | |||||
Other long-term assets | 46,273 | 12,312 | |||||
Total assets | $ | 1,732,942 | $ | 953,261 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 23,063 | $ | 11,334 | |||
Accrued expenses and other current liabilities | 92,889 | 36,888 | |||||
Acquisition earn-outs and holdbacks | 17,634 | 24,379 | |||||
Current portion of capital lease obligations | 1,648 | 1,015 | |||||
Current portion of long-term debt | 7,000 | 4,300 | |||||
Deferred revenue | 61,608 | 17,875 | |||||
Total current liabilities | 203,842 | 95,791 | |||||
Capital lease obligations, long-term portion | 412 | 120 | |||||
Long-term debt | 1,108,885 | 725,208 | |||||
Deferred revenue, long-term portion | 112,042 | 3,416 | |||||
Deferred tax liability | 27,667 | — | |||||
Other long-term liabilities | 8,129 | 967 | |||||
Total liabilities | 1,460,977 | 825,502 | |||||
Commitments and contingencies | |||||||
Stockholders’ equity: | |||||||
Common stock, par value $.0001 per share, 80,000,000 shares authorized, 43,439,282 and 37,228,144 shares issued and outstanding as of September 30, 2017 and December 31, 2016, respectively | 4 | 3 | |||||
Additional paid-in capital | 351,280 | 197,326 | |||||
Accumulated deficit | (75,374 | ) | (64,641 | ) | |||
Accumulated other comprehensive loss | (3,945 | ) | (4,929 | ) | |||
Total stockholders’ equity | 271,965 | 127,759 | |||||
Total liabilities and stockholders’ equity | $ | 1,732,942 | $ | 953,261 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
3
GTT Communications, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
(Amounts in thousands, except for share and per share data)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenue: | |||||||||||||||
Telecommunications services | $ | 198,858 | $ | 131,851 | $ | 567,439 | $ | 385,201 | |||||||
Operating expenses: | |||||||||||||||
Cost of telecommunications services | 100,068 | 68,184 | 284,855 | 202,653 | |||||||||||
Selling, general and administrative expenses | 51,966 | 37,177 | 151,595 | 105,311 | |||||||||||
Severance, restructuring and other exit costs | 11,125 | (625 | ) | 21,848 | 870 | ||||||||||
Depreciation and amortization | 32,847 | 14,880 | 94,670 | 46,139 | |||||||||||
Total operating expenses | 196,006 | 119,616 | 552,968 | 354,973 | |||||||||||
Operating income | 2,852 | 12,235 | 14,471 | 30,228 | |||||||||||
Other expense: | |||||||||||||||
Interest expense, net | (18,251 | ) | (7,123 | ) | (50,707 | ) | (21,620 | ) | |||||||
Loss on debt extinguishment | (2,988 | ) | — | (8,647 | ) | (1,632 | ) | ||||||||
Other expense, net | 220 | (74 | ) | 184 | (542 | ) | |||||||||
Total other expense | (21,019 | ) | (7,197 | ) | (59,170 | ) | (23,794 | ) | |||||||
(Loss) income before income taxes | (18,167 | ) | 5,038 | (44,699 | ) | 6,434 | |||||||||
(Benefit from) provision for income taxes | (8,648 | ) | (89 | ) | (22,719 | ) | 320 | ||||||||
Net (loss) income | $ | (9,519 | ) | $ | 5,127 | $ | (21,980 | ) | $ | 6,114 | |||||
(Loss) earnings per share: | |||||||||||||||
Basic | $ | (0.23 | ) | $ | 0.14 | $ | (0.53 | ) | $ | 0.17 | |||||
Diluted | $ | (0.23 | ) | $ | 0.14 | $ | (0.53 | ) | $ | 0.16 | |||||
Weighted average shares: | |||||||||||||||
Basic | 41,762,693 | 37,152,063 | 41,160,317 | 36,998,607 | |||||||||||
Diluted | 41,762,693 | 37,785,921 | 41,160,317 | 37,481,414 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
4
GTT Communications, Inc.
Condensed Consolidated Statements of Comprehensive (Loss) Income
(Unaudited)
(Amounts in thousands)
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net (loss) income | $ | (9,519 | ) | $ | 5,127 | $ | (21,980 | ) | $ | 6,114 | |||||
Other comprehensive income (loss): | |||||||||||||||
Foreign currency translation adjustment | 471 | (215 | ) | 984 | (2,126 | ) | |||||||||
Comprehensive (loss) income | $ | (9,048 | ) | $ | 4,912 | $ | (20,996 | ) | $ | 3,988 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
5
GTT Communications, Inc.
Condensed Consolidated Statement of Stockholders’ Equity
(Unaudited)
(Amounts in thousands, except for share data)
Common Stock | Additional Paid-In Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total | |||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||
Balance, December 31, 2016 | 37,228,144 | $ | 3 | $ | 197,326 | $ | (64,641 | ) | $ | (4,929 | ) | $ | 127,759 | ||||||||||
Share-based compensation for options issued | — | — | 1,029 | — | — | 1,029 | |||||||||||||||||
Share-based compensation for restricted stock issued | 858,285 | — | 14,802 | — | — | 14,802 | |||||||||||||||||
Tax withholding related to the vesting of restricted stock units | (208,481 | ) | — | (3,217 | ) | — | — | (3,217 | ) | ||||||||||||||
Stock issued in connection with employee stock purchase plan | 21,018 | — | 582 | — | — | 582 | |||||||||||||||||
Stock issued in connection with acquisition | 5,179,872 | 1 | 139,740 | — | — | 139,741 | |||||||||||||||||
Stock options exercised | 360,444 | — | 1,018 | — | — | 1,018 | |||||||||||||||||
Cumulative effect of adjustment for unrecognized windfall benefits | — | — | — | 11,247 | — | 11,247 | |||||||||||||||||
Net loss | — | — | — | (21,980 | ) | — | (21,980 | ) | |||||||||||||||
Foreign currency translation | — | — | — | — | 984 | 984 | |||||||||||||||||
Balance, September 30, 2017 | 43,439,282 | $ | 4 | $ | 351,280 | $ | (75,374 | ) | $ | (3,945 | ) | $ | 271,965 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
6
GTT Communications, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(Amounts in thousands)
Nine Months Ended September 30, | |||||||
2017 | 2016 | ||||||
Cash flows from operating activities: | |||||||
Net (loss) income | $ | (21,980 | ) | $ | 6,114 | ||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 94,670 | 46,139 | |||||
Share-based compensation | 15,960 | 10,896 | |||||
Debt discount amortization | 498 | 600 | |||||
Loss on debt extinguishment | 8,647 | 1,632 | |||||
Amortization of debt issuance costs | 2,638 | 1,188 | |||||
Excess tax benefit from stock-based compensation | (5,365 | ) | — | ||||
Deferred income taxes | (18,347 | ) | — | ||||
Non-cash deferred revenue | (28,018 | ) | (4,964 | ) | |||
Non-cash deferred costs | 4,253 | 1,999 | |||||
Changes in operating assets and liabilities, net of acquisitions: | |||||||
Accounts receivable, net | (7,375 | ) | (19,887 | ) | |||
Prepaid expenses and other current assets | 3,762 | (1,180 | ) | ||||
Deferred costs and other assets | (500 | ) | (4,358 | ) | |||
Accounts payable | (15,680 | ) | (8,816 | ) | |||
Accrued expenses and other current liabilities | 24,093 | (3,605 | ) | ||||
Deferred revenue and other liabilities | (10,165 | ) | 7,009 | ||||
Net cash provided by operating activities | 47,091 | 32,767 | |||||
Cash flows from investing activities: | |||||||
Acquisition of businesses, net of cash acquired | (652,776 | ) | (14,146 | ) | |||
Purchase of customer contracts | (14,943 | ) | (6,000 | ) | |||
Change in restricted cash and cash equivalents | 304,266 | — | |||||
Purchases of property and equipment | (26,865 | ) | (17,813 | ) | |||
Net cash used in investing activities | (390,318 | ) | (37,959 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from revolving line of credit | — | 33,000 | |||||
Repayment of revolving line of credit | (20,000 | ) | (32,000 | ) | |||
Proceeds from term loan | 696,500 | 29,850 | |||||
Repayment of term loan | (431,025 | ) | (3,150 | ) | |||
Proceeds from senior note | 159,000 | — | |||||
Payment of earn-out and holdbacks | (22,646 | ) | (15,563 | ) | |||
Debt issuance costs | (29,881 | ) | (904 | ) | |||
Repayment of capital leases | (981 | ) | (1,433 | ) | |||
Proceeds from issuance of common stock under employee stock purchase plan | 453 | 1,045 | |||||
Tax withholding related to the vesting of restricted stock units | (3,217 | ) | (3,442 | ) | |||
Exercise of stock options | 1,018 | 468 | |||||
Net cash provided by financing activities | 349,221 | 7,871 | |||||
Effect of exchange rate changes on cash | (943 | ) | (1,902 | ) | |||
Net increase in cash and cash equivalents | 5,051 | 777 | |||||
Cash and cash equivalents at beginning of period | 29,748 | 14,630 | |||||
Cash and cash equivalents at end of period | $ | 34,799 | $ | 15,407 | |||
Supplemental disclosure of cash flow information: | |||||||
Cash paid for interest | $ | 38,984 | $ | 19,894 | |||
Cash paid for income taxes, net of refunds | $ | 587 | $ | 408 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements
7
GTT Communications, Inc.
Notes to Condensed Consolidated Financial Statements
NOTE 1 — ORGANIZATION AND BUSINESS
Organization and Business
GTT Communications, Inc. (“GTT” or the "Company") is a provider of cloud networking services to multinational clients. The Company offers a broad portfolio of global services including: private networking services, Internet services, optical transport, managed networking and security services, voice and unified communication services, and video transport services.
GTT's global Tier 1 IP network delivers connectivity to clients around the world. The Company provides services to leading multinational enterprise, carrier, and government customers.
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC") and should be read in conjunction with the Company’s audited financial statements and footnotes thereto for the fiscal year ended December 31, 2016, included in the Company’s Annual Report on Form 10-K filed on March 8, 2017. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") have been omitted pursuant to such rules and regulations.
The condensed consolidated financial statements reflect all adjustments (consisting of normal recurring adjustments) that are, in the opinion of management, necessary for a fair presentation of the Company’s consolidated financial position and its results of operations. The operating results for the three and nine months ended September 30, 2017 are not necessarily indicative of the results to be expected for the full fiscal year 2017 or for any other interim period. The December 31, 2016 consolidated balance sheet is condensed from the audited financial statements as of that date, but does not include all disclosures required by GAAP.
Reclassification Within Condensed Consolidated Statement of Cash Flows
As a result of policy alignments related to acquired businesses, certain prior period amounts in the condensed consolidated statements of cash flows, have been reclassified to conform with the current period presentation to better reflect the nature of these activities. The Company has reclassified $5.0 million from the "Deferred revenue and other liabilities" line to the "Non-cash deferred revenue" line and $2.0 million from the "Deferred costs and other assets" line to the "Non-cash deferred costs" line for the nine months ended September 30, 2016. These reclassifications had no impact on the net change in cash and cash equivalents or cash flows from operating, investing and financing activities for any periods presented.
Use of Estimates and Assumptions
The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect certain reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Significant estimates are used when establishing allowances for doubtful accounts and accruals for billing disputes, determining useful lives for depreciation and amortization and accruals for exit activities, assessing the need for impairment charges (including those related to intangible assets and goodwill), determining the fair values of assets acquired and liabilities assumed in business combinations, accounting for income taxes and related valuation allowances against deferred tax assets and estimating the grant date fair values used to compute the share-based compensation expense. Management evaluates these estimates and judgments on an ongoing basis and makes estimates based on historical experience, current conditions, and various other assumptions that are believed to be reasonable under the circumstances. The results of these estimates form the basis for making judgments about the carrying values of assets and liabilities as well as identifying and assessing the accounting treatment with respect to commitments and contingencies. Actual results may differ from these estimates under different assumptions or conditions.
Segment Reporting
The Company reports operating results and financial data in one operating and reporting segment. The Company's Chief Executive Officer is the chief operating decision maker and manages the Company as a single profit center in order to promote collaboration, provide comprehensive service offerings across its entire customer base, and provide incentives to employees based on the success
8
of the organization as a whole. Although certain information regarding selected products or services are discussed for purposes of promoting an understanding of the Company's complex business, the chief operating decision maker manages the Company and allocates resources at the consolidated level.
Revenue Recognition
The Company delivers six primary services to its customers — optical transport, WAN connectivity services, high bandwidth Internet connectivity services, managed network and security services, global communication and collaboration services, and video transport services. Certain of its current commercial activities have features that may be considered multiple elements, specifically when the Company sells its connectivity services in addition to customer premise equipment ("CPE"). The Company believes that there is sufficient evidence to determine each element’s fair value and, as a result, in those arrangements where there are multiple elements, the service revenue is recorded ratably over the term of the agreement and the equipment is accounted for as a sale, at the time of sale as long as collectability is reasonably assured.
The Company's services are provided under contracts that typically include an installation charge along with payments of recurring charges on a monthly basis for use of the services over a committed term. Its contracts with customers specify the terms and conditions for providing such services, including installation date, recurring and non-recurring fees, payment terms, and length of term. These contracts call for the Company to provide the service in question (e.g., data transmission between point A and point Z), to manage the activation process, and to provide ongoing support (in the form of service maintenance and trouble-shooting) during the service term. The contracts do not typically provide the customer any rights to use specifically identifiable assets. Furthermore, the contracts generally provide the Company with discretion to engineer (or re-engineer) a particular network solution to satisfy each customer’s data transmission requirement, and typically prohibit physical access by the customer to the network infrastructure used by the Company and its suppliers to deliver the services.
The Company recognizes revenue as follows:
Recurring Revenue. Recurring revenue represents the substantial majority of the Company's revenue, and consists of fees charged for ongoing services that are generally fixed in price and billed on a recurring monthly basis (one month in advance) for a specified term. At the end of the term, most contracts provide for a continuation of services on the same terms, either for a specified renewal period (e.g., one year) or on a month-to-month basis. The Company records recurring revenue based on the fees agreed to in each contract, as long as the contract is in effect.
Usage Revenue. Usage revenue represents variable charges for certain services, based on specific usage of those services, or usage above a fixed threshold, billed monthly in arrears. The Company records usage revenue based on actual usage charges billed using the rates and/or thresholds specified in each contract.
