Financial and operating highlights include:
Inteliquent, Inc. (Nasdaq:IQNT), the carrier for communication
service providers, today announced its financial results for the
fourth quarter and full year of 2015.
“I am very pleased with our strong financial
results and the strategic progress achieved during 2015,” said Matt
Carter, President and Chief Executive Officer of Inteliquent.
“The strong fourth quarter top-line growth reflects continued
execution of our growth strategy – our Growth Forward Plan – and
increasing momentum in our business as we achieved traffic growth
from our agreement with T-Mobile of 15%. This marks the
second consecutive quarter with significant traffic growth, a trend
that we expect to continue through the first half of 2016. In
addition, we look forward to announcing our new service offering to
the OTT provider space which will offer our customers a unique,
one-stop-shop bundle of voice, data and messaging products via a
web interface. This platform, combined with our trusted, broad,
high-quality network, creates a new market for our business model
where no others can compete as effectively.”
Fourth Quarter
Results
Inteliquent generated revenue of $77.0 million
in the fourth quarter of 2015, an increase of 39.0%, or $21.6
million, from $55.4 million of revenue in the fourth quarter of
2014. The increase was primarily driven by an increase in
minutes of use, as well as an increase in the average rate per
minute. Minutes of use increased 31.5% to 46.3 billion
minutes in the fourth quarter of 2015, compared to 35.2 billion
minutes in the fourth quarter of 2014. The average rate per
minute for the fourth quarter of 2015 was $0.00166, an increase of
5.7%, compared to $0.00157 for the fourth quarter of
2014.
Network and facilities expense for the fourth
quarter of 2015 was $46.4 million, an increase of 93.3% or $22.4
million, from $24.0 million for the fourth quarter of 2014.
The increase in network and facilities expense was primarily due to
an increase in traffic, along with the costs associated with
provisioning transport capacity in anticipation of traffic volume
growth in the coming quarters. The cost as a percent of
revenue increased during the three months ended December 31, 2015,
as a result of an increase in the costs we pay to third parties to
terminate certain long distance traffic which was due to a shift in
the traffic mix.
Combined operating expenses consisting of
Operations, Sales and Marketing, and General and Administrative
expenses were $13.3 million for the fourth quarter of 2015, an
increase of 9.0%, or $1.1 million, from $12.2 million for the
fourth quarter of 2014. Operating expenses increased
primarily due to additional employee related costs as a result of
increased headcount along with certain non-recurring costs
necessary to provision capacity related to anticipated traffic
volume growth.
Depreciation and amortization expense was $3.3
million for the fourth quarter of 2015, or 4.3% of revenue,
compared to $2.7 million for the fourth quarter of 2014, or 4.9% of
revenue. The increase in depreciation and amortization
expense for the fourth quarter 2015 was due to additional capital
expenditures incurred in 2015.
Net Income in the fourth quarter of 2015 was
$8.7 million, compared to $10.1 million for the fourth quarter of
2014.
Adjusted EBITDA (a non-GAAP financial measure)
in the fourth quarter of 2015 was $18.4 million, a decrease of 8.5%
or $1.7 million, from $20.1 million for the fourth quarter of
2014. See “Use of Non-GAAP Financial Measures” below for a
discussion of the presentation of Adjusted EBITDA and
reconciliation to net income.
Free Cash Flow (a non-GAAP financial measure) in
the fourth quarter of 2015 was $12.9 million, a decrease of 20.9%
or $3.4 million, from $16.3 million for the fourth quarter of
2014. See “Use of Non-GAAP Financial Measures” below for a
discussion of the presentation of Free Cash Flow and a
reconciliation to net income. The decrease resulted from a
significant increase in our capital expenditures necessary to
purchase equipment to carry increased traffic volumes.
Full Year Results
Inteliquent generated revenue of $248.6 million
for the year ended December 31, 2015, an increase of 12.7%, or
$28.1 million, from $220.5 million of revenue for the year ended
December 31, 2014. The increase was primarily driven by an
increase in minutes of use, partially offset by a decrease in the
average rate per minute. Minutes of use increased 13.5% to
156.1 billion minutes for the year ended December 31, 2015,
compared to 137.5 billion minutes for the year ended December 31,
2014. The average rate per minute for the year ended December
31, 2015 was $0.00159, a decrease of 0.6%, compared to $0.00160 for
the year ended December 31, 2014.
