Item 1. Financial Statements
ITEM 1.
FINANCIAL STATEMENTS
COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
AS OF JUNE 30, 2022 AND DECEMBER 31, 2021
(IN THOUSANDS, EXCEPT SHARE DATA)
June 30,
December 31,
2022
2021
(Unaudited)
Assets
Current assets:
Cash and cash equivalents
$
312,051
$
319,609
Restricted cash
37,796
9,015
Accounts receivable, net of allowance for credit losses of $ 1,717 and $ 1,510 , respectively
44,568
41,938
Prepaid expenses and other current assets
43,054
39,015
Total current assets
437,469
409,577
Property and equipment, net
461,381
457,880
Right-of-use leased assets
98,576
101,687
Deposits and other assets
17,158
15,413
Total assets
$
1,014,584
$
984,557
Liabilities and stockholders’ deficit
Current liabilities:
Accounts payable
$
14,823
$
11,923
Accrued and other current liabilities
52,322
39,057
Installment payment agreement, current portion, net of discount of $ 6
—
785
Current maturities, operating lease liabilities
12,172
12,197
Current maturities, finance lease obligations
17,562
17,048
Total current liabilities
96,879
81,010
Senior unsecured 2027 notes, net of unamortized debt costs of $ 1,283 and net of discount of $ 2,686
446,031
—
Senior secured 2026 notes, net of unamortized debt costs of $ 1,032 and $ 1,156 , respectively, and net of discounts of $ 1,371 and $ 1,536 , respectively
497,597
497,308
Senior unsecured 2024 Euro notes, net of unamortized debt costs of $ 2,121 and net of discount of $ 772
—
394,112
Operating lease liabilities, net of current maturities
110,735
111,794
Finance lease obligations, net of current maturities
236,652
228,822
Other long-term liabilities
66,871
44,609
Total liabilities
1,454,765
1,357,655
Commitments and contingencies:
Stockholders’ deficit:
Common stock, $ 0.001 par value; 75,000,000 shares authorized; 48,003,724 and 47,674,189 shares issued and outstanding , respectively
48
48
Additional paid-in capital
561,161
547,734
Accumulated other comprehensive loss — foreign currency translation
( 20,661 )
( 11,003 )
Accumulated deficit
( 980,729 )
( 909,877 )
Total stockholders’ deficit
( 440,181 )
( 373,098 )
Total liabilities and stockholders’ deficit
$
1,014,584
$
984,557
The accompanying notes are an integral part of these condensed consolidated balance sheets.
3
Table of Contents
COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
FOR THE THREE MONTHS ENDED JUNE 30, 2022 AND JUNE 30, 2021
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
Three Months Ended
Three Months Ended
June 30, 2022
June 30, 2021
(Unaudited)
(Unaudited)
Service revenue
$
148,450
$
147,879
Operating expenses:
Network operations (including $ 145 and $ 136 of equity-based compensation expense, respectively, exclusive of depreciation and amortization shown separately below)
56,514
56,180
Selling, general, and administrative (including $ 5,762 and $ 6,738 of equity-based compensation expense, respectively)
39,386
41,392
Depreciation and amortization
23,071
22,096
Total operating expenses
118,971
119,668
Gains on lease transactions
87
—
Operating income
29,566
28,211
Interest expense
( 13,478 )
( 14,236 )
Change in valuation – interest rate swap
( 7,510 )
—
Foreign exchange gain (loss) – 2024 Euro Notes
23,547
( 5,280 )
Loss on debt extinguishment and redemption – 2024 Euro Notes
( 11,885 )
—
Loss on debt extinguishment and redemption – 2022 Notes
—
( 10,830 )
Interest income and other expenses, net
( 522 )
64
Income (loss) before income taxes
19,718
( 2,071 )
Income tax expense
( 8,554 )
( 422 )
Net income (loss)
$
11,164
$
( 2,493 )
Comprehensive income (loss):
Net income (loss)
$
11,164
$
( 2,493 )
Foreign currency translation adjustment
( 7,493 )
1,776
Comprehensive income (loss)
$
3,671
$
( 717 )
Net income (loss) per common share:
Basic net income (loss) per common share
$
0.24
$
( 0.05 )
Diluted net income (loss) per common share
$
0.24
$
( 0.05 )
Dividends declared per common share
$
0.88
$
0.78
Weighted-average common shares - basic
46,691,142
46,229,603
Weighted-average common shares - diluted
47,029,446
46,229,603
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
Table of Contents
COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2022 AND JUNE 30, 2021
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
Six Months
Six Months
Ended
Ended
June 30, 2022
June 30, 2021
(Unaudited)
(Unaudited)
Service revenue
$
297,622
$
294,656
Operating expenses:
Network operations (including $ 289 and $ 2,212 of equity-based compensation expense, respectively, exclusive of depreciation and amortization shown separately below)
113,963
113,272
Selling, general, and administrative (including $ 11,674 and $ 11,969 of equity-based compensation expense, respectively)
80,013
82,834
Depreciation and amortization
45,762
44,065
Total operating expenses
239,738
240,171
Gains on equipment transactions
460
18
Operating income
58,344
54,503
Interest expense
( 27,648 )
( 30,071 )
Change in valuation – interest rate swap
( 28,781 )
—
Foreign exchange gain - 2024 Euro Notes
31,561
13,590
Loss on debt extinguishment and redemption- 2024 Euro Notes
( 11,885 )
—
Loss on debt extinguishment and redemption- 2022 Notes
—
( 14,698 )
Interest income and other expenses, net
( 195 )
807
Income before income taxes
21,396
24,131
Income tax expense
( 9,095 )
( 7,773 )
Net income
$
12,301
$
16,358
Comprehensive income:
Net income
$
12,301
$
16,358
Foreign currency translation adjustment
( 9,658 )
( 3,434 )
Comprehensive income
$
2,643
$
12,924
Net income per common share:
Basic net income per common share
$
0.26
$
0.35
Diluted net income per common share
$
0.26
$
0.35
Dividends declared per common share
$
1.735
$
1.535
Weighted-average common shares - basic
46,705,088
46,227,528
Weighted-average common shares - diluted
47,050,911
46,744,070
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
Table of Contents
COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2022 AND JUNE 30, 2021
(IN THOUSANDS)
Six Months
Six Months
Ended
Ended
June 30, 2022
June 30, 2021
(Unaudited)
(Unaudited)
Cash flows from operating activities:
Net income
$
12,301
$
16,358
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
45,762
44,065
Amortization of debt costs, discounts and premiums
829
894
Equity-based compensation expense (net of amounts capitalized)
11,963
14,181
Loss on debt extinguishment and redemption – 2024 Euro Notes
11,885
—
Loss on debt extinguishment and redemption – 2022 Notes
—
14,698
Gains on foreign exchange – 2024 Euro Notes
( 31,561 )
( 13,590 )
Gains - equipment transactions and other, net
1,308
242
Deferred income taxes
3,138
3,558
Changes in operating assets and liabilities:
Accounts receivable
( 3,529 )
90
Prepaid expenses and other current assets
( 5,150 )
2,696
Accounts payable, accrued liabilities and other long-term liabilities
37,014
3,804
Deposits and other assets
( 146 )
( 141 )
Net cash provided by operating activities
83,814
86,855
Cash flows from investing activities:
Purchases of property and equipment
( 35,409 )
( 32,661 )
Net cash used in investing activities
( 35,409 )
( 32,661 )
Cash flows from financing activities:
Dividends paid
( 83,153 )
( 73,082 )
Redemption and extinguishment – 2024 Euro Notes
( 375,354 )
—
Redemption and extinguishment – 2022 Notes
—
( 459,317 )
Net proceeds from issuance of senior unsecured 2027 Notes - net of debt costs of $ 1,290
446,010
—
Net proceeds from issuance of senior secured 2026 Notes - net of debt costs of $ 1,317
—
496,933
Principal payments on installment payment agreement
( 790 )
( 4,347 )
Principal payments of finance lease obligations
( 11,099 )
( 11,936 )
Proceeds from exercises of stock options
334
875
Net cash used in financing activities
( 24,052 )
( 50,874 )
Effect of exchange rates changes on cash
( 3,130 )
( 658 )
Net increase in cash, cash equivalents and restricted cash
21,223
2,662
Cash, cash equivalents and restricted cash, beginning of period
328,624
371,301
Cash, cash equivalents and restricted cash, end of period
$
349,847
$
373,963
Supplemental disclosure of non-cash investing and financing activities:
Fair value of equipment acquired in lease
$
1,088
$
—
Finance lease obligations incurred
$
23,685
$
16,218
The accompanying notes are an integral part of these condensed consolidated financial statements.