Non-recurring Revenue. Non-recurring revenue consists of charges for installation in connection with the delivery of recurring communications services, late payments, cancellation fees, early termination fees, and equipment sales. Fees billed for installation services are initially recorded as deferred revenue then recognized ratably over the contractual term of the recurring service. Fees charged for late payments, cancellation (pre-installation) or early termination (post-installation) are typically fixed or determinable per the terms of the respective contract, and are recognized as revenue when billed. In addition, from time to time the Company sells communications and/or networking equipment to its customers in connection with its data networking services. The Company recognizes revenue from the sale of equipment at the contracted selling price when title to the equipment passes to the customer (generally F.O.B. origin).
Prepaid Capacity Sales and Indefeasible Right to Use. From time to time the Company sells capacity on a long-term basis, where a certain portion of the contracted revenue is prepaid upon acceptance of the service by the customer. This prepaid amount is initially recorded as deferred revenue and amortized ratably over the term of the contract. Certain of these prepaid capacity sales are in the form of Indefeasible Rights to Use ("IRUs"), where the customer has the right to use the capacity for the life of the fiber optic cable. The Company records revenues from these prepaid leases of fiber optic cable IRUs over the term that the customer is given exclusive access to the assets, generally 20 years, consistent with our assumed useful life of the associated fiber optic cable.
The Company records revenue only when collectability is reasonably assured, irrespective of the type of revenue.
Universal Service Fund ("USF"), Gross Receipts Taxes and Other Surcharges
9
The Company is liable in certain cases for collecting regulatory fees and/or certain sales taxes from its customers and remitting the fees and taxes to the applicable governing authorities. Where the Company collects on behalf of a regulatory agency, the Company does not record any revenue. The Company records applicable taxes on a net basis.
Cost of Telecommunications Services
Cost of telecommunications services includes direct costs incurred in accessing other telecommunications providers’ networks in order to maintain the Company's global Tier 1 IP network and provide telecommunication services to the Company's customers, including access, co-location, and usage-based charges.
Share-Based Compensation
The Company issues three types of equity grants under its share-based compensation plan: time-based restricted stock, time-based stock options and performance-based restricted stock. The time-based restricted stock and stock options generally vest over a four-year period, contingent upon meeting the requisite service period requirement. Performance awards typically vest over a shorter period, e.g. one to two years, starting when the performance criteria established in the grant have been met.
The share price of the Company's common stock as reported on the NYSE MKT on the date of grant is used as the fair value for all restricted stock. The Company uses the Black-Scholes option-pricing model to determine the estimated fair value for stock options. Critical inputs into the Black-Scholes option-pricing model include the following: option exercise price; fair value of the stock; expected life of the option; annualized volatility of the stock; annual rate of quarterly dividends on the stock; and risk-free interest rate.
Implied volatility is calculated as of each grant date based on our historical stock price volatility along with an assessment of a peer group. Other than the expected life of the option, volatility is the most sensitive input to our option grants. The risk-free interest rate used in the Black-Scholes option-pricing model is determined by referencing the U.S. Treasury yield curve rates with the remaining term equal to the expected life assumed at the date of grant. Forfeitures are estimated based on our historical analysis of attrition levels. Forfeiture estimates are updated quarterly for actual forfeitures.
The expense is recognized on a straight-line basis over the vesting period. The Company recognizes share-based compensation expense for performance awards when the Company considers the achievement of the performance criteria to be probable.
Income Taxes
Income taxes are accounted for under the asset and liability method pursuant to GAAP. Under this method, deferred tax assets and liabilities are recognized for the expected future consequences attributable to the differences between the financial statement carrying amounts and the tax basis of assets and liabilities. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in the period of the change. Further, deferred tax assets are recognized for the expected realization of available net operating loss and tax credit carryforwards. A valuation allowance is recorded on gross deferred tax assets when it is “more likely than not” that such asset will not be realized. When evaluating the realizability of deferred tax assets, all evidence, both positive and negative, is evaluated. Items considered in this analysis include the ability to carry back losses, the reversal of temporary differences, tax planning strategies, and expectations of future earnings. The Company reviews its deferred tax assets on a quarterly basis to determine if a valuation allowance is required based upon these factors. Changes in the Company's assessment of the need for a valuation allowance could give rise to a change in such allowance, potentially resulting in additional expense or benefit in the period of change.
The Company's income tax provision includes U.S. federal, state, local and foreign income taxes and is based on pre-tax income or loss. In determining the annual effective income tax rate, the Company analyzes various factors, including its annual earnings and taxing jurisdictions in which the earnings were generated, the impact of state and local income taxes and its ability to use tax credits and net operating loss carryforwards.
Under GAAP for income taxes, the amount of tax benefit to be recognized is the amount of benefit that is “more likely than not” to be sustained upon examination. The Company analyzes its tax filing positions in all of the U.S. federal, state, local and foreign tax jurisdictions where it is required to file income tax returns, as well as for all open tax years in these jurisdictions. If, based on this analysis, the Company determines that uncertainties in tax positions exist, a liability is established in the consolidated financial statements. The Company recognizes accrued interest and penalties related to unrecognized tax positions in the provision for income taxes.
10
Comprehensive (Loss) Income
In addition to net (loss) income, comprehensive (loss) income includes certain charges or credits to equity occurring other than as a result of transactions with stockholders. For the Company, this consists of foreign currency translation adjustments.
(Loss) Earnings Per Share
Basic (loss) earnings per share is computed by dividing net (loss) income available to common stockholders by the weighted average number of common shares outstanding. Diluted (loss) earnings per share reflect, in periods with earnings and in which they have a dilutive effect, the effect of common shares issuable upon exercise of stock options.
The table below details the calculations of (loss) earnings per share (in thousands, except for share and per share amounts):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Numerator for basic and diluted EPS – (loss) earnings available to common stockholders | $ | (9,519 | ) | $ | 5,127 | $ | (21,980 | ) | $ | 6,114 | |||||
Denominator for basic EPS – weighted average shares | 41,762,693 | 37,152,063 | 41,160,317 | 36,998,607 | |||||||||||
Effect of dilutive securities | — | 633,858 | — | 482,807 | |||||||||||
Denominator for diluted EPS – weighted average shares | 41,762,693 | 37,785,921 | 41,160,317 | 37,481,414 | |||||||||||
(Loss) earnings per share: basic | $ | (0.23 | ) | $ | 0.14 | $ | (0.53 | ) | $ | 0.17 | |||||
(Loss) earnings per share: diluted | $ | (0.23 | ) | $ | 0.14 | $ | (0.53 | ) | $ | 0.16 |
All of the stock options were anti-dilutive as of September 30, 2017 due to the net loss incurred during the period. There were approximately 4,000 anti-dilutive common shares that were excluded from the computation of earnings per share as of September 30, 2016.
Cash and Cash Equivalents
Cash and cash equivalents may include deposits with financial institutions as well as short-term money market instruments, certificates of deposit and debt instruments with maturities of three months or less when purchased.
The Company invests its cash and cash equivalents and short-term investments in accordance with the terms and conditions of its Credit Agreement, which seeks to ensure both liquidity and safety of principal. The Company’s policy limits investments to instruments issued by the U.S. government and commercial institutions with strong investment grade credit ratings, and places restrictions on the length of maturity. As of September 30, 2017, the Company held no direct investments in auction rate securities, collateralized debt obligations, structured investment vehicles or non-government guaranteed mortgage-backed securities.
Restricted Cash and Cash Equivalents
Cash and cash equivalents that are contractually restricted from operating use are classified as restricted cash and cash equivalents. In December 2016, the Company completed a private offering of $300.0 million aggregate principal amount of 7.875% senior unsecured notes due in 2024. The proceeds of the private offering plus 60 days of prepaid interest, were deposited into escrow, where the funds remained until the closing of the acquisition of Hibernia Networks ("Hibernia") that occurred in January 2017. The proceeds were released from escrow at closing to fund the Hibernia acquisition.
Accounts Receivable, Net
11
Accounts receivable balances are stated at amounts due from the customer net of an allowance for doubtful accounts. Credit extended is based on an evaluation of the customer’s financial condition and is granted to qualified customers on an unsecured basis.
The Company, pursuant to its standard service contracts, is entitled to impose a monthly finance charge of a certain percentage per month with respect to amounts that are past due. The Company’s standard terms require payment within 30 days of the date of the invoice. The Company treats invoices as past due when they remain unpaid, in whole or in part, beyond the payment date set forth in the applicable service contract.
The Company determines its allowance for doubtful accounts by considering a number of factors, including the length of time trade receivables are past due, the customer’s payment history and current ability to pay its obligation to the Company, and the condition of the general economy. Specific reserves are also established on a case-by-case basis by management. Credit losses have been within management's estimates. Actual bad debts, when determined, reduce the allowance, the adequacy of which management then reassesses. The Company writes off accounts after a determination by management that the amounts at issue are no longer likely to be collected, following the exercise of reasonable collection efforts, and upon management's determination that the costs of pursuing collection outweighs the likelihood of recovery. The allowance for doubtful accounts was $3.8 million and $2.7 million as of September 30, 2017 and December 31, 2016, respectively.
Deferred Costs
Installation costs related to provisioning of recurring communications services that the Company incurs from independent third party suppliers, directly attributable and necessary to fulfill a particular service contract, and which would not have been incurred but for the occurrence of that service contract, are recorded as deferred costs and expensed ratably over the contractual term of service in the same manner as the deferred revenue arising from that contract. Based on historical experience, the Company believes the initial contractual term is the best estimate for the period of earnings. If any installation costs exceed the amount of corresponding deferred revenue, the excess cost is recognized in the current period.
Property and Equipment
Property and equipment are stated at cost, net of accumulated depreciation. Depreciation on these assets is computed on a straight-line basis over the estimated useful lives of the assets. Assets are recorded at acquired cost plus any internal labor to prepare the asset for installation to become functional. Assets and liabilities under capital leases are recorded at the lesser of the present value of the aggregate future minimum lease payments or the fair value of the assets under lease. Leasehold improvements and assets under capital leases are amortized over the shorter of the term of the lease, excluding optional extensions, or the useful life. Expenditures for maintenance and repairs are expensed as incurred. Depreciable lives used by the Company for its classes of assets are as follows:
Freehold Land and Buildings | 30 years |
Furniture and Fixtures | 7 years |
Fiber Optic Cable | 20 years |
Fiber Optic Network Equipment | 5 - 15 years |
Leasehold Improvements | up to 10 years |
Computer Hardware and Software | 3-5 years |
The Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. If the carrying amount of an asset were to exceed its estimated future undiscounted cash flows, the asset would be considered to be impaired. Impairment losses would then be measured as the amount by which the carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed of, if any, are reported at the lower of the carrying amount or fair value less costs to sell.
Software Capitalization
Software development costs include costs to develop software programs to be used solely to meet the Company's internal needs. The Company capitalizes development costs related to these software applications once the preliminary project stage is complete and it is probable that the project will be completed. Subsequent additions, modifications or upgrades to internal-use software are capitalized only to the extent that they allow the software to perform a function it previously did not perform. Software maintenance, data conversion and training costs are expensed in the period in which they are incurred. The Company capitalized software costs
12
of $0.4 million and $0.4 million for the three months ended September 30, 2017 and 2016, respectively, and $1.2 million and $1.2 million for the nine months ended September 30, 2017 and 2016, respectively.
Goodwill and Intangible Assets
Goodwill represents the excess of the purchase price over the fair value of the net identifiable assets acquired in a business combination. Goodwill is reviewed for impairment at least annually, in October, or more frequently if a triggering event occurs between impairment testing dates. There were no goodwill impairments identified for the nine months ended September 30, 2017.
Intangible assets arising from business combinations, such as acquired customer contracts and relationships, (collectively "customer relationships"), trade names, intellectual property or know-how, are initially recorded at fair value. The Company amortizes these intangible assets over the determined useful life which generally ranges from three to eight years. The Company reviews its intangible assets for impairment whenever events or circumstances indicate that the carrying amount of an asset may not be fully recoverable. There were no intangible asset impairments recognized for the nine months ended September 30, 2017.
Business Combinations
The Company includes the results of operations of the businesses that it acquires commencing on the respective dates of acquisition. The Company allocates the fair value of the purchase price of its acquisitions to the assets acquired and liabilities assumed based on their estimated fair values. The excess of the fair value of the purchase price over the fair values of these identifiable assets and liabilities is recorded as goodwill.
Asset Purchases
Periodically the Company acquires customer contracts that it accounts for as an asset purchase and records a corresponding intangible asset that is amortized over its estimated useful life. No goodwill is recorded in an asset purchase. During the nine months ended September 30, 2017, the Company acquired customer contracts for an aggregate purchase price of $37.3 million, of which $14.9 million was paid during the nine months ended September 30, 2017 at the acquisitions' respective closing dates. Of the remaining $22.4 million, $2.9 million was paid during the nine months ended September 30, 2017 and the remaining $19.5 million is expected to be paid in the remainder of 2017 and 2018, subject to any indemnification claims made through the final payment date. During 2016, the Company acquired customer contracts for an aggregate purchase price of $41.3 million, of which $20.0 million was paid in 2016 at the respective closing dates, and $6.0 million was paid during the nine months ended September 30, 2016. Of the remaining $21.3 million, $18.0 million was paid during the nine months ended September 30, 2017 and the remaining $3.3 million is expected to be paid in the remainder of 2017, subject to any indemnification claims made through the final payment dates.
Accrued Supplier Expenses
The Company accrues estimated charges owed to its suppliers for services. The Company bases this accrual on the supplier contract, the individual service order executed with the supplier for that service, and the length of time the service has been active.
Disputed Supplier Expenses
In the normal course of business, the Company identifies errors by suppliers with respect to the billing of services. The Company performs bill verification procedures to ensure that errors in the Company's suppliers' billed invoices are identified and resolved. If the Company concludes that a vendor has billed inaccurately, the Company will record a liability only for the amount that it believes is owed. As of September 30, 2017, the Company had open disputes not accrued for of $4.2 million. As of December 31, 2016, the Company had open disputes not accrued for of $5.8 million.
Acquisition Earn-outs and Holdbacks
Acquisition earn-outs and holdbacks represent either contingent consideration subject to re-measurement to fair value, or fixed deferred consideration to be paid out at some point in the future, typically on the one-year anniversary of an acquisition. Contingent consideration is remeasured to fair value at each reporting period. The portion of the deferred consideration due within one year is recorded as a current liability until paid, and any consideration due beyond one year is recorded in other long-term liabilities.