Network and facilities expense for the year
ended December 31, 2015 was $125.3 million, an increase of 31.9%,
or $30.3 million, from $95.0 million for the year ended December
31, 2014. The increase in network and facilities expense was
primarily due to an increase in traffic, along with the costs
associated with provisioning transport capacity in anticipation of
traffic volume growth in the coming quarters. The cost as a
percent of revenue increased during the year ended December 31,
2015, as a result of an increase in the costs we pay to third
parties to terminate certain long distance traffic which was due to
a shift in the traffic mix.
Combined operating expenses consisting of
Operations, Sales and Marketing, and General and Administrative
expenses were $52.6 million for the year ended December 31, 2015,
an increase of 6.5%, or $3.2 million, from $49.4 million for the
year ended December 31, 2014. Operating expenses increased
primarily due to additional employee related costs as a result of
increased headcount along with a non-recurring charge for the
resolution of certain employee matters.
Depreciation and amortization expense was $11.4
million for the year ended December 31, 2015, or 4.6% of revenue,
compared to $11.8 million for the year ended December 31, 2014, or
5.4% of revenue. The decrease of $0.4 million in depreciation and
amortization expense for the year ended December 31, 2015 is due to
the timing of property and equipment additions placed into service,
which was heavily weighted in the last two quarters of 2015,
thereby minimizing the impact of this expense for the twelve months
ended December 31, 2015.
Net Income for the year ended December 31, 2015
was $38.1 million, compared to net income of $38.5 million for the
year ended December 31, 2014.
Adjusted EBITDA (a non-GAAP financial measure)
for the year ended December 31, 2015 was $77.5 million, a decrease
of 3.0% or $2.4 million, from $79.9 million for the year ended
December 31, 2014. See “Use of Non-GAAP Financial Measures”
below for a discussion of the presentation of Adjusted EBITDA and
reconciliation to net income.
Free Cash Flow (a non-GAAP financial measure)
for the year ended December 31, 2015 was $51.1 million, a decrease
of 26.8% or $18.7 million, from $69.8 million for the year ended
December 31, 2014. See “Use of Non-GAAP Financial Measures”
below for a discussion of the presentation of Free Cash Flow and a
reconciliation to net income. The decrease resulted from a
significant increase in our capital expenditures necessary to
purchase equipment to carry increased traffic volumes.
2016 Business Outlook
Inteliquent’s financial estimates for full year 2016 are as
follows:
- Revenue is expected to be between $370 million and $390
million.
- Adjusted EBITDA (a non-GAAP financial measure) is expected to
be between $82 million and $92 million.
- Capital expenditures are expected to be between $25 million and
$28 million.
“We enter 2016 with positive momentum, a strong
competitive position and confidence in the long-term growth
prospects of our business,” added Carter. “Our expectations for
2016 anticipate significant revenue and Adjusted EBITDA
growth. I am confident that the continued execution of our
strategic Growth Forward plan – which is focused on growing and
protecting our core business, diversifying our revenue stream and
maximizing our margins – will expand our leadership position, drive
strong financial performance, and ultimately generate long-term
value for our shareholders.”
Conference Call & Web
CastThe fourth quarter conference call will be held on
Thursday, February 18, 2016 at 10:00 a.m. (ET). A live web cast of
the conference call as well as a replay will be available online on
the Company's corporate web site at www.inteliquent.com.
Participants can also access the call by dialing 1-877-876-9176
(within the United States and Canada), or 1-785-424-1667
(international callers) and entering the conference ID number:
8757439. A replay of the call will be available approximately two
hours after the call has ended and will be available until 12:00
p.m. (ET) on March 19, 2016. To access the replay, dial
1-888-203-1112 (within the United States and Canada), or
1-719-457-0820 (international callers) and enter the conference ID
number: 8757439.