6
Table of Contents
COGENT COMMUNICATIONS HOLDINGS, INC. AND SUBSIDIARIES
NOTES TO INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Description of the business and recent developments:
Reorganization and merger
On May 15, 2014, pursuant to the Agreement and Plan of Reorganization (the “Merger Agreement”) by and among Cogent Communications Group, Inc. (“Group”), a Delaware corporation, Cogent Communications Holdings, Inc., a Delaware corporation (“Holdings”) and Cogent Communications Merger Sub, Inc., a Delaware corporation, Group adopted a new holding company organizational structure whereby Group is now a wholly owned subsidiary of Holdings. Holdings is a “successor issuer” to Group pursuant to Rule 12g-3(a) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). References to the “Company” for events that occurred prior to May 15, 2014 refer to Cogent Communications Group, Inc. and its subsidiaries and on and after May 15, 2014 the “Company” refers to Cogent Communications Holdings, Inc. and its subsidiaries. Cogent Communications, Inc. is wholly owned by Group and the vast majority of Group’s assets, contractual arrangements, and operations are executed by Cogent Communications, Inc. and its subsidiaries.
Description of business
The Company is a facilities-based provider of low-cost, high-speed Internet access, private network services, and data center colocation space and power. The Company’s network is specifically designed and optimized to transmit packet switched data. The Company delivers its services primarily to small and medium-sized businesses, communications service providers and other bandwidth-intensive organizations in 51 countries across North America, Europe, Asia, South America, Australia and Africa. The Company is a Delaware corporation and is headquartered in Washington, DC.
The Company offers on-net Internet access services exclusively through its own facilities, which run from its network to its customers’ premises. The Company offers its on-net services to customers located in buildings that are physically connected to its network. As a result, the Company is not dependent on local telephone companies or cable TV companies to serve its customers for its on-net Internet access and private network services. The Company’s on-net service consists of high-speed Internet access and private network services offered at speeds ranging from 100 megabits per second to 400 gigabits per second.
The Company provides its on-net Internet access and private network services to its corporate and net-centric customers. The Company’s corporate customers are located in multi-tenant office buildings and typically include law firms, financial services firms, advertising and marketing firms, as well as health care providers, educational institutions and other professional services businesses. The Company’s net-centric customers include bandwidth-intensive users that leverage its network to either deliver content to end users or to provide access to residential or commercial internet users. Content delivery customers include over the top (“OTT”) media service providers, content delivery networks, web hosting companies, and commercial content and application software providers. Access customers include access networks comprised of other Internet Service Providers (“ISPs”), telephone companies, mobile phone operators and cable television companies that collectively provide internet access to a substantial number of broadband subscribers and mobile phone subscribers across the world. These net-centric customers generally receive the Company’s services in carrier neutral colocation facilities and in the Company’s own data centers. The Company operates data centers throughout North America and Europe that allow its customers to collocate their equipment and access the Company’s network.
In addition to providing on-net services, the Company provides Internet access and private network services to customers that are not located in buildings directly connected to its network. The Company provides these off-net services primarily to corporate customers using other carriers’ circuits to provide the “last mile” portion of the link from the customers’ premises to the Company’s network. The Company also provides certain non-core services that resulted from acquisitions. The Company continues to support but does not actively sell these non-core services.