As of September 30, 2017 and December 31, 2016, there was no contingent consideration subject to re-measurement outstanding.
Debt Issuance Costs
13
Debt issuance costs represent costs that qualify for deferral associated with the issuance of new debt or the modification of existing debt facilities. The unamortized balance of debt issuance costs is presented as a reduction to the carrying value of long-term debt. Debt issuance costs are amortized and recognized on the condensed consolidated statements of operations as interest expense. The unamortized debt issuance costs were $30.8 million and $9.3 million as of September 30, 2017 and December 31, 2016, respectively.
Original Issuance Discounts and Premiums
Original issuance discounts and premiums ("OID") is the difference between the face value of debt and the amount of principal received when the loan was originated. When the debt reaches maturity, the face value of the debt is payable. The Company recognizes OID by accretion of the discount or premium as interest expense, net over the term of the debt. The unamortized portion of the OID was a $1.9 million net premium and a $7.0 million discount as of September 30, 2017 and December 31, 2016, respectively.
Translation of Foreign Currencies
For non-U.S. subsidiaries, the functional currency is evaluated at the time of the Company's acquisition of such subsidiaries and on a periodic basis for financial reporting purposes. These condensed consolidated financial statements have been reported in U.S. Dollars by translating asset and liability amounts of foreign subsidiaries at the closing currency exchange rate, equity amounts at historical rates, and the results of operations and cash flow at the average currency exchange rate prevailing during the periods reported. The net effect of such translation gains and losses are reflected in accumulated other comprehensive loss in the stockholders' equity section of the condensed consolidated balance sheets.
Transactions denominated in foreign currencies other than a subsidiary's functional currency are recorded at the rates of exchange prevailing at the time of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated at the rate of exchange prevailing at the balance sheet date. Exchange differences arising upon settlement of a transaction are reported in the condensed consolidated statements of operations in other expense, net.
Fair Value Measurements
Fair value is defined as the price that would be received to sell an asset or transfer a liability in an orderly transaction between market participants at the measurement date. The Company classifies certain assets and liabilities based on the following hierarchy of fair value:
Level 1: | Quoted prices for identical assets or liabilities in active markets that can be assessed at the measurement date. |
Level 2: | Inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data. |
Level 3: | Inputs reflect management's best estimate of what market participants would use in pricing the asset or liability at the measurement date. The inputs are unobservable in the market and significant to the instrument's valuation. |
When determining the fair value measurements for assets and liabilities required to be recorded at fair value, management considers the principal or most advantageous market in which it would transact and considers risks, restrictions, or other assumptions that market participants would use when pricing the asset or liability.
As of September 30, 2017 and December 31, 2016, the carrying amounts reflected in the accompanying condensed consolidated balance sheets for cash and cash equivalents, accounts receivable, accounts payable, accrued expenses and other current liabilities, and acquisition earn-outs and holdbacks approximated fair value due to the short-term nature of these instruments.
The table below presents the fair values for the Company's long-term debt as well as the input level used to determine these fair values as of September 30, 2017 and December 31, 2016. The carrying amounts exclude any debt issuance costs or original issuance discount:
14
Fair Value Measurement Using | ||||||||||||||||
Total Carrying Value in Consolidated Balance Sheet | Unadjusted Quoted Prices in Active Markets for Identical Assets or Liabilities (1) (Level 1) | |||||||||||||||
(amounts in thousands) | September 30, 2017 | December 31, 2016 | September 30, 2017 | December 31, 2016 | ||||||||||||
Liabilities not recorded at fair value in the Financial Statements: | ||||||||||||||||
Long-term debt, including the current portion: | ||||||||||||||||
Term loan | $ | 694,750 | $ | 425,775 | $ | 699,440 | $ | 425,775 | ||||||||
Senior notes | 450,000 | 300,000 | 478,125 | 300,000 | ||||||||||||
Total long-term debt, including current portion | $ | 1,144,750 | $ | 725,775 | $ | 1,177,565 | $ | 725,775 |
(1) Fair value based on the bid quoted price.
Assets measured at fair value on a non-recurring basis include goodwill, tangible assets, and intangible assets. Such assets are reviewed quarterly for impairment indicators. If a triggering event has occurred, the assets are re-measured when the estimated fair value of the corresponding asset group is less than the carrying value. The fair value measurements, in such instances, are based on significant unobservable inputs (Level 3).
Concentrations of Credit Risk
Financial instruments potentially subject to concentration of credit risk consist primarily of cash and cash equivalents and trade accounts receivable. At times during the periods presented, the Company had funds in excess of $250,000 insured by the U.S. Federal Deposit Insurance Corporation, or in excess of similar Deposit Insurance programs outside of the United States, on deposit at various financial institutions. Management believes the Company is not exposed to significant credit risk due to the financial position of the depository institutions in which those deposits are held.
The Company's trade accounts receivable are generally unsecured and geographically dispersed. No single customer's trade accounts receivable balance as of September 30, 2017 or December 31, 2016 exceeded 10% of the Company's consolidated accounts receivable, net. No single customer accounted for more than 10% of revenue for the nine months ended September 30, 2017 and 2016.
Newly Adopted Accounting Principles
In March 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-09, Improvements to Employee Share-Based Payment Accounting, which is intended to improve the accounting for share-based payment transactions. The ASU changes five aspects of the accounting for share-based payment award transactions: (1) accounting for income taxes; (2) classification of excess tax benefits on the statement of cash flows; (3) forfeitures; (4) minimum statutory tax withholding requirements; and (5) classification of employee taxes paid on the statement of cash flows when an employer withholds shares for taxes. The Company adopted ASU 2016-09 effective January 1, 2017. Excess tax benefits for share-based payments are now recognized against income tax expense rather than additional paid-in capital and are included in operating cash flows rather than financing cash flows. The recognition of excess tax benefits has been applied on a modified retrospective basis through a cumulative-effect adjustment to the opening balance of retained earnings. As of January 1, 2017, the cumulative effect of adopting ASU 2016-09 was an increase in deferred tax assets of $11.2 million and a decrease in accumulated deficit of $11.2 million as a result of recognizing $27.8 million previously unrecognized excess tax benefits from share-based compensation. The Company will continue to account for forfeitures as they occur. Cash paid by by the Company when directly withholding shares for tax withholding purposes will continue to be classified as a financing activity rather than an operating activity. Additionally, the Company has applied the provisions of ASU 2016-09 on a prospective basis in the condensed consolidated statements of cash flows and prior periods have not been adjusted.
Recent Accounting Pronouncements
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which amends the existing accounting standards for revenue recognition. In August 2015, the FASB issued ASU No. 2015-14, Revenue from Contracts
15
with Customers (Topic 606): Deferral of the Effective Date, which delays the effective date of ASU 2014-09 by one year. The FASB also agreed to allow entities to choose to adopt the standard as of the original effective date. In March 2016, the FASB issued ASU No. 2016-08, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net), which clarifies the implementation guidance on principal versus agent considerations. The guidance includes indicators to assist an entity in determining whether it controls a specified good or service before it is transferred to the customers. The new revenue recognition standard will be effective for the Company in the first quarter of 2018, with the option to early adopt it in the first quarter of 2017. The new standard also permits two methods of adoption: retrospectively to each prior reporting period presented (full retrospective method), or retrospectively with the cumulative effect of initially applying the guidance recognized at the date of initial application (the modified retrospective method). The Company will adopt this new standard as of January 1, 2018 and currently expects to apply the modified retrospective method, which will require a cumulative effect adjustment as of the date of adoption. The Company has completed its initial assessment of the effect of adoption and is in the process of completing the assessment to quantify the impact to the Company’s results of operations, financial position, and cash flows. Based on this initial assessment, the Company does not expect the standard to materially impact the amount and timing of revenue recognition. The new standard will require certain costs, primarily internal sales commissions, to be deferred rather than expensed, as they are currently. The new standard will also require additional disclosures for the estimate of variable consideration to be included in the transaction price for certain of our usage based contracts and contracts with price concessions. Additional disclosures will also be required regarding the judgments and changes in judgments for these estimates of the assets to be recognized from costs incurred to obtain or fulfill a contract and variable consideration. Both the Company’s initial impact assessment and its selected transition method may change depending on the results of the Company’s final assessment of the impact to its financial statements.
In February 2016, the FASB issued ASU 2016-02, Leases, which requires most leases (with the exception of leases with terms of less than one year) to be recognized on the balance sheet as an asset and a lease liability. Leases will be classified as an operating lease or a financing lease. Operating leases are expensed using the straight-line method, whereas financing leases will be treated similarly to a capital lease under the current standard. The new standard will be effective for annual and interim periods, within those fiscal years, beginning after December 15, 2018, but early adoption is permitted. The new standard must be presented using the modified retrospective method beginning with the earliest comparative period presented. The Company is currently evaluating the effect of the new standard on its condensed consolidated financial statements and related disclosures.
In August 2016, the FASB issued ASU 2016-15, Classification of Certain Cash Receipts and Cash Payments, which is intended to reduce diversity in practice of how certain transactions are classified and presented in the statement of cash flows in accordance with ASC 230. The ASU amends or clarifies guidance on eight specific cash flow issues, some of which include classification on debt prepayment or debt extinguishment costs, contingent consideration payments made after a business combination, and separately identifiable cash flows and application of the predominance principle. The standard is effective for financial statements issued for fiscal years beginning after December 15, 2017, and interim periods within those periods. Early adoption is permitted, provided that all of the amendments are adopted in the same period. The guidance requires application using a retrospective transition method. The Company is currently evaluating the effect of the new standard on its condensed consolidated financial statements and related disclosures, but the Company does not expect the new guidance to have a material impact.
In January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, which clarifies the definition of a business to assist entities with evaluating whether transactions should be accounted for as acquisitions or disposals of assets or businesses. The standard introduces a screen for determining when assets acquired are not a business and clarifies that a business must include, at a minimum, an input and a substantive process that contribute to an output to be considered a business. This standard is effective for fiscal years beginning after December 15, 2017, including interim periods within that reporting period. The Company does not expect this new guidance to have a material impact on its condensed consolidated financial statements.
In March 2017, the FASB issued ASU 2017-04, Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment, which simplifies the accounting for goodwill impairment by eliminating the requirement to calculate the implied fair value of goodwill (Step 2) to measure a goodwill impairment charge. Instead, entities will record an impairment charge based on the excess of a reporting unit's carrying amount over its fair value (as determined in Step 1). The guidance is effective prospectively for public business entities for fiscal years beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company does not expect the new guidance to have a material impact on its condensed consolidated financial statements.
In May 2017, the FASB issued ASU 2017-09, Compensation - Stock Compensation (Topic 718): Scope of Modification Accounting, which clarifies when changes to the terms or conditions of share-based equity awards must be accounted for as modifications. Entities will apply the modification accounting guidance if the value, vesting conditions or classification of the award are not the same immediately before and after the modification. The guidance is effective prospectively for public business entities
16
for fiscal years beginning after December 15, 2017, including interim periods within that reporting period. The Company does not expect this new guidance to have a material impact on its condensed consolidated financial statements.
NOTE 2 — BUSINESS ACQUISITIONS
Since its formation, the Company has consummated a number of transactions accounted for as business combinations as part of its growth strategy. The acquisitions of these businesses, which are in addition to periodic purchases of customer contracts, have allowed the Company to increase the scale at which it operates, which in turn affords the Company the ability to increase its operating leverage, extend its network, and broaden its customer base.
The accompanying condensed consolidated financial statements include the operations of the acquired entities from their respective acquisition dates. All of the acquisitions have been accounted for as a business combination. Accordingly, consideration paid by the Company to complete the acquisitions is initially allocated to the acquired assets and liabilities based upon their estimated acquisition date fair values. The recorded amounts for assets acquired and liabilities assumed are provisional and subject to change during the measurement period, which is up to 12 months from the acquisition date.
In January 2017, the Company acquired Hibernia. The Company paid $529.6 million in cash consideration, of which $14.6 million was net cash acquired, and 3,329,872 unregistered shares of the Company's common stock, initially valued at $75.0 million on the date of announcement, and ultimately valued at $86.1 million at closing. The results of Hibernia have been included from January 1, 2017.
In June 2017, the Company acquired Perseus Telecom ("Perseus"). The Company paid $37.5 million in cash consideration and assumed $1.9 million in capital leases. $4.0 million of the initial cash consideration is held in escrow for one year, subject to reduction for any indemnification claims made by the Company prior to such date. The results of Perseus have been included from June 1, 2017.
In September 2017, the Company acquired Global Capacity. The Company paid $104.0 million in cash consideration, of which $4.0 million was net cash acquired, and 1,850,000 unregistered shares of the Company's common stock valued at $53.6 million at closing. $10.0 million of the initial cash consideration is held in escrow for one year, subject to reduction for any indemnification claims made by the Company prior to such date. The results of Global Capacity have been included from September 15, 2017.
The table below reflects the Company's provisional estimates of the acquisition date fair values of the assets acquired and liabilities assumed for its acquisitions over the nine months ended September 30, 2017 (amounts in thousands):
17
Purchase Price | Hibernia | Perseus | Global Capacity | ||||||||
Cash paid at closing, including working capital estimate | $ | 529,600 | $ | 37,500 | $ | 104,000 | |||||
Common stock (1) | 86,092 | — | 53,649 | ||||||||
Purchase consideration | $ | 615,692 | $ | 37,500 | $ | 157,649 | |||||
Purchase Price Allocation | |||||||||||
Assets acquired: | |||||||||||
Current assets | $ | 49,119 | $ | 1,792 | $ | 25,838 | |||||
Property, plant and equipment | 432,911 | 5,255 | 30,451 | ||||||||
Other assets | 359 | — | 1,554 | ||||||||
Intangible assets - customer lists | 166,740 | 13,840 | 43,800 | ||||||||
Intangible assets - tradename | 720 | 40 | 200 | ||||||||
Intangible assets - other | — | 140 | 5,600 | ||||||||
Goodwill | 196,057 | 31,536 | 84,640 | ||||||||
Total assets acquired | 845,906 | 52,603 | 192,083 | ||||||||
Liabilities assumed: | |||||||||||
Current liabilities | (40,749 | ) | (11,301 | ) | (17,911 | ) | |||||
Capital leases, long-term portion | — | (1,906 | ) | — | |||||||
Deferred revenue | (163,300 | ) | — | (16,108 | ) | ||||||
Deferred tax liability | (26,165 | ) | (1,708 | ) | — | ||||||
Other long-term liabilities | — | (188 | ) | (415 | ) | ||||||
Total liabilities assumed | (230,214 | ) | (15,103 | ) | (34,434 | ) | |||||
Net assets acquired | $ | 615,692 | $ | 37,500 | $ | 157,649 |
(1) Common stock fair value for Hibernia equals the closing share price of $27.80 less a discount for lack of marketability. Common stock fair value for Global Capacity equals the closing share price of $30.85 less a discount for lack of marketability.