Cautionary Statement Regarding
Forward-Looking StatementsThis press release
contains “forward-looking statements” that involve substantial
risks and uncertainties. All statements, other than statements of
historical fact, included in this press release are forward-looking
statements. The words “anticipates,” “believes,” “efforts,”
“expects,” “estimates,” “projects,” “proposed,” “plans,” “intends,”
“may,” “will,” “would,” and similar expressions are intended to
identify forward-looking statements, although not all
forward-looking statements contain these identifying words. Actual
results or events could differ materially from the plans,
intentions and expectations disclosed in the forward-looking
statements we make. Factors that might cause such differences
include, but are not limited to: the effects of competition,
including direct connects, and downward pricing pressure resulting
from such competition; our regular review of strategic
alternatives; the impact of current and future regulation,
including intercarrier compensation reform enacted by the Federal
Communications Commission; our ability to perform under the
agreement we announced with T-Mobile USA. Inc. on August 17, 2015
(the “T-Mobile Agreement”), including the risk that the traffic we
carry under the T-Mobile Agreement will not meet our targets for
profitability, including EBITDA and Adjusted EBITDA, that we incur
damages or similar costs if we fail to meet certain terms in the
T-Mobile Agreement, or that T-Mobile terminates the T-Mobile
Agreement; the risk that our costs to perform under the T-Mobile
Agreement will be higher than we expect; the risks associated with
our ability to successfully develop and market new voice services,
many of which are beyond our control and all of which could delay
or negatively affect our ability to offer or market new voice
services; the ability to develop and provide other new services;
technological developments; the ability to obtain and protect
intellectual property rights; the impact of current or future
litigation; the potential impact of any future acquisitions,
mergers or divestitures; natural or man-made disasters; changes in
general economic or market conditions; and other important factors
included in our reports filed with the Securities and Exchange
Commission, particularly in the “Risk Factors” section of our
Annual Report on Form 10-K for the period ended December 31,
2014 and our Quarterly Reports on Form 10-Q for the periods ended
March 31, 2015 and September 30, 2015, as such Risk Factors may be
updated from time to time in subsequent reports. Furthermore, such
forward-looking statements speak only as of the date of this press
release. We undertake no obligation to update any forward-looking
statements to reflect events or circumstances after the date of
such statements.
About Inteliquent
Inteliquent is a leading provider of
connectivity among communications service providers of all types.
Inteliquent is used by nearly all national and regional wireless
carriers, cable companies and CLECs in the markets it serves, and
its network carries approximately fifteen billion minutes of
traffic per month. Please visit Inteliquent's website at
www.inteliquent.com and follow us on Twitter @Inteliquent.
The consolidated statements of income, balance
sheets and statements of cash flows are unaudited and subject to
reclassification.
INTELIQUENT, INC. AND SUBSIDIARIES |
|
|
|
CONSOLIDATED STATEMENTS OF INCOME |
|
(Unaudited) |
|
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
|
December 31, |
|
|
December 31, |
|
(In thousands, except per share
amounts) |
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
|
Revenue |
$ |
76,963 |
|
|
$ |
55,365 |
|
|
$ |
248,619 |
|
|
$ |
220,508 |
|
Operating expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Network and facilities expense
(excluding depreciation and amortization) |
|
46,427 |
|
|
|