7
Table of Contents
Basis of presentation
The accompanying unaudited condensed consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission. In the opinion of management, the unaudited condensed consolidated financial statements reflect all normal recurring adjustments that the Company considers necessary for the fair presentation of its results of operations and cash flows for the interim periods covered, and of the financial position of the Company at the date of the interim condensed consolidated balance sheet. Certain information and footnote disclosures normally included in the annual consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to such rules and regulations. The operating results for interim periods are not necessarily indicative of the operating results for the entire year. While the Company believes that the disclosures are adequate to not make the information misleading, these interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included in its annual report on Form 10-K for the year ended December 31, 2021.
The accompanying unaudited condensed consolidated financial statements include all wholly owned subsidiaries. All inter-company accounts and activity have been eliminated.
Use of estimates
The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results may differ from these estimates.
Financial instruments
At June 30, 2022 and December 31, 2021, the carrying amount of cash and cash equivalents, restricted cash, accounts receivable, prepaid and other current assets, accounts payable, and accrued expenses approximated fair value because of the short-term nature of these instruments. The Company measures its cash equivalents and restricted cash at amortized cost, which approximates fair value based upon quoted market prices (Level 1). Based upon recent trading prices (Level 2—market approach) at June 30, 2022 the fair value of the Company’s $ 450.0 million senior unsecured notes due 2027 was $ 430.9 million, the fair value of the Company’s $ 500.0 million senior secured notes due 2026 was $ 453.8 million, and the estimated liability fair value of the Company’s interest rate swap agreement was $ 37.8 million.
Gross receipts taxes, universal service fund and other surcharges
Revenue recognition standards include guidance relating to taxes or surcharges assessed by a governmental authority that are directly imposed on a revenue-producing transaction between a seller and a customer and may include, but are not limited to, gross receipts taxes, excise taxes, Universal Service Fund fees and certain state regulatory fees. Such charges may be presented gross or net based upon the Company’s accounting policy election. The Company records certain excise taxes and surcharges on a gross basis and includes them in its revenues and network operations expense. Excise taxes and surcharges billed to customers and recorded on a gross basis (as service revenue and network operations expense)were $ 3.4 million and $ 4.8 million for the three months ended June 30, 2022 and 2021, respectively, and $ 7.2 million and $ 9.3 million for the six months ended June 30, 2022 and 2021, respectively.
Basic and diluted net income per common share
Basic earnings per share (“EPS”) excludes dilution for common stock equivalents and is computed by dividing net income or (loss) available to common stockholders by the weighted-average number of common shares outstanding for the period. Diluted EPS is based on the weighted-average number of shares of common stock outstanding during each period, adjusted for the effect of dilutive common stock equivalents. Shares of restricted stock are included in the computation of basic EPS as they vest and are included in diluted EPS, to the extent they are dilutive, determined using the treasury stock method.