Intangible assets acquired related to the Hibernia acquisition include customer relationships and the Hibernia tradename. Intangible assets related to customer relationships and tradename are subject to straight-line amortization. The customer relationships have a weighted-average useful life of 10 years and the tradenames have a useful life of 2 years.
Intangible assets acquired related to Perseus include customer relationships and are subject to straight-line amortization. The customer relationships have a weighted-average useful life of 8 years.
Intangible assets acquired related to Global Capacity include customer relationships and are subject to straight-line amortization. The customer relationships have a weighted average useful life of 8 years.
Amortization expense related to intangible assets created as a result of the Hibernia, Perseus, and Global Capacity acquisitions of $4.7 million and $13.8 million has been recorded for the three and nine months ended September 30, 2017, respectively. Estimated amortization expense related to these for each of the years subsequent to September 30, 2017 is as follows (amounts in thousands):
2017 remaining | $ | 7,297 | |
2018 | 27,595 | ||
2019 | 24,176 | ||
2020 | 24,176 | ||
2021 | 24,176 | ||
2022 and beyond | 109,843 | ||
Total | $ | 217,263 |
18
Goodwill in the amount of $196.1 million, $31.5 million, and $84.6 million was recorded as a result of the acquisitions of Hibernia, Perseus, and Global Capacity, respectively. Goodwill is calculated as the excess of the consideration transferred over the net assets recognized and represents the estimated future economic benefits arising from other assets acquired that could not be individually identified and separately recognized. The goodwill is not expected to be deductible for tax purposes. Goodwill will not be amortized but instead will be tested for impairment at least annually and more frequently if certain indicators of impairment are present.
For material acquisitions completed during 2016, 2015, and 2014, please refer to Note 3 to the consolidated financial statements contained in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2016.
Acquisition Method Accounting Estimates
The Company initially recognizes the assets and liabilities acquired from the aforementioned acquisitions based on its preliminary estimates of their acquisition date fair values. As additional information becomes known concerning the acquired assets and assumed liabilities, management may make adjustments to the opening balance sheet of the acquired company up to the end of the measurement period, which is no longer than a one year period following the acquisition date. The determination of the fair values of the acquired assets and liabilities assumed (and the related determination of estimated lives of depreciable tangible and identifiable intangible assets) requires significant judgment.
Transaction Costs
Transaction costs describe the broad category of costs the Company incurs in connection with signed and/or closed acquisitions. There are two types of costs that the Company accounts for:
•Severance, restructuring and other exit costs
•Transaction and integration costs
Severance, restructuring and other exit costs include severance and other one-time benefits for terminated employees, termination charges for leases and supplier contracts, and other costs incurred associated with an exit activity. These costs are reported separately in the condensed consolidated statements of operations during the three and nine months ended September 30, 2017 and 2016. Refer to Note 9 of these condensed consolidated financial statements for further information on severance, restructuring, and other exit costs.
Transaction and integration costs include expenses associated with legal, accounting, regulatory, and other transition services rendered in connection with acquisition, travel expense, and other non-recurring direct expenses associated with acquisitions. Transaction and integration costs are expensed as incurred in support of the integration. The Company incurred transaction and integration costs of $3.4 million and $0.8 million during the three months ended September 30, 2017 and 2016, respectively, and $13.8 million and $3.1 million during the nine months ended September 30, 2017 and 2016, respectively. Transaction and integration costs have been included in selling, general and administrative expenses in the condensed consolidated statements of operations and in cash flows from operating activities in the condensed consolidated statements of cash flows.
Pro forma Financial Information (Unaudited)
The pro forma results presented below include the effects of the Company's acquisitions during 2016 and 2017 as if the acquisitions had occurred on January 1, 2016. The pro forma net income (loss) for the three and nine months ended September 30, 2017 and 2016, respectively, includes adjustments to revenue and cost of telecommunication services to eliminate inter-company activity, adjustments to deferred revenue and deferred cost from the acquired companies and the elimination of certain taxes presented as revenue by the acquired companies. The pro forma adjustments are based on historically reported transactions by the acquired companies. The pro forma results do not include any anticipated synergies or other expected benefits of the acquisitions. The unaudited pro forma financial information below is not necessarily indicative of either future results of operations or results that might have been achieved had the acquisitions occurred on January 1, 2016.
19
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(Amounts in thousands, except per share and share data) | |||||||||||||||
Revenue | $ | 240,554 | $ | 234,924 | $ | 726,139 | $ | 694,001 | |||||||
Net (loss) income | $ | (13,482 | ) | $ | 4,716 | $ | (35,017 | ) | $ | 402 | |||||
(Loss) earnings per share: | |||||||||||||||
Basic | $ | (0.32 | ) | $ | 0.11 | $ | (0.85 | ) | $ | 0.01 | |||||
Diluted | $ | (0.32 | ) | $ | 0.11 | $ | (0.85 | ) | $ | 0.01 | |||||
Denominator for basic EPS – weighted average shares | 41,762,693 | 42,331,935 | 41,160,317 | 42,178,479 | |||||||||||
Denominator for diluted EPS – weighted average shares | 41,762,693 | 42,965,793 | 41,160,317 | 42,661,286 |
NOTE 3 — GOODWILL AND INTANGIBLE ASSETS
The goodwill balance was $593.1 million and $280.6 million as of September 30, 2017 and December 31, 2016, respectively. Additionally, the Company's intangible asset balance was $413.0 million and $193.9 million as of September 30, 2017 and December 31, 2016, respectively. The additions to both goodwill and intangible assets during the nine months ended September 30, 2017 relate to the acquisitions of Hibernia, Perseus, and Global Capacity (refer to Note 2). The additions to intangible assets during the nine months ended September 30, 2017 also include the purchases of customer contracts.
The change in the carrying amount of goodwill for the nine months ended September 30, 2017 was as follows (amounts in thousands):
Global Capacity | Perseus | Hibernia | Prior Year Acquisitions | Total | |||||||||||||||
Balance, December 31, 2016 | $ | — | $ | — | $ | — | $ | 280,593 | $ | 280,593 | |||||||||
Initial goodwill associated with current year business combinations | 84,640 | 23,375 | 186,538 | — | 294,553 | ||||||||||||||
Adjustments to current year business combinations | — | 8,161 | 9,519 | — | 17,680 | ||||||||||||||
Adjustments to prior year business combinations | — | — | — | 280 | 280 | ||||||||||||||
Balance, September 30, 2017 | $ | 84,640 | $ | 31,536 | $ | 196,057 | $ | 280,873 | $ | 593,106 |
The following table summarizes the Company’s intangible assets as of September 30, 2017 and December 31, 2016 (amounts in thousands):
September 30, 2017 | December 31, 2016 | ||||||||||||||||||||||||
Amortization Period | Gross Asset Cost | Accumulated Amortization | Net Book Value | Gross Asset Cost | Accumulated Amortization | Net Book Value | |||||||||||||||||||
Customer contracts | 3-10 years | $ | 529,810 | $ | 137,735 | $ | 392,075 | $ | 267,755 | $ | 91,136 | $ | 176,619 | ||||||||||||
Non-compete agreements | 3-5 years | 4,571 | 4,491 | 80 | 4,572 | 4,420 | 152 | ||||||||||||||||||
Point-to-point FCC license fees | 3 years | 1,697 | 1,697 | — | 1,695 | 1,268 | 427 | ||||||||||||||||||
Intellectual property | 10 years | 4,052 | 2,658 | 1,394 | 17,379 | 2,076 | 15,303 | ||||||||||||||||||
Trade name | 3 years | 22,979 | 3,564 | 19,415 | 3,092 | 1,657 | 1,435 | ||||||||||||||||||
$ | 563,109 | $ | 150,145 | $ | 412,964 | $ | 294,493 | $ | 100,557 | $ | 193,936 |
20
Amortization expense was $17.0 million and $10.1 million for the three months ended September 30, 2017 and 2016, respectively, and $49.6 million and $29.5 million for the nine months ended September 30, 2017 and 2016, respectively.
Estimated amortization expense related to intangible assets subject to amortization at September 30, 2017 in each of the years subsequent to September 30, 2017 is as follows (amounts in thousands):
2017 remaining | $ | 19,429 | |
2018 | 70,759 | ||
2019 | 62,485 | ||
2020 | 59,457 | ||
2021 | 57,912 | ||
2022 and beyond | 142,922 | ||
Total | $ | 412,964 |
NOTE 4 — ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
The following table summarizes the Company’s accrued expenses and other current liabilities as of September 30, 2017 and December 31, 2016 (amounts in thousands):
September 30, 2017 | December 31, 2016 | ||||||
Compensation and benefits | $ | 12,657 | $ | 10,035 | |||
Selling, general and administrative | 5,861 | 4,492 | |||||
Carrier costs | 14,680 | 13,543 | |||||
Restructuring | 15,670 | 3,247 | |||||
Interest | 9,494 | 657 | |||||
Fiber pair repurchase | 20,000 | — | |||||
Customer pass-through taxes | 6,607 | 3,213 | |||||
Other | 7,920 | 1,701 | |||||
$ | 92,889 | $ | 36,888 |
NOTE 5 — DEFERRED REVENUE
The total deferred revenue as of September 30, 2017 was $173.7 million, consisting of unamortized prepaid capacity sales, IRUs, deferred non-recurring revenue, and unearned revenue for amounts billed in advance to customers. Deferred revenue is recognized as current and noncurrent deferred revenue on the condensed consolidated balance sheet.
Prepaid capacity sales and IRUs represent $126.7 million of the total deferred revenue balance as of September 30, 2017 and remaining amortization at September 30, 2017 and in each of the years subsequent to September 30, 2017 is as follows (amounts in thousands):
21
Capacity Sales and IRUs | |||
2017 remaining | $ | 5,430 | |
2018 | 15,681 | ||
2019 | 11,249 | ||
2020 | 10,919 | ||
2021 | 10,049 | ||
2022 and beyond | 73,347 | ||
$ | 126,675 |
NOTE 6 — DEBT
As of September 30, 2017 and December 31, 2016, long-term debt was as follows (amounts in thousands):
September 30, 2017 | December 31, 2016 | ||||||
Term loan | $ | 694,750 | $ | 425,775 | |||
7.875% Senior unsecured notes | 450,000 | 300,000 | |||||
Revolving line of credit | — | 20,000 | |||||
Total debt obligations | 1,144,750 | 745,775 | |||||
Unamortized debt issuance costs | (30,806 | ) | (9,310 | ) | |||
Unamortized original issuance premium (discount), net | 1,941 | (6,957 | ) | ||||
Carrying value of debt | 1,115,885 | 729,508 | |||||
Less current portion | (7,000 | ) | (4,300 | ) | |||
Long-term debt less current portion | $ | 1,108,885 | $ | 725,208 |
2017 Credit Agreement
On January 9, 2017, the Company entered into a credit agreement (the "2017 Credit Agreement") that provides a $700.0 million term loan facility and a $75.0 million revolving line of credit facility (which includes a $25.0 million letter of credit facility). In addition, the Company may request incremental term loan and/or incremental revolving loan commitments in an aggregate amount not to exceed the sum of $150.0 million and an unlimited amount that is subject to pro forma compliance with certain net secured leverage ratio tests provided, however, that incremental revolving loan commitments may not exceed $25.0 million. The term loan facility was issued at an original issuance discount of $3.5 million.
The maturity date of the term loan facility is January 9, 2024 and the maturity date of the revolving line of credit facility is January 9, 2022. The principal amount of the term loan facility is payable in equal quarterly installments of $1.8 million commencing on March 31, 2017 and continuing thereafter until the maturity date when the remaining balance of outstanding principal amount is payable in full. In addition to scheduled mandatory repayments, the Company is also required to repay an amount of up to 50% of Excess Cash Flow (as defined in the Credit Agreement). No such excess cash payments were made during the nine months ended September 30, 2017.
The Company may prepay loans under the 2017 Credit Agreement at any time, subject to certain notice requirements and LIBOR breakage costs.
At the Company's election, the loans under the 2017 Credit Agreement may be made as either Base Rate Loans or Eurodollar Loans. The Eurodollar Loans are subject to a floor of 1.00%.
On July 10, 2017, the Company entered into Amendment No. 1 (the "Repricing Amendment") to the 2017 Credit Agreement. The Repricing Amendment, among other things, reduced the applicable margin on Tranche B Term Loans from 3.00% to 2.25% for Base Rate Loans and from 4.00% to 3.25% for Eurodollar Loans, and reduced the applicable margin on revolving loans from
22
2.50% to 2.00% for Base Rate Loans and from 3.50% to 3.00% for Eurodollar Loans. The amendment also established a soft call protection of 1.0% through January 10, 2018 for certain prepayments, refinancings, and amendments.
The effective interest rates on the term loan at September 30, 2017 and December 31, 2016 was 4.6% and 5.8%, respectively.
The obligations under the 2017 Credit Agreement are secured by the substantial majority of the tangible and intangible assets of the Company and the guarantors.
The 2017 Credit Agreement does not contain a financial covenant for the term loan facility, but includes a maximum consolidated net secured leverage ratio applicable to the revolving credit facility in the event that utilization exceeds 30% of the revolving loan facility commitment.
The unused and available amount of the revolving line of credit facility at September 30, 2017 was as follows:
Committed capacity | $ | 75,000 | |
Borrowings outstanding | — | ||
Letters of credit issued | (3,296 | ) | |
Unused and available | $ | 71,704 |
On October 12, 2017, the Company entered into an Incremental Revolving Credit Assumption Agreement to increase its revolving line of credit facility from $75.0 million to $100.0 million.