23,960 |
|
|
|
125,345 |
|
|
|
94,995 |
|
Operations |
|
8,204 |
|
|
|
7,355 |
|
|
|
31,170 |
|
|
|
29,296 |
|
Sales and marketing |
|
776 |
|
|
|
722 |
|
|
|
2,874 |
|
|
|
3,264 |
|
General and administrative |
|
4,363 |
|
|
|
4,141 |
|
|
|
18,508 |
|
|
|
16,840 |
|
Depreciation and amortization |
|
3,255 |
|
|
|
2,681 |
|
|
|
11,392 |
|
|
|
11,817 |
|
Loss (gain) on sale of property and
equipment |
|
10 |
|
|
|
(31 |
) |
|
|
(110 |
) |
|
|
(60 |
) |
Loss on sale of Americas data
assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,081 |
|
Total operating
expense |
|
63,035 |
|
|
|
38,828 |
|
|
|
189,179 |
|
|
|
157,233 |
|
Income from
operations |
|
13,928 |
|
|
|
16,537 |
|
|
|
59,440 |
|
|
|
63,275 |
|
Other (income)
expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest (income) expense |
|
(7 |
) |
|
|
14 |
|
|
|
29 |
|
|
|
51 |
|
Other income |
|
— |
|
|
|
— |
|
|
|
(1,290 |
) |
|
|
(2 |
) |
Total other (income) expense |
|
(7 |
) |
|
|
14 |
|
|
|
(1,261 |
) |
|
|
49 |
|
Income before provision
for income taxes |
|
13,935 |
|
|
|
16,523 |
|
|
|
60,701 |
|
|
|
63,226 |
|
Provision for income
taxes |
|
5,255 |
|
|
|
6,417 |
|
|
|
22,572 |
|
|
|
24,703 |
|
Net income |
$ |
8,680 |
|
|
$ |
10,106 |
|
|
$ |
38,129 |
|
|
$ |
38,523 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per
share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.26 |
|
|
$ |
0.30 |
|
|
$ |
1.13 |
|
|
$ |
1.17 |
|
Diluted |
$ |
0.25 |
|
|
$ |
0.30 |
|
|
$ |
1.12 |
|
|
$ |
1.15 |
|
Weighted average number
of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
33,843 |
|
|
|
33,316 |
|
|
|
33,633 |
|
|
|
32,887 |
|
Diluted |
|
34,213 |
|
|
|
33,785 |
|
|
|
34,070 |
|
|
|
33,384 |
|
Dividends paid per
share |
$ |
0.15 |
|
|
$ |
0.15 |
|
|
$ |
0.60 |
|
|
$ |
0.45 |
|
INTELIQUENT, INC. AND
SUBSIDIARIES |
|
|
|
CONSOLIDATED BALANCE SHEETS |
|
(Unaudited) |
|
|
|
|
|
December 31, |
|
(In thousands,
except per share amounts) |
2015 |
|
|
2014 |
|
ASSETS |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
109,050 |
|
|
$ |
104,737 |
|
Receivables — net of allowance of
$2,365 and $2,336, respectively |
|
39,589 |
|
|
|
32,766 |
|
Deferred income taxes-current |
|
— |
|
|
|
836 |
|
Prepaid expenses |
|
9,376 |
|
|
|
2,198 |
|
Other current assets |
|
219 |
|
|
|
1,320 |
|
Total current assets |
|
158,234 |
|
|
|
141,857 |
|
Property and
equipment—net |
|
37,336 |
|
|
|
23,678 |
|
Restricted cash |
|
345 |
|
|
|
345 |
|
Deferred income
taxes-noncurrent |
|
1,059 |
|
|
|
3,284 |
|
Other assets |
|
1,075 |
|
|
|
1,007 |
|
Total assets |
$ |
198,049 |
|
|
$ |
170,171 |
|
LIABILITIES AND
SHAREHOLDERS’
EQUITY |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Accounts payable |
$ |
424 |
|
|
$ |
1,607 |
|
Accrued liabilities: |
|
|
|
|
|
|
|
Taxes payable |
|
624 |
|
|
|
1,263 |
|
Network and facilities |
|
10,984 |
|
|
|
7,266 |
|
Rent |
|
1,969 |
|
|
|
2,015 |
|
Payroll and related items |
|
2,918 |
|
|
|
3,079 |
|
Other |
|
1,297 |
|
|
|
897 |
|
Total current liabilities |
|
18,216 |
|
|
|
16,127 |
|
Commitments and
contingencies |
|
|
|
|
|
|
|
Shareholders’
equity: |
|
|
|
|
|
|
|
Preferred stock—par value of $.001;
50,000 authorized shares; no shares issued and outstanding at
December 31, 2015 and December 31, 2014 |
|
— |
|
|
|
— |
|
Common stock—par value of $.001;
150,000 authorized shares; 33,891 shares and 33,458 shares
issued and outstanding at December 31, 2015 and December 31, 2014,
respectively |
|
34 |
|
|
|
33 |
|
Less treasury stock, at cost; 3,351
shares at December 31, 2015 and December 31, 2014 |
|
(51,668 |
) |
|
|
(51,668 |
) |
Additional paid-in capital |
|
225,474 |
|
|
|
217,628 |
|
Retained earnings (accumulated
deficit) |
|
5,993 |
|
|
|
(11,949 |
) |
Total shareholders’ equity |
|
179,833 |
|
|
|
154,044 |
|
Total liabilities and
shareholders' equity |
$ |
198,049 |
|
|
$ |
170,171 |
|
INTELIQUENT, INC. AND
SUBSIDIARIES |
|
|
|
CONSOLIDATED STATEMENTS OF CASH