8
Table of Contents
The following details the determination of diluted weighted average shares:
Three Months
Three Months
Six Months
Six Months
Ended
Ended
Ended
Ended
June 30, 2022
June 30, 2021
June 30, 2022
June 30, 2021
Weighted average common shares - basic
46,691,142
46,229,603
46,705,088
46,227,528
Dilutive effect of stock options
17,686
—
19,498
33,084
Dilutive effect of restricted stock
320,618
—
326,325
483,458
Weighted average common shares - diluted
47,029,446
46,229,603
47,050,911
46,744,070
The following details unvested shares of restricted common stock as well as anti-dilutive stock options and restricted stock awards outstanding:
Three Months
Three Months
Six Months
Six Months
Ended
Ended
Ended
Ended
June 30, 2022
June 30, 2021
June 30, 2022
June 30, 2021
Unvested shares of restricted common stock
1,326,873
1,420,759
1,326,873
1,420,759
Anti-dilutive options for common stock
98,682
36,063
92,060
56,022
Anti-dilutive shares of restricted common stock
459,641
28,019
465,420
181,265
Stockholders’ Deficit
The following details the changes in stockholders’ deficit for the three and six months ended June 30, 2022 and June 30, 2021 (in thousands except share amounts):
Accumulated
Additional
Other
Total
Common Stock
Paid-in
Comprehensive
Accumulated
Stockholders’
Shares
Amount
Capital
Income (Loss)
Deficit
Equity (Deficit)
Balance at March 31, 2022
47,926,580
$
48
$
554,552
$
( 13,168 )
$
( 950,038 )
$
( 408,606 )
Forfeitures of shares granted to employees
( 42,783 )
—
—
—
—
—
Equity-based compensation
—
—
6,479
—
—
6,479
Foreign currency translation
—
—
—
( 7,493 )
—
( 7,493 )
Issuances of common stock
116,480
—
—
—
—
—
Exercises of options
3,447
—
130
—
—
130
Dividends paid
—
—
—
—
( 41,855 )
( 41,855 )
Net income
—
—
—
—
11,164
11,164
Balance at June 30, 2022
48,003,724
$
48
$
561,161
$
( 20,661 )
$
( 980,729 )
$
( 440,181 )
Accumulated
Additional
Other
Total
Common Stock
Paid-in
Comprehensive
Accumulated
Stockholders’
Shares
Amount
Capital
Income (Loss)
Deficit
Equity (Deficit)
Balance at March 31, 2021
47,522,672
$
48
$
523,913
$
( 6,516 )
$
( 825,004 )
$
( 307,559 )
Forfeitures of shares granted to employees
( 5,626 )
—
—
—
—
—
Equity-based compensation
—
—
8,476
—
—
8,476
Foreign currency translation
—
—
—
1,776
—
1,776
Issuances of common stock
125,060
—
—
—
—
—
Exercises of options
13,025
—
660
—
—
660
Dividends paid
—
—
—
—
( 37,001 )
( 37,001 )
Net loss
—
—
—
—
( 2,493 )
( 2,493 )
Balance at June 30, 2021
47,655,131
$
48
$
533,049
$
( 4,740 )
$
( 864,498 )
$
( 336,141 )
9
Table of Contents
Accumulated
Additional
Other
Total
Common Stock
Paid-in
Comprehensive
Accumulated
Stockholders’
Shares
Amount
Capital
Income (Loss)
Deficit
Equity (Deficit)
Balance at December 31, 2021
47,674,189
$
48
$
547,734
$
( 11,003 )
$
( 909,877 )
$
( 373,098 )
Forfeitures of shares granted to employees
( 52,365 )
—
—
—
—
—
Equity-based compensation
—
—
13,093
—
—
13,093
Foreign currency translation
—
—
—
( 9,658 )
—
( 9,658 )
Issuances of common stock
373,280
—
—
—
—
—
Exercises of options
8,620
—
334
—
—
334
Dividends paid
—
—
—
—
( 83,153 )
( 83,153 )
Net income
—
—
—
—
12,301
12,301
Balance at June 30, 2022
48,003,724
$
48
$
561,161
$
( 20,661 )
$
( 980,729 )
$
( 440,181 )
Accumulated
Additional
Other
Total
Common Stock
Paid-in
Comprehensive
Accumulated
Stockholders’
Shares
Amount
Capital
Income (Loss)
Deficit
Equity (Deficit)
Balance at December 31, 2020
47,214,077
$
47
$
515,867
$
( 1,306 )
$
( 807,774 )
$
( 293,166 )
Forfeitures of shares granted to employees
( 25,302 )
—
—
—
—
—
Equity-based compensation
—
—
16,307
—
—
16,307
Foreign currency translation
—
—
—
( 3,434 )
—
( 3,434 )
Issuances of common stock
448,760
1
—
—
—
1
Exercises of options
17,596
—
875
—
—
875
Dividends paid
—
—
—
—
( 73,082 )
( 73,082 )
Net income
—
—
—
—
16,358
16,358
Balance at June 30, 2021
47,655,131
$
48
$
533,049
$
( 4,740 )
$
( 864,498 )
$
( 336,141 )
Revenue recognition
The Company recognizes revenue under Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (“ASC 606”), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. Under ASC 606 installation fees for contracts with terms longer than month-to-month are recognized over the contract term. The Company believes that the installation fee does not give rise to a material right as defined by ASC 606 for contracts with terms longer than month-to-month. The Company recognizes revenue over the estimated average customer life for installation fees associated with month-to-month contracts, because the fee represents a material right as defined by ASC 606. The Company capitalizes certain contract acquisition costs that relate directly to a customer contract, including commissions paid to its sales team and sales agents and amortizes these costs on straight-line basis over the period the services are transferred to the customer for commissions paid to its sales team (estimated customer life) and over the remaining original contract term for agent commissions. Management assesses these costs for impairment at least quarterly and as “triggering” events occur that indicate it is more likely than not that an impairment exists.