7.875% Senior Unsecured Notes
In December 2016, the Company completed a private offering of $300.0 million aggregate principal amount of its 7.875% senior unsecured notes due in 2024 (the "Original Notes"). The proceeds from the Original Notes were deposited into escrow, where the funds remained until the closing of the acquisition of Hibernia in January 2017. The Company recognized the proceeds from the private offering as restricted cash and cash equivalents in its consolidated financial statements as of December 31, 2016. The funds were subsequently released with the closing of Hibernia. In connection with the offering, the Company incurred debt issuance costs of $9.7 million, of which $0.5 million was incurred in 2016 and the remainder was incurred in 2017.
In June 2017, the Company completed a private offering of $150.0 million aggregate principal amount of its 7.875% senior unsecured notes due in 2024 (the "June 2017 Notes"). The June 2017 Notes will be treated as a single series of debt securities with the Company's Original Notes (together with the June 2017 Notes, the "Existing Notes"). The June 2017 Notes have identical terms as the Original Notes, other than the issue date and offering price. The June 2017 Notes were issued at a premium of $9.0 million. In connection with the offering, the Company incurred debt issuance costs of $2.9 million.
On October 10, 2017, the Company completed a private offering of $125.0 million aggregate principal amount of its 7.875% senior unsecured notes due in 2024 (the "October 2017 Notes"). The October 2017 Notes will be treated as a single series of debt securities with the Existing Notes. The October 2017 Notes have identical terms as the Existing Notes, other than the issue date and offering price. The October 2017 Notes were issued at a premium of $7.5 million. In connection with the offering, the Company incurred debt issuance costs of $2.0 million.
Term Loan and 7.875% Senior Unsecured Notes Contractual Maturities
The aggregate contractual maturities of long-term debt (excluding unamortized debt issuance costs and unamortized OID) were as follows as of September 30, 2017 (amounts in thousands):
23
Total debt | |||
2017 remaining | $ | 1,750 | |
2018 | 7,000 | ||
2019 | 7,000 | ||
2020 | 7,000 | ||
2021 | 7,000 | ||
2022 and beyond | 1,115,000 | ||
$ | 1,144,750 |
Debt Issuance Costs and Original Issuance Discounts and Premiums
The following table summarizes the debt issuance costs activity for the nine months ended September 30, 2017 (amounts in thousands):
Term Loan | 7.875% Senior Unsecured Notes | Revolving Line of Credit | Total | ||||||||||||
Balance, December 31, 2016 | $ | (7,765 | ) | $ | (481 | ) | $ | (1,064 | ) | $ | (9,310 | ) | |||
Debt issuance costs incurred | (14,467 | ) | (13,660 | ) | (1,754 | ) | (29,881 | ) | |||||||
Amortization | 1,622 | 812 | 204 | 2,638 | |||||||||||
Loss on debt extinguishment | 5,397 | — | 350 | 5,747 | |||||||||||
Balance, September 30, 2017 | $ | (15,213 | ) | $ | (13,329 | ) | $ | (2,264 | ) | $ | (30,806 | ) |
Debt issuance costs are presented in the condensed consolidated balance sheets as a reduction to "Long-term debt." Interest expense associated with the amortization of debt issuance costs was $1.0 million and $0.3 million for the three months ended September 30, 2017 and 2016, respectively, and $2.6 million and $1.2 million for the nine months ended September 30, 2017 and 2016, respectively.
The following table summarizes the original issuance discount and premium activity for the nine months ended September 30, 2017 (amounts in thousands):
Term Loan | 7.875% Senior Unsecured Notes | Total | |||||||||
Balance, December 31, 2016 | $ | (6,957 | ) | $ | — | $ | (6,957 | ) | |||
New Original Issuance (Discount)/Premium | (3,500 | ) | 9,000 | 5,500 | |||||||
Amortization | 781 | (283 | ) | 498 | |||||||
Loss on debt extinguishment | 2,900 | — | 2,900 | ||||||||
Balance, September 30, 2017 | $ | (6,776 | ) | $ | 8,717 | $ | 1,941 |
OID is presented in the condensed consolidated balance sheets as a reduction to "Long-term debt." Interest expense, net associated with the amortization of OID was $(27) thousand and $0.3 million for the three months ended September 30, 2017 and 2016, respectively, and $0.5 million and $0.6 million for the nine months ended September 30, 2017 and 2016, respectively.
The Company expensed an aggregate of $3.0 million and $8.6 million of debt issuance costs and OID that did not qualify for deferral as a "Loss on debt extinguishment" in the condensed consolidated statements of operations for the three and nine months ended September 30, 2017, respectively.
Previous Debt Agreement - October 2015 Credit Agreement
On October 22, 2015, the Company entered into a credit agreement (the “October 2015 Credit Agreement”) that provided for a $400.0 million term loan facility and a $50.0 million revolving line of credit (which includes a $15.0 million letter of credit facility and a $10.0 million swingline facility). As of December 31, 2016, the Company had drawn $20.0 million under the revolving line
24
of credit and had $29.5 million of borrowing capacity available. Amounts outstanding under October 2015 Credit agreement were paid in full at the closing of the 2017 Credit Agreement. The previous term loan was issued at an OID of $8.0 million.
NOTE 7 — SHARE-BASED COMPENSATION
Share-Based Compensation Plan
The Company grants share-based equity awards, including stock options and restricted stock, under the GTT Stock Plan. The GTT Stock Plan is limited to an aggregate 9,500,000 shares of which 8,174,240 have been issued and are outstanding as of September 30, 2017.
The GTT Stock Plan permits the granting of time-based stock options, time-based restricted stock and performance-based restricted stock to employees and consultants of the Company, and non-employee directors of the Company.
Time-based options granted under the GTT Stock Plan have an exercise price of at least 100% of the fair market value of the underlying stock on the grant date and expire no later than 10 years from the grant date. The Company uses the Black-Scholes option-pricing model to determine the fair value of its stock option awards at the time of grant. The stock options generally vest over four years with 25% of the options becoming exercisable one year from the date of grant and the remaining vesting 75% annually or quarterly over the following three years.
Time-based restricted stock granted under the GTT Stock Plan is valued at the GTT closing stock price on the date of grant. Time-based restricted stock generally vests over four years with 25% of the shares becoming unrestricted one year from the date of grant and the remaining vesting 75% annually or quarterly over the following three years.
Performance-based restricted stock is granted under the GTT Stock Plan subject to the achievement of certain performance measures. Once achievement of these performance measures is considered probable, the Company starts to expense the fair value of the grant over the vesting period. The performance-based restricted stock is valued at the closing price on the date of grant. The performance grant vests quarterly over the vesting period once achievement of the performance measure has been met and approved by the Compensation Committee.
The Compensation Committee of the Board of Directors, as administrator of the GTT Stock Plan, has the discretion to authorize a different vesting schedule for any awards.
Share-Based Compensation Expense
The following tables summarize the share-based compensation expense recognized as a component of selling, general and administrative expense in the condensed consolidated statements of operations (amounts in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Stock options | $ | 354 | $ | 446 | $ | 1,029 | $ | 1,178 | |||||||
Restricted stock | 5,666 | 4,356 | 14,802 | 9,625 | |||||||||||
ESPP | 38 | 42 | 129 | 93 | |||||||||||
Total | $ | 6,058 | $ | 4,844 | $ | 15,960 | $ | 10,896 |
As of September 30, 2017, there was $47.1 million of total unrecognized compensation cost related to unvested share-based compensation awards. The following table summarizes the unrecognized compensation cost and the weighted average period over which the cost is expected to be amortized (amounts in thousands):
25
September 30, 2017 | |||||
Unrecognized Compensation Cost | Weighted Average Remaining Period to be Recognized (Years) | ||||
Time-based stock options | $ | 2,229 | 1.68 | ||
Time-based restricted stock | 33,511 | 2.45 | |||
Performance-based restricted stock | 11,349 | 1.39 | |||
Total | $ | 47,089 | 2.16 |
The following tables summarize the stock options and restricted stock granted during the three and nine months ended September 30, 2017 and 2016 (amounts in thousands, except shares data):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Time-based stock options granted | — | 3,000 | — | 158,958 | |||||||||||
Fair value of stock options granted | $ | — | $ | 30 | $ | — | $ | 971 | |||||||
Time-based restricted stock granted | 258,088 | 100,059 | 949,896 | 629,362 | |||||||||||
Fair value of time-based restricted stock granted | $ | 8,076 | $ | 1,846 | $ | 28,066 | $ | 9,170 |
Performance-based Restricted Stock
The Company granted $8.5 million of restricted stock during 2014 and early 2015 contingent upon the achievement of certain performance criteria (the "2014 Performance Awards"). The fair value of the 2014 Performance Awards was calculated using the value of GTT common stock on the grant date. The Company started recognizing share-based compensation expense for these grants when the achievement of the performance criteria became probable, which was in the third quarter of 2015. The 2014 Performance Awards started vesting in the fourth quarter of 2015 when the performance criteria were met and they will continue to vest ratably through the third quarter of 2017. As of September 30, 2017, the 2014 Performance Awards were fully vested.
The Company granted $17.4 million of restricted stock during 2015 and 2017 contingent upon the achievement of certain performance criteria (the "2015 Performance Awards"). The fair value of the 2015 Performance Awards was calculated using the value of GTT common stock on the respective grant dates. Upon announcement of the Hibernia acquisition in November 2016, the achievement of two of the four performance criteria became probable and the Company started recognizing share-based compensation expense for these grants. Expense recognition will continue through the first quarter of 2019. Additionally, upon announcement of the Global Capacity acquisition in June 2017, the achievement of the final two performance criteria became probable and the Company started recognizing share-based compensation expense for these grants. Expense recognition will continue through the fourth quarter of 2019. The Company recognized share-based compensation expense related to the 2015 Performance Awards of $1.5 million and $4.2 million for the three and nine months ended September 30, 2017, respectively. No share-based compensation expense was recognized during the comparable 2016 period. As of September 30, 2017, unamortized compensation cost related to the unvested 2015 Performance Awards was $11.3 million.
Employee Stock Purchase Plan
The Company has an Employee Stock Purchase Plan ("ESPP") that permits eligible employees to purchase common stock through payroll deductions at the lessor of the opening stock price or 85% of the closing stock price of the common stock during each of the three-month offering periods. The offering periods generally commence on the first day and the last day of each quarter. At September 30, 2017, 444,994 shares were available for issuance under the ESPP.
NOTE 8 — INCOME TAXES
The Company’s provision for income taxes is determined using an estimate of its annual effective tax rate, adjusted for the effect of discrete items arising in the quarter. Each quarter the Company update its estimate of the annual effective tax rate.
26
The quarterly tax provision and the quarterly estimate of the Company's annual effective tax rate is subject to significant variation due to several factors, including variability in accurately predicting pre-tax and taxable income (loss) and the mix of jurisdictions to which they relate, effects of acquisitions and integrations, audit-related developments, changes in the Company's stock price, foreign currency gains (losses), and tax law developments. Additionally, the Company's effective tax rate may be more or less volatile based on the amount of pre-tax income or loss and impact of discrete items.
For the nine months ended September 30, 2017, the Company recorded a tax benefit of $22.7 million, which included $5.4 million of net discrete tax benefits primarily attributable to excess tax benefits from share-based compensation.
NOTE 9 — SEVERANCE, RESTRUCTURING, AND OTHER EXIT COSTS
The Company incurred severance, restructuring and other exit costs associated with the acquisition of Hibernia, Perseus, and Global Capacity. These costs include employee severance costs, termination costs associated with facility leases and network agreements, and other exit costs related to the transactions.
The total exit costs recorded and paid relating to the acquisitions mentioned above are summarized as follows for the nine months ended September 30, 2017 (amounts in thousands):
Balance, December 31, 2016 | Charges and Adjustments | Payments | Balance, September 30, 2017 | ||||||||||||
Employee Termination Benefits | $ | 42 | $ | 16,132 | $ | (7,349 | ) | $ | 8,825 | ||||||
Contract Terminations: | |||||||||||||||
Lease terminations | 859 | 3,491 | (744 | ) | 3,606 | ||||||||||
Other contract terminations | 2,346 | 2,225 | (1,332 | ) | 3,239 | ||||||||||
$ | 3,247 | $ | 21,848 | $ | (9,425 | ) | $ | 15,670 |
The total exit costs recorded and paid relating to prior year acquisitions are summarized as follows for the nine months ended September 30, 2016 (amounts in thousands):
Balance, December 31, 2015 | Charges and Adjustments | Payments | Balance, September 30, 2016 | ||||||||||||
Employee Termination Benefits | $ | 1,903 | $ | 870 | $ | (2,728 | ) | $ | 45 | ||||||
Contract Terminations: | |||||||||||||||
Lease terminations | 1,503 | — | (838 | ) | 665 | ||||||||||
Other contract terminations | 3,427 | (102 | ) | (586 | ) | 2,739 | |||||||||
$ | 6,833 | $ | 768 | $ | (4,152 | ) | $ | 3,449 |
NOTE 10 — COMMITMENTS AND CONTINGENCIES
Estimated annual commitments under contractual obligations are as follows at September 30, 2017 (amounts in thousands):
Network Supply | Office Space | Capital Leases | Other | ||||||||||||
2017 remaining | $ | 40,310 | $ | 1,726 | $ | 560 | $ | 796 | |||||||
2018 | 115,656 | 5,774 | 1,277 | 628 | |||||||||||
2019 | 62,454 | 4,962 | 223 | 1,500 | |||||||||||
2020 | 21,314 | 3,974 | — | 1,500 | |||||||||||
2021 | 7,008 | 3,462 | — | 1,125 | |||||||||||
2022 and beyond | 44,100 | 7,992 | — | — | |||||||||||
$ | 290,842 | $ | 27,890 | $ | 2,060 | $ | 5,549 |
Network Supply Agreements
As of September 30, 2017, the Company had purchase obligations of $290.8 million associated with the telecommunications services that the Company has contracted to purchase from its suppliers. The Company’s supplier agreements fall into two key categories, the Company's core network backbone and customer specific locations (also referred to as 'last mile' locations). Supplier agreements associated with the Company's core network backbone are typically contracted on a one-year term and do not relate to any specific underlying customer commitments. The short-term duration allows the Company to take advantage of favorable pricing trends.
Supplier agreements associated with the Company's customer specific locations, which represents the substantial majority of the Company's network spending are typically contracted so the terms and conditions in both the vendor and customer contracts are substantially the same in terms of duration and capacity. The back-to-back nature of the Company’s contracts means that its network supplier obligations are generally mirrored by its customers' commitments to purchase the services associated with those obligations.