FLOWS |
|
(Unaudited) |
|
|
|
|
|
Years Ended December 31, |
|
(In thousands) |
2015 |
|
|
2014 |
|
Operating |
|
|
|
|
|
|
|
Net income |
$ |
38,129 |
|
|
$ |
38,523 |
|
Adjustments to
reconcile net income to net cash flows provided by operating
activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
11,392 |
|
|
|
11,817 |
|
Deferred income taxes |
|
3,061 |
|
|
|
8 |
|
Loss on sale of property and
equipment |
|
(110 |
) |
|
|
(60 |
) |
Loss on sale of Americas data
assets |
|
— |
|
|
|
1,081 |
|
Gain on settlement of Tinet
escrow |
|
(1,290 |
) |
|
|
— |
|
Non-cash share-based
compensation |
|
5,222 |
|
|
|
4,269 |
|
Provision for uncollectible
accounts |
|
197 |
|
|
|
1,925 |
|
Excess tax benefit associated with
share-based payments |
|
(1,852 |
) |
|
|
(1,090 |
) |
Changes in assets and
liabilities: |
|
|
|
|
|
|
|
Receivables |
|
(7,020 |
) |
|
|
(12,491 |
) |
Other current assets |
|
(6,095 |
) |
|
|
(247 |
) |
Other noncurrent assets |
|
(68 |
) |
|
|
2,614 |
|
Accounts payable |
|
146 |
|
|
|
(175 |
) |
Accrued liabilities |
|
6,163 |
|
|
|
(5,716 |
) |
Net cash provided by operating
activities |
|
47,875 |
|
|
|
40,458 |
|
Investing |
|
|
|
|
|
|
|
Purchase of property and
equipment |
|
(26,439 |
) |
|
|
(10,090 |
) |
Proceeds from sale of property and
equipment |
|
188 |
|
|
|
72 |
|
Increase in restricted cash |
|
— |
|
|
|
(220 |
) |
Net cash used for investing
activities |
|
(26,251 |
) |
|
|
(10,238 |
) |
Financing |
|
|
|
|
|
|
|
Proceeds from the exercise of stock
options |
|
2,211 |
|
|
|
12,476 |
|
Restricted shares withheld to cover
employee taxes paid |
|
(1,187 |
) |
|
|
(1,113 |
) |
Dividends paid |
|
(20,187 |
) |
|
|
(14,940 |
) |
Excess tax benefit associated with
share-based payments |
|
1,852 |
|
|
|
1,090 |
|
Net cash used for financing
activities |
|
(17,311 |
) |
|
|
(2,487 |
) |
Net increase in cash
and cash equivalents |
|
4,313 |
|
|
|
27,733 |
|
Cash and cash
equivalents — Beginning |
|
104,737 |
|
|
|
77,004 |
|
Cash and cash
equivalents — Ending |
$ |
109,050 |
|
|
$ |
104,737 |
|
Supplemental disclosure
of cash flow information: |
|
|
|
|
|
|
|
Cash paid for taxes |
$ |
24,477 |
|
|
$ |
25,759 |
|
Cash paid for interest |
$ |
— |
|
|
$ |
— |
|
Supplemental disclosure
of noncash flow items: |
|
|
|
|
|
|
|
Investing activity — Accrued
purchases of property and equipment |
$ |
19 |
|
|
$ |
1,348 |
|
|
|
|
|
|
|
|
|
The following table includes selected financial and operational
metrics.
Selected Financial and Operational
Metrics:
|
Three Months Ended |
|
|
Years Ended |
|
(In millions, except #
of employees) |
Dec. 31 |
|
|
Mar. 31 |
|
|
Jun. 30 |
|
|
Sept. 30 |
|
|
Dec. 31 |
|
|
Dec. 31 |
|
|
Dec. 31 |
|
|
2014 |
|
|
2015 |
|
|
2015 |
|
|
2015 |
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue |
$ |
55.4 |
|
|
$ |
55.1 |
|
|
$ |
52.9 |
|
|
$ |
63.7 |
|
|
$ |
77.0 |
|
|
$ |
220.5 |
|
|
$ |
248.6 |
|
Adjusted EBITDA |
$ |
20.1 |
|
|
$ |
21.2 |
|
|
$ |
21.0 |
|
|
$ |
16.9 |
|
|
$ |
18.4 |
|
|
$ |
79.9 |
|
|
$ |
77.5 |
|
Total Capital
Expenditures |
$ |
3.8 |
|
|
$ |
2.1 |
|
|
$ |
2.8 |
|
|
$ |
16.0 |
|
|
$ |
5.5 |
|
|
$ |
10.1 |
|
|
$ |
26.4 |
|
Free Cash Flow |
$ |
16.3 |
|
|
$ |
19.1 |
|
|
$ |
18.2 |
|
|
$ |
0.9 |
|
|
$ |
12.9 |
|
|
$ |
69.8 |
|
|
$ |
51.1 |
|
Average Revenue per
Minute* |
$ |
0.00157 |
|
|
$ |
0.00157 |
|
|
$ |
0.00153 |
|
|
$ |
0.00159 |
|
|
$ |
0.00166 |
|
|
$ |
0.00160 |
|
|
$ |
0.00159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minutes of Use *: |
|
35,221 |
|
|
|
34,983 |
|
|
|
34,591 |
|
|
|
40,157 |
|
|
|
46,348 |
|
|
|
137,544 |
|
|
|
156,079 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
# of Employees |
|
160 |
|
|
|
160 |
|
|
|
160 |
|
|
|
171 |
|
|
|
177 |
|
|
|
160 |
|
|
|
177 |
|
* Historical Minutes of use and Average Rate per Minute figures
have been adjusted to include all minutes that were carried on our
network for each respective quarter.