Office Space and Leases
27
The Company is currently headquartered in McLean, Virginia and has 17 other offices throughout North America, seven offices in Europe, one office in India, two offices in Hong Kong, and two offices in Brazil. The Company records rent expense using the straight-line method over the term of the respective lease agreement. Office facility rent expense was $1.1 million and $0.7 million for the three months ended September 30, 2017 and 2016, respectively, and $3.2 million and $2.6 million for the nine months ended September 30, 2017 and 2016, respectively.
Legal Proceedings
From time to time, the Company is a party to legal proceedings arising in the normal course of its business. As of September 30, 2017, the Company does not believe that it is a party to any current or pending legal action that could reasonably be expected to have a material adverse effect on its financial condition or results of operations and cash flows.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of our financial condition and results of operations should be read together with our consolidated financial statements and the related notes and the other financial information included elsewhere in this Report, as well as the consolidated financial statements and Management's Discussion and Analysis ("MD&A") of our Annual Report. In addition to historical consolidated financial information, the following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to these differences include those discussed below. For a more complete description of the risks noted above and other risks that could cause our actual results to materially differ from our current expectations, please see Item 1A “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2016, which we refer to as our Annual Report. We assume no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, unless required by law.
Executive Summary
GTT Communications, Inc. is a provider of cloud networking services to multinational clients. We offer a broad portfolio of global services including: private networking services, Internet services, optical transport, managed networking and security services, voice and unified communication services, and video transport services.
Our global Tier 1 IP network delivers connectivity for our clients around the world. We provide services to leading multinational enterprise, carrier, and government customers in over 100 countries. We strive to differentiate ourselves from our competition by delivering service to our clients with simplicity, speed, and agility.
We deliver six primary service offerings to our customers:
Private Networking Services
We provide Layer 2 (Ethernet) and Layer 3 (MPLS and IP-VPN) private networking solutions to meet the growing needs of multinational enterprises, carriers, service providers, and content delivery networks regardless of location. We design and implement custom private, public, and hybrid cloud network solutions for our customers, offering bandwidth speeds from 10 Mbps to 100 Gbps per port with burstable and aggregate bandwidth capabilities. All services are available on a protected basis with the ability to specify pre-configured alternate routes to minimize the impact of any network disruption.
Through GTT's private networking services, clients can securely connect to cloud service providers in data centers and exchanges around the world. Our Cloud Connect feature provides private, secure, pre-established connectivity to leading cloud service providers. Clients can connect to GTT in one location and have access to a broad cloud service provider ecosystem from anywhere in the world.
Internet Services
We offer domestic and multinational customers scalable, high-bandwidth global Internet connectivity and IP transit with guaranteed availability and packet delivery. Our Internet services offer flexible connectivity with multiple port interfaces including Fast Ethernet, Gigabit Ethernet, 10 Gigabit Ethernet, and 100 Gigabit Ethernet. We also offer broadband and wireless access services. We support a dual stack of IPv4 and IPv6 protocols, enabling the delivery of seamless IPv6 services alongside existing IPv4 services.
28
Optical Transport
We provide a full suite of optical transport services over a core fiber network, enabling cloud-based applications and the transport of high volume data between data centers, large enterprise office locations, and media hubs. Our native wavelength product is designed to deliver scalable high performance optical connectivity over a state-of-the-art dense wave division multiplexing ("DWDM") platform. Our service is differentiated based on unique network diversity and low latency connections between major financial and commercial centers in North America and Europe. Our clients for these services include Internet-based technology companies and OTTs, large banks, and other service providers requiring network infrastructure.
Additionally, we provide low latency services between the major financial centers and exchanges, tailored to meet the requirements of proprietary trading firms for the fastest connections. Our service provides the industry leading lowest latency performance of the Express transatlantic subsea cable connecting North America and Europe, which is wholly owned and operated by GTT.
Managed Network and Security Services
We offer fully managed network services, including managed equipment, managed security services, and managed secure access, enabling customers to focus on their core business. These end-to-end services cover the design, procurement, implementation, monitoring, and maintenance of a customer’s network.
• | Managed CPE. Managed CPE provides a turnkey solution for the end-to-end management of customer premise equipment, from premises through the core network. This includes the design, procurement, implementation, monitoring, and maintenance of equipment including routers, switches, servers, and Wi-Fi access points. |
• | Security Services. Our cloud-based and premises-based security services provide a comprehensive, multi-layered security solution that protects the network while meeting the most stringent security standards. Our Unified Threat Management (“UTM”) services include advanced firewall, intrusion detection, anti-virus, web filtering, and anti-spam. UTM services also cover a broad range of compliance requirements, offering customers Security-as-a-Service versions of managed logging, vulnerability scanning, and security information management that meet numerous security standards, including Payment Card Industry / Cardholder Information Security Program compliance. |
• | Managed Secure Access. Our Managed Secure Access service provides clients of all sizes with secure remote access to their network applications from any device, anywhere, anytime from any authorized user. Managed Secure Access extends network reach, allowing trusted users to establish a secure data connection from any browser or device using Transport Layer Security to encrypt all traffic and protect the network from unauthorized users. |
• | Managed Software Defined Wide Area Networking (“SD-WAN”). Leveraging our success to date in delivering hybrid WAN services, GTT’s Managed SD-WAN service provides our clients with optimized application performance and cost-effective network expansion, as well as dynamic bandwidth management, and the ability to integrate cost-effective network technologies into the corporate WAN. With a Tier 1 IP network, extensive connectivity to leading cloud service providers across 300+ global points of presence, and a broad portfolio of diverse last mile connectivity options to any location in the world, GTT is well positioned to deliver managed SD-WAN services. |
Voice and Unified Communication Services
Our SIP Trunking service is an enterprise-built unified communications offering that integrates voice, video, and chat onto a single IP connection, driving efficiency and productivity organization-wide. Our Enterprise PBX service allows clients to eliminate traditional voice infrastructure with communication services delivered through the cloud. The offering includes fully hosted and hybrid models for maximum flexibility.
Video Transport Services
We provide a suite of fully-managed video transport services. Our services are designed to support our clients' requirements for stringent broadcast quality, providing 100% quality of service for transmission of live events, sports entertainment, and news. Our service options include Dedicated, Occasional Use, and IP Video. We manage individual services, multicast distribution, and entire client networks, supporting all forms of signal management required for today's media workflow. GTT's video transport services are based on the core principle of "any signal, any format, anywhere." Our clients include many of the world's top broadcasters and cable programming providers.
29
Customer and Network Contracts
Our customer contracts generally range from one to five years or more for the initial term. Following the initial term, these agreements typically provide for automatic renewal for specified periods ranging from one month to one year. Our prices are fixed for the duration of the contract, and we typically bill monthly in advance for such services. If a customer terminates its agreement, the terms of our customer contracts typically require full recovery of any amounts due for the remainder of the term or, at a minimum, our liability to any underlying suppliers.
Our revenue is composed of three primary categories that include recurring revenue, non-recurring revenue, and usage revenue. Recurring revenue relates to contracted ongoing service that is generally fixed in price and paid by the customer on a monthly basis for the contracted term. For the nine months ended September 30, 2017, recurring revenue was approximately 93% of our total revenue. Non-recurring revenue primarily includes the amortization of previously collected installation and equipment charges to customers, and one-time termination charges for customers who cancel their services prior to the contract termination date. Usage revenue represents variable revenue based on whether a customer exceeds its committed usage threshold as specified in the contract.
Our network supplier contracts do not have any market related net settlement provisions. We have not entered into, and do not plan to enter into, any supplier contracts which involve financial or derivative instruments. The supplier contracts are entered into solely for the direct purchase of telecommunications capacity, which is resold by us in the normal course of business.
Other than cost of telecommunication services provided, our most significant operating expenses are employment costs. As of September 30, 2017, we had 1,166 full-time equivalent employees. For the nine months ended September 30, 2017, the total employee cash compensation and benefits represented approximately 12% of total revenue.
Recent Developments Affecting Our Results
Business Acquisitions
Since our formation, we have consummated a number of transactions accounted for as business combinations which were executed as part of our strategy of expanding through acquisitions. These acquisitions, which are in addition to our periodic purchases of customer contracts, have allowed us to increase the scale at which we operate which in turn affords us the ability to increase our operating leverage, extend our network, and broaden our customer base. The accompanying condensed consolidated financial statements include the operations of the acquired entities from their respective acquisition dates.
Hibernia
In January 2017, we acquired Hibernia Networks ("Hibernia") for $529.6 million in cash consideration, of which $14.6 million was net cash acquired, and 3,329,872 unregistered shares of our common stock. The results of Hibernia have been included from January 1, 2017.
Perseus
In June 2017, we acquired Perseus Telecom ("Perseus") for $37.5 million in cash consideration and the assumption of approximately $1.9 million in capital leases. The results of Perseus have been included from June 1, 2017.
Global Capacity
In September 2017, we acquired Global Capacity for $104.0 million in cash consideration, of which $4.0 million was net cash acquired, and 1,850,000 unregistered shares of our common stock. The results of Global Capacity have been included from September 15, 2017.
Asset Purchases
Periodically we acquire customer contracts that we account for as an asset purchase and record a corresponding intangible asset that is amortized over its assumed useful life. During the nine months ended September 30, 2017, we acquired customer contracts for an aggregate purchase price of $37.3 million, of which $14.9 million was paid during the nine months ended September 30, 2017 at the acquisitions' respective closing dates. Of the remaining $22.4 million, $2.9 million was paid during the nine months ended September 30, 2017 and the remaining $19.5 million is expected to be paid in the remainder of 2017 and 2018, subject to
30
any indemnification claims made through the final payment date. During 2016, we acquired customer contracts for an aggregate purchase price of $41.3 million, of which $20.0 million was paid in 2016 at the respective closing dates, and $6.0 million was paid during the nine months ended September 30, 2016. Of the remaining $21.3 million, $18.0 million was paid during the nine months ended September 30, 2017 and the remaining $3.3 million is expected to be paid in the remainder of 2017, subject to any indemnification claims made through the final payment dates.
Indebtedness
The following summarizes our long-term debt at September 30, 2017 and December 31, 2016 (amounts in thousands):
September 30, 2017 | December 31, 2016 | ||||||
Term loan | $ | 694,750 | $ | 425,775 | |||
7.875% Senior unsecured notes | 450,000 | 300,000 | |||||
Revolving line of credit | — | 20,000 | |||||
Total debt obligations | 1,144,750 | 745,775 | |||||
Unamortized debt issuance costs | (30,806 | ) | (9,310 | ) | |||
Unamortized original issuance premium (discount), net | 1,941 | (6,957 | ) | ||||
Carrying value of debt | 1,115,885 | 729,508 | |||||
Less current portion | (7,000 | ) | (4,300 | ) | |||
$ | 1,108,885 | $ | 725,208 |
2017 Credit Agreement
In January 2017, we entered into a credit agreement (the "2017 Credit Agreement") that provides a $700.0 million term loan facility and a $75.0 million revolving line of credit facility (which includes a $25.0 million letter of credit facility). In addition, we may request incremental term loan and/or incremental revolving loan commitments in an aggregate amount not to exceed the sum of $150.0 million and an unlimited amount that is subject to pro forma compliance with certain net secured leverage ratio tests provided, however, that incremental revolving loan commitments may not exceed $25.0 million.
The maturity date of the term loan facility is January 2024 and the maturity date of the revolving loan facility is January 2022. The principal amount of the term loan facility is payable in equal quarterly installments of $1.8 million, commencing on March 31, 2017 and continuing thereafter until the maturity date, when the remaining balance of outstanding principal amount is payable in full. In addition to scheduled mandatory repayments, the Company is also required to repay an amount of up to 50% of Excess Cash Flow (as defined in the Credit Agreement). No such excess cash payments were made during the nine months ended September 30, 2017.
We may prepay loans under the 2017 Credit Agreement at any time, subject to certain notice requirements and LIBOR breakage costs.
At our election, the loans under the 2017 Credit Agreement may be made as either Base Rate Loans or Eurodollar Loans. The Eurodollar Loans are subject to a floor of 1.00%.
In July 2017, we entered into Amendment No. 1 (the "Repricing Amendment") to the 2017 Credit Agreement. The Repricing Amendment, among other things, reduced the applicable margin on Tranche B Term Loans from 3.00% to 2.25% for Base Rate Loans and from 4.00% to 3.25% for Eurodollar Loans, and reduced the applicable margin on Revolving Loans from 2.50% to 2.00% for Base Rate Loans and from 3.50% to 3.00% for Eurodollar Loans. The amendment also established a soft call protection of 1.0% through January 10, 2018 for certain prepayments, refinancings, and amendments.
In October 2017, we entered into an Incremental Revolving Credit Assumption Agreement to increase our revolving line of credit facility from $75.0 million to $100.0 million.
The 2017 Credit Agreement does not contain a financial covenant for the term loan facility, but includes a maximum consolidated net secured leverage ratio applicable to the revolving credit facility in the event that utilization exceeds 30% of the revolving loan facility commitment.
31
7.875% Senior Unsecured Notes
In December 2016 we completed a private offering of $300.0 million aggregate principal amount of 7.875% senior unsecured notes due in 2024 (the "Original Notes"). The proceeds of the Original Notes were deposited into escrow, where the funds remained until the closing of the acquisition of Hibernia in January 2017. We recognized the proceeds from the private offering as restricted cash and cash equivalents in our consolidated financial statements as of December 31, 2016, which were subsequently released with the closing of Hibernia. In connection with the offering, we incurred debt issuance costs of $9.7 million, of which $0.5 million was incurred in 2016 and the remainder was incurred in 2017.
In June 2017, we completed a private offering of $150.0 million aggregate principal amount of 7.875% senior unsecured notes due in 2024 (the "June 2017 Notes"). The June 2017 Notes will be treated as a single series of debt securities with the Company's Original Notes (together with the Original Notes, the "Existing Notes"). The June 2017 Notes have identical terms as the Original Notes, other than the issue date and offering price. The June 2017 Notes were issued at a premium of $9.0 million. In connection with the offering, we incurred debt issuance costs of $2.9 million.
In October 2017, we completed a private offering of $125.0 million aggregate principal amount of 7.875% senior unsecured notes due in 2024 (the "October 2017 Notes"). The October 2017 Notes will be treated as a single series of debt securities with the Existing Notes. The October 2017 Notes have identical terms as the Existing Notes, other than the issue date and offering price. The October 2017 Notes were issued at a premium of $7.5 million. In connection with the offering, we incurred debt issuance costs of $2.0 million.
Previous Debt Agreement
In October 2015, we entered into the October 2015 Credit Agreement, which provided for a $400.0 million term loan facility and a $50.0 million revolving line of credit facility (which included a $15.0 million letter of credit facility and a $10.0 million swingline facility). As of December 31, 2016, we had drawn $20.0 million under the revolving line of credit and had $29.5 million of available borrowing capacity. Amounts outstanding under the October 2015 Credit Agreement were repaid in full in connection with the 2017 Credit Agreement. The previous term loan was issued at an OID of $8.0 million.
Critical Accounting Policies and Estimates
Our consolidated financial statements have been prepared in accordance with GAAP. For information regarding our critical accounting policies and estimates, please refer to "Management's Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies and Estimates" contained in our Annual Report on Form 10-K for the fiscal year ended December 31, 2016 and Note 1 to our consolidated financial statements contained therein. There have been no material changes to the critical accounting policies previously disclosed in that report.
Results of Operations
Three months ended September 30, 2017 compared to three months ended September 30, 2016
Overview. The financial information presented in the tables below is comprised of the unaudited condensed consolidated financial information for the three months ended September 30, 2017 and 2016 (amounts in thousands):
32
Three Months Ended September 30, | |||||||||||||
2017 | 2016 | $ Variance | % Change | ||||||||||
Revenue: | |||||||||||||
Telecommunications services | $ | 198,858 | $ | 131,851 | $ | 67,007 | 50.8 | % | |||||
Operating expenses: | |||||||||||||
Cost of telecommunications services | 100,068 | 68,184 | 31,884 | 46.8 | % | ||||||||
Selling, general and administrative expenses | 51,966 | 37,177 | 14,789 | 39.8 | % | ||||||||
Severance, restructuring and other exit costs | 11,125 | (625 | ) | 11,750 | (1,880.0 | )% | |||||||
Depreciation and amortization | 32,847 | 14,880 | 17,967 | 120.7 | % | ||||||||
Total operating expenses | 196,006 | 119,616 | 76,390 | 63.9 | % | ||||||||
Operating income | 2,852 | 12,235 | (9,383 | ) | (76.7 | )% | |||||||
Other expense: | |||||||||||||
Interest expense, net | (18,251 | ) | (7,123 | ) | (11,128 | ) | 156.2 | % | |||||
Loss on debt extinguishment | (2,988 | ) | — | (2,988 | ) | * | |||||||
Other expense, net | 220 | (74 | ) | 294 | (397.3 | )% | |||||||
Total other expense | (21,019 | ) | (7,197 | ) | (13,822 | ) | 192.1 | % | |||||
(Loss) income before income taxes | (18,167 | ) | 5,038 | (23,205 | ) | (460.6 | )% | ||||||
(Benefit from) provision for income taxes | (8,648 | ) | (89 | ) | (8,559 | ) | * | ||||||
Net (loss) income | $ | (9,519 | ) | $ | 5,127 | $ | (14,646 | ) | (285.7 | )% | |||
* - Not meaningful |
Revenue
Our revenue increased by $67.0 million, or 50.8%, from $131.9 million for the three months ended September 30, 2016 to $198.9 million for the three months ended September 30, 2017. The increase was primarily due to the acquisitions of Hibernia, Perseus, and Global Capacity, as well as rep-driven growth and the purchase of certain customer contracts.
On a constant currency basis using the average exchange rates in effect during the three months ended September 30, 2016, revenue would have been lower by $1.1 million for the three months ended September 30, 2017.
Cost of Telecommunications Services Provided
Cost of telecommunications services provided increased by $31.9 million, or 46.8%, from $68.2 million for the three months ended September 30, 2016 to $100.1 million for the three months ended September 30, 2017. Consistent with our increase in revenue, the increase in cost of telecommunications services provided was principally driven by the acquisitions of Hibernia, Perseus, and Global Capacity, as well as rep-driven growth and the purchase of certain customer contracts.
On a constant currency basis using the average exchange rates in effect during the three months ended September 30, 2016, cost of telecommunications services provided would have been lower by $0.4 million for the three months ended September 30, 2017.
Operating Expenses
Selling, General and Administrative Expenses. SG&A expenses increased by $14.8 million, or 39.8%, from $37.2 million for the three months ended September 30, 2016 to $52.0 million for the three months ended September 30, 2017. The following table
33
summarizes the major categories of selling, general and administrative expenses for the three months ended September 30, 2017 and 2016 (amounts in thousands):
Three Months Ended September 30, | ||||||||||||||
2017 | 2016 | $ Variance | % Change | |||||||||||
Employee related compensation (excluding share-based compensation) | $ | 24,686 | $ | 17,917 | $ | 6,769 | 37.8 | % | ||||||
Share-based compensation | 6,058 | 4,844 | 1,214 | 25.1 | % | |||||||||
Transaction and integration expense | 3,367 | 801 | 2,566 | 320.3 | % | |||||||||
Other SG&A(1) | 17,855 | 13,615 | 4,240 | 31.1 | % | |||||||||
Total | $ | 51,966 | $ | 37,177 | $ | 14,789 | 39.8 | % |
(1) Includes bad debt expense, professional fees, marketing costs, facilities, and other general support costs.
Employee related compensation increased primarily due to the Hibernia acquisition. Share-based compensation expense increases were driven by the recognition of share-based compensation for performance awards and an increase in the aggregate value of employee equity awards. Transaction and integration costs increases were driven by final integration costs related to Hibernia and transaction costs associated with the acquisitions of Perseus and Global Capacity. Other SG&A expense increases were principally driven by the acquisition of Hibernia.
Severance, Restructuring and Other Exit Costs. For the three months ended September 30, 2017, we incurred restructuring charges of $11.1 million relating to the Hibernia, Perseus, and Global Capacity acquisitions. During the three months ended September 30, 2016, we reversed restructuring charges of $0.6 million related to the February 2016 acquisition of Telnes Broadband ("Telnes").
Depreciation and Amortization. Amortization of intangible assets increased $6.9 million or 67.7%, from $10.1 million to $17.0 million for the three months ended September 30, 2017, primarily due to the additional definite-lived intangible assets recorded in the Hibernia acquisition. Depreciation expense increased $11.1 million, or 233.9% from $4.8 million to $15.9 million for the three months ended September 30, 2017, primarily due to the assets acquired from the Hibernia acquisition.
Other Expense. Other expense increased by $13.8 million to $21.0 million for the three months ended September 30, 2017 compared to the three months ended September 30, 2016. This is primarily attributed to higher interest expense due to higher debt levels driven by the Hibernia, Perseus, and Global Capacity acquisitions as well as a loss on debt extinguishment of $3.0 million incurred in connection with the Repricing Amendment.
On a constant currency basis using the average exchange rates in effect during the three months ended September 30, 2016, operating expenses would have been lower by $0.2 million for the three months ended September 30, 2017. Selling, general and administrative expenses are the only operating expenses that would have been impacted by the change in exchange rates.
Nine months ended September 30, 2017 compared to nine months ended September 30, 2016
Overview. The financial information presented in the tables below is comprised of the unaudited condensed consolidated financial information for the nine months ended September 30, 2017 and 2016 (amounts in thousands):
34
Nine Months Ended September 30, | |||||||||||||
2017 | 2016 | $ Variance | % Change | ||||||||||
Revenue: | |||||||||||||
Telecommunications services | $ | 567,439 | $ | 385,201 | $ | 182,238 | 47.3 | % | |||||
Operating expenses: | |||||||||||||
Cost of telecommunications services | 284,855 | 202,653 | 82,202 | 40.6 | % | ||||||||
Selling, general and administrative expenses | 151,595 | 105,311 | 46,284 | 43.9 | % | ||||||||
Severance, restructuring and other exit costs | 21,848 | 870 | 20,978 | 2,411.3 | % | ||||||||
Depreciation and amortization | 94,670 | 46,139 | 48,531 | 105.2 | % | ||||||||
Total operating expenses | 552,968 | 354,973 | 197,995 | 55.8 | % | ||||||||
Operating income | 14,471 | 30,228 | (15,757 | ) | (52.1 | )% | |||||||
Other expense: | |||||||||||||
Interest expense, net | (50,707 | ) | (21,620 | ) | (29,087 | ) | 134.5 | % | |||||
Loss on debt extinguishment | (8,647 | ) | (1,632 | ) | (7,015 | ) | * | ||||||
Other expense, net | 184 | (542 | ) | 726 | (133.9 | )% | |||||||
Total other expense | (59,170 | ) | (23,794 | ) | (35,376 | ) | 148.7 | % | |||||
(Loss) income before income taxes | (44,699 | ) | 6,434 | (51,133 | ) | (794.7 | )% | ||||||
(Benefit from) provision for income taxes | (22,719 | ) | 320 | (23,039 | ) | * | |||||||
Net (loss) income | $ | (21,980 | ) | $ | 6,114 | $ | (28,094 | ) | (459.5 | )% | |||
* - Not meaningful |
Revenue
Our revenue increased by $182.2 million, or 47.3%, from $385.2 million for the nine months ended September 30, 2016 to $567.4 million for the nine months ended September 30, 2017. The increase was primarily due to the acquisitions of Hibernia, Perseus, and Global Capacity, as well as rep-driven growth and the purchase of certain customer contracts.
On a constant currency basis using the average exchange rates in effect during the nine months ended September 30, 2016, revenue would have been higher by $6.9 million for the nine months ended September 30, 2017.
Cost of Telecommunications Services Provided
Cost of telecommunications services provided increased by $82.2 million, or 40.6%, from $202.7 million for the nine months ended September 30, 2016 to $284.9 million for the nine months ended September 30, 2017. Consistent with our increase in revenue, the increase in cost of telecommunications services provided was principally driven by the acquisitions of Hibernia, Perseus, and Global Capacity, as well as rep-driven growth and the purchase of certain customer contracts.
On a constant currency basis using the average exchange rates in effect during the nine months ended September 30, 2016, cost of telecommunications services provided would have been higher by $3.2 million for the nine months ended September 30, 2017.
Operating Expenses
Selling, General and Administrative Expenses. SG&A expenses increased by $46.3 million, or 43.9%, from $105.3 million for the nine months ended September 30, 2016 to $151.6 million for the nine months ended September 30, 2017. The following table
35
summarizes the major categories of selling, general and administrative expenses for the nine months ended September 30, 2017 and 2016 (amounts in thousands):
Nine Months Ended September 30, | ||||||||||||||
2017 | 2016 | $ Variance | % Change | |||||||||||
Employee related compensation (excluding share-based compensation) | $ | 70,438 | $ | 51,838 | $ | 18,600 | 35.9 | % | ||||||
Share-based compensation | 15,960 | 10,896 | 5,064 | 46.5 | % | |||||||||
Transaction and integration expense | 13,794 | 3,124 | 10,670 | 341.5 | % | |||||||||
Other SG&A(1) | 51,403 | 39,453 | 11,950 | 30.3 | % | |||||||||
Total | $ | 151,595 | $ | 105,311 | $ | 46,284 | 43.9 | % |
(1) Includes bad debt expense, professional fees, marketing costs, facilities, and other general support costs.
Employee related compensation increased primarily due to the Hibernia acquisition. Share-based compensation expense increases were driven by the recognition of share-based compensation for performance awards and an increase in the aggregate value of employee equity awards. Transaction and integration costs increases were driven by final integration costs related to Hibernia and transaction costs associated with the acquisition of Perseus and Global Capacity. Other SG&A expense increases were principally driven by the acquisition of Hibernia.
Severance, Restructuring and Other Exit Costs. For the nine months ended September 30, 2017, we incurred restructuring charges of $21.8 million relating to the Hibernia, Perseus, and Global Capacity acquisitions. We incurred $0.9 million related to the acquisition of Telnes for the nine months ended September 30, 2016.
Depreciation and Amortization. Amortization of intangible assets increased $20.0 million or 67.9%, from $29.5 million for the nine months ended September 30, 2016 to $49.6 million for the nine months ended September 30, 2017, due to the additional definite-lived intangible assets recorded in the Hibernia acquisition. Depreciation expense increased $28.5 million, or 171.5% from $16.6 million to $45.1 million for the nine months ended September 30, 2017, primarily due to the assets acquired from the Hibernia acquisition.
Other Expense. Other expense increased by $35.4 million to $59.2 million for the nine months ended September 30, 2017 compared to the nine months ended September 30, 2016. This is primarily attributed to higher interest expense due to higher debt levels driven by the Hibernia, Perseus, and Global Capacity acquisitions as well as a loss on debt extinguishment of $8.6 million incurred in connection with the 2017 Credit Agreement and Repricing Amendment.
On a constant currency basis using the average exchange rates in effect during the nine months ended September 30, 2016, operating expenses would have been higher by $0.9 million for the nine months ended September 30, 2017. Selling, general and administrative expenses are the only operating expenses that would have been impacted by the change in exchange rates.
Liquidity and Capital Resources
Our primary sources of liquidity have been cash provided by operations, equity offerings, and debt financings. Our principal uses of cash have been for acquisitions, working capital, capital expenditures, and debt service requirements. We anticipate that our principal uses of cash in the future will be for acquisitions, capital expenditures, working capital, and debt service.
Management monitors cash flow and liquidity requirements on a regular basis, including an analysis of the anticipated working capital requirements for the next 12 months. This analysis assumes our ability to manage expenses, capital expenditures, indebtedness, and the anticipated growth of revenue. If our operating performance differs significantly from our forecasts, we may be required to reduce our operating expenses and curtail capital spending, and we may not remain in compliance with our debt covenants. In addition, if we are unable to fully fund our cash requirements through operations and current cash on hand, we may need to obtain additional financing through a combination of equity and debt financings and/or renegotiation of terms of our existing debt. If any such activities become necessary, there can be no assurance that we would be successful in obtaining additional financing or modifying our existing debt terms.
As of September 30, 2017, we had approximately $34.8 million in cash and cash equivalents, and our current liabilities were $203.8 million, including $17.6 million of earn-outs and holdback obligations, $15.7 million of accrued severance and exit costs,
36
$17.2 million of deferred revenue associated with prior period capacity sales we acquired from Hibernia, and $41.3 million of unearned revenue for amounts billed in advance to customers.