Use of Non-GAAP Financial
Measures
In this press release we disclose “Adjusted
EBITDA” and “Free Cash Flow,” which are non-GAAP financial
measures. For purposes of SEC rules, a non-GAAP financial measure
is a numerical measure of a company’s performance, financial
position, or cash flows that either excludes or includes amounts
that are not normally excluded or included in the most directly
comparable measure, calculated and prepared in accordance with
generally accepted accounting principles in the United Sates
(GAAP).
EBITDA is defined as net income before
(a) interest expense, net (b) income tax expense and
(c) depreciation and amortization. Adjusted EBITDA is defined
as EBITDA as further adjusted to eliminate: non-cash
share-based compensation; non-recurring amounts incurred in
connection with the discontinuation of our hosted service offering;
amounts paid in connection with the resolution of employee related
matters; the loss on sale of the global data business and amounts
received by the Company from an escrow fund related to the purchase
of Tinet as a result of a settlement with the sellers of Tinet. We
believe that the presentation of Adjusted EBITDA included in this
press release provides useful information to investors regarding
our results of operations because it assists in analyzing and
benchmarking the performance and value of our business. We believe
that presenting Adjusted EBITDA facilitates company-to-company
operating performance comparisons of companies within the same or
similar industries by backing out differences caused by variations
in capital structure, taxation and depreciation of facilities and
equipment (affecting relative depreciation expense), which may vary
for different companies for reasons unrelated to operating
performance. These measures provide an assessment of controllable
operating expenses and afford management the ability to make
decisions, which are expected to facilitate meeting current
financial goals as well as achieve optimal financial performance.
They provide an indicator for management to determine if
adjustments to current spending decisions are needed. Furthermore,
we believe that the presentation of Adjusted EBITDA has economic
substance because it provides important insight into our
profitability trends, as a component of net income, and allows
management and investors to analyze operating results with and
without the impact of depreciation and amortization, interest and
income tax expense, non-cash share-based compensation, amounts
incurred in connection with the discontinuation of our hosted
service offering, amounts paid in connection with the resolution of
employee related matters, the loss on sale of the global data
business and amounts received by the Company from an escrow fund
related to the purchase of Tinet as a result of a settlement with
the sellers of Tinet. Accordingly, these metrics measure our
financial performance based on operational factors that management
can impact in the short-term, namely the operational cost structure
and expenses of our business. In addition, we believe Adjusted
EBITDA is used by securities analysts, investors and other
interested parties in evaluating companies, many of which present
an EBITDA measure when reporting their results. Although we use
Adjusted EBITDA as a financial measure to assess the performance of
our business, the use of Adjusted EBITDA is limited because it does
not include certain material costs, such as depreciation,
amortization and interest and taxes, necessary to operate our
business. We disclose the reconciliation between EBITDA and
Adjusted EBITDA and net income below to compensate for this
limitation. While we use net income as a significant measure of
profitability, we also believe that Adjusted EBITDA, when presented
along with net income, provides balanced disclosure which, for the
reasons set forth above, is useful to investors in evaluating our
operating performance and profitability. Adjusted EBITDA included
in this press release should be considered in addition to, and not
as a substitute for, net income as calculated in accordance with
generally accepted accounting principles as a measure of
performance.