Our capital expenditures increased by $9.1 million, or 50.8% from $17.8 million for the nine months ended September 30, 2016 to $26.9 million for the nine months ended September 30, 2017. The increase in capital expenditures was due to our growth and the acquisition of Hibernia. We anticipate that we will incur capital expenditures in the range of 5% to 6% of revenue for 2017. We continue to expect that our capital expenditures will be primarily success-based, i.e., in support of specific revenue opportunities.
We believe that our cash flows from operating activities, in addition to cash on-hand, will be sufficient to fund our operating activities and capital expenditures for the foreseeable future, and in any event for at least the next 12 to 18 months. However, no assurance can be given that this will be the case.
Cash Flows
The following table summarizes the components of our cash flows for the nine months ended September 30, 2017 and 2016 (amounts in thousands):
Condensed Consolidated Statements of Cash Flows | Nine Months Ended September 30, | ||||||||||
2017 | 2016 | $ Variance | |||||||||
Net cash provided by operating activities | $ | 47,091 | $ | 32,767 | $ | 14,324 | |||||
Net cash used in investing activities | (390,318 | ) | (37,959 | ) | (352,359 | ) | |||||
Net cash provided by financing activities | 349,221 | 7,871 | 341,350 |
Cash Provided by Operating Activities
Our largest source of cash provided by operating activities is monthly recurring revenue from our customers. Our primary uses of cash are payments to network suppliers, compensation-related costs, and third-party vendors such as agents, contractors, and professional service providers.
Net cash flows from operating activities increased by $14.3 million, from $32.8 million for the nine months ended September 30, 2016 to $47.1 million for the nine months ended September 30, 2017. This increase was primarily due to the acquisition of Hibernia, Perseus, and Global Capacity as well as rep-driven growth and the purchase of certain customer contracts partially offset by non-recurring cash payments for severance and exit costs and for transaction and integration costs.
Cash Used in Investing Activities
Our primary uses of cash include acquisitions, purchases of customer contracts and capital expenditures.
Net cash flows used in investing activities increased by $352.4 million, from $38.0 million for the nine months ended September 30, 2016 to $390.3 million for the nine months ended September 30, 2017.
Cash used for the nine months ended September 30, 2017 primarily consisted of $652.8 million for the Hibernia, Perseus, and Global Capacity acquisitions as well as certain customer contract purchases for which we paid $14.9 million, and capital expenditures of approximately $26.9 million.
Cash Provided by Financing Activities
Our primary source of cash for financing activities is debt financing proceeds. Our primary use of cash for financing activities is the refinancing of our debt and repayment of principal pursuant to the debt agreements.
Net cash flows from financing activities increased by $341.4 million, from $7.9 million for the nine months ended September 30, 2016 to $349.2 million for the nine months ended September 30, 2017, consisting primarily of net proceeds from the term loan and issuance of senior notes to fund the Hibernia, Perseus, and Global Capacity acquisitions.
Off-Balance Sheet Arrangements, Contractual Obligations and Commitments
37
The following table summarizes our significant contractual obligations as of September 30, 2017 (amounts in thousands):
Total | Less than 1 year | 1-3 years | 3-5 years | More than 5 years | |||||||||||||||
Term loan | $ | 694,750 | $ | 7,000 | $ | 14,000 | $ | 14,000 | $ | 659,750 | |||||||||
7.875% Senior unsecured note | 450,000 | — | — | — | 450,000 | ||||||||||||||
Operating leases | 27,890 | 6,115 | 9,360 | 6,768 | 5,647 | ||||||||||||||
Capital leases | 2,060 | 1,648 | 412 | — | — | ||||||||||||||
Network supplier agreements | 290,842 | 133,228 | 104,241 | 13,300 | 40,073 | ||||||||||||||
Other | 5,549 | 986 | 3,063 | 1,500 | — | ||||||||||||||
$ | 1,471,091 | $ | 148,977 | $ | 131,076 | $ | 35,568 | $ | 1,155,470 |
As of September 30, 2017, we did not have any off-balance sheet arrangements.
Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), from time to time we may use or publicly disclose certain "non-GAAP financial measures" in the course of our financial presentations, earnings releases, earnings conference calls, and otherwise. For these purposes, the U.S. Securities and Exchange Commission (“SEC”) defines a "non-GAAP financial measure" as a numerical measure of historical or future financial performance, financial positions, or cash flows that (i) exclude amounts, or is subject to adjustments that effectively exclude amounts, included in the most directly comparable measure calculated and presented in accordance with GAAP in financial statements, and (ii) include amounts, or is subject to adjustments that effectively include amounts, that are excluded from the most directly comparable measure so calculated and presented.
Non-GAAP financial measures are provided as additional information to investors to provide an alternative method for assessing our financial condition and operating results. We believe that these non-GAAP measures, when taken together with our GAAP financial measures, allow us and our investors to better evaluate our performance and profitability. These measures are not in accordance with, or a substitute for, GAAP, and may be different from or inconsistent with non-GAAP financial measures used by other companies. These measures should be used in addition to and in conjunction with results presented in accordance with GAAP, and should not be relied upon to the exclusion of GAAP financial measures.
Pursuant to the requirements of Regulation G, whenever we refer to a non-GAAP financial measure we will also generally present the most directly comparable financial measure calculated and presented in accordance with GAAP, along with a reconciliation of the differences between the non-GAAP financial measure we reference with such comparable GAAP financial measure.
Adjusted Earnings before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”)
Adjusted EBITDA is defined by us as income/(loss) before interest, income taxes, depreciation and amortization ("EBITDA") adjusted to exclude severance, restructuring and other exit costs, acquisition-related transaction and integration costs, losses on extinguishment of debt, share-based compensation, and from time to time, other non-cash or non-recurring items.
We use Adjusted EBITDA to evaluate operating performance, and this financial measure is among the primary measures we use for planning and forecasting future periods. We further believe that the presentation of Adjusted EBITDA is relevant and useful for investors because it allows investors to view results in a manner similar to the method used by management and makes it easier to compare our results with the results of other companies that have different financing and capital structures. The 2017 Credit Agreement does not contain a financial covenant for the term loan facility, but includes a maximum consolidated net secured leverage ratio that utilizes a modified EBITDA calculation. The modified EBITDA calculation is similar to our definition of Adjusted EBITDA; however it includes the pro forma Adjusted EBITDA of and expected cost synergies from the companies acquired by us during the applicable reporting period. Finally, Adjusted EBITDA results, along with other quantitative and qualitative information, are utilized by management and our compensation committee for purposes of determining bonus payouts to our employees.
Adjusted EBITDA Less Capital Expenditures
38
Adjusted EBITDA less purchases of property and equipment, which we also refer to as capital expenditures or capex, is a performance measure that we use to evaluate the appropriate level of capital expenditures needed to support our expected revenue, and to provide a comparable view of our performance relative to other telecommunications companies who may utilize different strategies for providing access to fiber-based services and related infrastructure. We use a “capex light” strategy, which means we purchase fiber-based services and related infrastructure from other providers on an as-needed basis, pursuant to our customers’ requirements. Many other telecommunications companies spend significant amounts of capital expenditures to construct their own fiber networks and data centers, and attempt to purchase as little as possible from other providers. As a result of our strategy, we typically have lower Adjusted EBITDA margins compared to other providers, but also spend much less on capital expenditures relative to our revenue. We believe it is important to take both of these factors into account when evaluating our performance.
The following is a reconciliation of Adjusted EBITDA and Adjusted EBITDA less Capital Expenditures from Net (loss) income:
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
(Amounts in thousands) | 2017 | 2016 | 2017 | 2016 | |||||||||||
Adjusted EBITDA | |||||||||||||||
Net (loss) income | $ | (9,519 | ) | $ | 5,127 | $ | (21,980 | ) | $ | 6,114 | |||||
(Benefit from) provision for income taxes | (8,648 | ) | (89 | ) | (22,719 | ) | 320 | ||||||||
Interest and other expense, net | 18,031 | 7,197 | 50,523 | 22,162 | |||||||||||
Loss on debt extinguishment | 2,988 | — | 8,647 | 1,632 | |||||||||||
Depreciation and amortization | 32,847 | 14,880 | 94,670 | 46,139 | |||||||||||
Severance, restructuring and other exit costs | 11,125 | (625 | ) | 21,848 | 870 | ||||||||||
Transaction and integration costs | 3,367 | 801 | 13,794 | 3,124 | |||||||||||
Share-based compensation | 6,058 | 4,844 | 15,960 | 10,896 | |||||||||||
Adjusted EBITDA | 56,249 | 32,135 | 160,743 | 91,257 | |||||||||||
Purchases of property and equipment | (9,113 | ) | (5,525 | ) | (26,865 | ) | (17,813 | ) | |||||||
Adjusted EBITDA less capital expenditures | $ | 47,136 | $ | 26,610 | $ | 133,878 | $ | 73,444 |
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We are exposed to certain market risks. These risks, which include interest rate risk and foreign currency exchange risk, arise in the normal course of business rather than from trading activities.
Interest Rate Sensitivity
Our exposure to market risk for changes in interest rates is primarily related to our outstanding term loans and revolving loans. As of September 30, 2017, we had $694.8 million in term loans with variable interest rates and no revolving loans. The interest expense associated with our term loan and revolving loan will vary with market rates.
For purposes of the following hypothetical calculations, we have used the 2017 Credit Agreement, which carries an interest rate equal to either Base Rate Loans with applicable margin at 2.25% or Eurodollar Loans at 3.25%, subject to a floor of 1.0%. Based on current rates, a hypothetical 100 basis point increase in Eurodollar rate would increase annual interest expense by approximately $7.0 million, which would decrease our income and cash flows by the same amount. A hypothetical increase of the Eurodollar rate to 4%, the average historical three-month rate, would increase annual interest expense by approximately $19.2 million, which would decrease our income and cash flows by the same amount.
We do not currently use derivative financial instruments and have not entered into any interest rate hedging transactions, but we may do so in the future.
Exchange Rate Sensitivity
39
Our exposure to market risk for changes in foreign currency rate relates to our global operations. Our consolidated financial statements are denominated in U.S. Dollars, but a portion of our revenue, cost of telecommunications services provided and selling, general and administrative expenses are recorded in the local currency of our foreign subsidiaries. Accordingly, changes in exchange rates between the applicable foreign currency and the U.S. Dollar will affect the translation of each foreign subsidiary’s financial results into U.S. Dollars for purposes of reporting consolidated financial results.
Approximately 23% of our revenues for the three months ended September 30, 2017 were generated by non-US entities, of which approximately 10% was recorded in GBP, approximately 10% was recorded in Euros and the remainder was recorded predominantly in Canadian dollars. Approximately 17% of our cost of telecommunications services provided and approximately 12% of our selling, general and administrative expenses for the three months ended September 30, 2017 were generated by the same non-US entities. Therefore, it is highly unlikely that changes in exchange rates would have a material impact on our financial condition or results of operations.
We do not currently use derivative financial instruments and have not entered into any foreign currency hedging transactions, but we may do so in the future.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Our management carried out an evaluation required by Rule 13a-15 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), under the supervision of and with the participation of our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of our disclosure controls and procedures as defined in Rule 13a-15 and 15d-15 under the Exchange Act (“Disclosure Controls”).
Based on our evaluation, our CEO and CFO concluded that our disclosure controls and procedures are designed at a reasonable assurance level and are effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms and that such information is accumulated and communicated to our management, including our CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure.
Our evaluation excluded Hibernia which was acquired in January 2017. On a pro forma basis, as of and for the three months ended December 31, 2016, Hibernia represented approximately 38% of total assets and 23% of total revenue. These percentages did not differ significantly for the nine months post acquisition. In accordance with guidance issued by the SEC, companies are allowed to exclude acquisitions from their assessment of internal controls over financial reporting during the first year subsequent to the acquisition while integrating the acquired operations.
Our evaluation excluded Global Capacity which was acquired in September 2017. On a proforma basis, as of and for the three months ended December 31, 2016, Global Capacity represented approximately 17% of total assets and 24% of total revenue. These percentages did not differ significantly for the one month post acquisition. In accordance with guidance issued by the SEC, companies are allowed to exclude acquisitions from their assessment of internal controls over financial reporting during the first year subsequent to the acquisition while integrating the acquired operations.
The CEO and the CFO, with assistance from other members of management, have reviewed the effectiveness of our disclosure controls and procedures as of September 30, 2017, and based on their evaluation, have concluded that the disclosure controls and procedures were effective as of such date.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) as of September 30, 2017, that has materially affected, or is reasonably likely to materially affect our internal control over financial reporting.
40
PART II – OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
From time to time, we are party to legal proceedings arising in the normal course of business. We do not believe that we are party to any current or pending legal action that could reasonably be expected to have a material adverse effect on our financial condition or results of operations.
ITEM 1A. RISK FACTORS
There have been no material changes to the risk factors disclosed in Part I, Item 1A, of our Annual Report on Form 10-K for the fiscal year ended December 31, 2016, as filed with the SEC on March 8, 2017.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
None.
ITEM 5. OTHER INFORMATION
None.
41
ITEM 6. EXHIBITS
The following exhibits, which are numbered in accordance with Item 601 of Regulation S-K, are filed herewith or, as noted, incorporated by reference herein:
Exhibit | |
Number | Description of Document |
101* | The following financial statements and footnotes from GTT Communications, Inc.’s Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets (unaudited); (ii) Condensed Consolidated Statements of Operations (unaudited); (iii) Condensed Consolidated Statements of Comprehensive (Loss) Income; (iv) Condensed Consolidated Statement of Stockholders' Equity (unaudited); (v) Condensed Consolidated Statements of Cash Flows (unaudited); and (v) Notes to Condensed Consolidated Financial Statements. |
* | Filed herewith |
+ | Denotes a management or compensatory plan or arrangement |
42
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
GTT Communications, Inc. | |||
By: | /s/ Richard D. Calder, Jr. | ||
Richard D. Calder, Jr. | |||
President, Chief Executive Officer and | |||
Director (Principal Executive Officer) | |||
By: | /s/ Michael T. Sicoli | ||
Michael T. Sicoli | |||
Chief Financial Officer | |||
(Principal Financial Officer) | |||
By: | /s/ Daniel M. Fraser | ||
Daniel M. Fraser | |||
Vice President and Controller | |||
Date: | November 3, 2017 | (Principal Accounting Officer) | |
43