Free Cash Flow is defined as Adjusted EBITDA
less capital expenditures as disclosed in the Consolidated
Statements of Cash Flows. Free Cash Flow represents the cash
that a company is able to generate after cash expenses and capital
expenditures necessary to maintain or expand its asset base.
Management believes that Free Cash Flow is a relevant metric to
provide investors, as it is an indicator of the Company’s ability
to generate cash that can potentially be used by the Company for
capital investments, acquisitions, payment of dividends or share
repurchases. There are material limitations to using Free
Cash Flow to measure the Company’s performance as it excludes
certain material items such as cash used to pay income taxes and
dividends. Free Cash Flow should not be used as a substitute
for net change in cash and cash equivalents on the Consolidated
Statements of Cash Flows.
The following is a reconciliation of net income to EBITDA,
Adjusted EBITDA and Free Cash Flow:
|
Three Months Ended |
|
|
|
Years Ended |
|
(In thousands) |
Dec. 31 |
|
|
Mar. 31 |
|
|
Jun. 30 |
|
|
Sept. 30 |
|
|
Dec. 31 |
|
|
|
Dec. 31 |
|
|
|
|
Dec. 31 |
|
|
2014 |
|
|
2015 |
|
|
2015 |
|
|
2015 |
|
|
2015 |
|
|
|
2014 |
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
10,106 |
|
|
$ |
11,182 |
|
|
$ |
10,000 |
|
|
$ |
8,267 |
|
|
$ |
8,680 |
|
|
|
$ |
38,523 |
|
|
|
|
$ |
38,129 |
|
Interest expense |
|
14 |
|
|
|
16 |
|
|
|
11 |
|
|
|
9 |
|
|
|
(7 |
) |
|
|
|
51 |
|
|
|
|
|
29 |
|
Provision for income
taxes |
|
6,417 |
|
|
|
6,887 |
|
|
|
6,031 |
|
|
|
4,399 |
|
|
|
5,255 |
|
|
|
|
24,703 |
|
|
|
|
|
22,572 |
|
Depreciation and
amortization |
|
2,681 |
|
|
|
2,643 |
|
|
|
2,600 |
|
|
|
2,894 |
|
|
|
3,255 |
|
|
|
|
11,817 |
|
|
|
|
|
11,392 |
|
EBITDA |
$ |
19,218 |
|
|
$ |
20,728 |
|
|
$ |
18,642 |
|
|
$ |
15,569 |
|
|
$ |
17,183 |
|
|
|
$ |
75,094 |
|
|
|
|
$ |
72,122 |
|
Non-cash share-based
compensation |
|
1,001 |
|
|
|
1,778 |
|
|
|
933 |
|
|
|
1,338 |
|
|
|
1,173 |
|
|
|
|
4,269 |
|
|
|
|
|
5,222 |
|
Hosted services |
|
(75 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
(578 |
) |
|
|
|
|
- |
|
Amounts paid in
connection with the resolution of employee related matters |
|
- |
|
|
|
- |
|
|
|
1,440 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
1,440 |
|
Loss on sale of global
data business |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
1,081 |
|
|
|
|
|
- |
|
Gain on receipt
resulting from Tinet escrow settlement |
|
- |
|
|
|
(1,290 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
|
(1,290 |
) |
Adjusted EBITDA |
$ |
20,144 |
|
|
$ |
21,216 |
|
|
$ |
21,015 |
|
|
$ |
16,907 |
|
|
$ |
18,356 |
|
|
|
$ |
79,866 |
|
|
|
|
$ |
77,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures |
|
3,811 |
|
|
|
2,089 |
|
|
|
2,841 |
|
|
|
16,013 |
|
|
|
5,496 |
|
|
|
|
10,090 |
|
|
|
|
|
26,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow |
$ |
16,333 |
|
|
$ |
19,127 |
|
|
$ |
18,174 |
|
|
$ |
894 |
|
|
$ |
12,860 |
|
|
|
$ |
69,776 |
|
|
|
|
$ |
51,055 |
|
Analyst Contact:
Kurt Abkemeier
investorrelations@inteliquent.com
Inteliquent, Inc. (NASDAQ:IQNT)
Historical Stock Chart
From Jun 2024 to Jul 2024
Inteliquent, Inc. (NASDAQ:IQNT)
Historical Stock Chart
From Jul 2023 to Jul 2024