The Company’s service offerings consist of on-net and off-net telecommunications services. Fixed fees are billed monthly in advance and usage fees are billed monthly in arrears. Amounts billed are due upon receipt and contract lengths range from one month to 60 months . The Company satisfies its performance obligations to provide services to customers over time as the services are rendered. In accordance with ASC 606, revenue is recognized when a customer obtains the promised service. The amount of revenue recognized reflects the consideration to which the Company expects to be entitled to receive in exchange for these services. The Company has adopted the practical expedient related to certain performance obligation disclosures since it has a right to consideration from its customer in an amount that corresponds directly with the value to the customer of the Company’s performance completed to date.
To achieve this core principle, the Company follows the following five steps:
1) Identification of the contract, or contracts with a customer
2) Identification of the performance obligations in the contract
10
Table of Contents
3) Determination of the transaction price
4) Allocation of the transaction price to the performance obligations in the contract
5) Recognition of revenue when, or as, the Company satisfies a performance obligation
Fees billed in connection with customer installations are deferred (as deferred revenue) and recognized as noted above. If a customer contract is terminated prior to its contractual end, the customer is subject to termination fees. The Company vigorously seeks payment of these amounts. The Company recognizes revenue for these amounts as they are collected.
Service revenue recognized from amounts in deferred revenue (contract liabilities) at the beginning of the period during the three months ended June 30, 2022 was $ 1.9 million and during the three months ended June 30, 2021 was $ 1.8 million. Service revenue recognized from amounts in deferred revenue (contract liabilities) at the beginning of the period during the six months ended June 30, 2022 was $ 3.4 million and during the six months ended June 30, 2021 was $ 3.1 million. Amortization expense for contract costs was $ 4.9 million for the three months ended June 30, 2022 and $ 4.6 million for the three months ended June 30, 2021. Amortization expense for contract costs was $ 9.7 million for the six months ended June 30, 2022 and $ 9.2 million for the six months ended June 30, 2021.
Leases
In February 2016, the FASB issued ASU No. 2016-02, Leases (“ASU 2016-02”). ASU 2016-02 replaced most existing lease accounting guidance. The operating lease liability under ASU 2016-02 is not considered a liability under the consolidated leverage ratio calculations in the indentures governing the Company’s senior unsecured and senior secured note obligations. The Company has made an accounting policy election to not apply the recognition requirements of ASU 2016-02 to its short-term leases - leases with a term of one year or less. The Company has also elected to apply certain practical expedients under ASU 2016-02 including not separating lease and non-lease components on its finance and operating leases.
Three Months
Three Months
Six Months
Six Months
Ended
Ended
Ended
Ended
June 30, 2022
June 30, 2021
June 30, 2022
June 30, 2021
Finance lease cost
Amortization of right-of-use assets
$
7,000
$
6,378
$
13,998
$
12,724
Interest expense on finance lease liabilities
5,116
4,685
10,197
9,911
Operating lease cost
4,628
4,671
9,401
9,088
Total lease costs
$
16,744
$
15,734
$
33,596
$
31,723
Six Months
Six Months
Ended
Ended
June 30, 2022
June 30, 2021
Other lease information
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from finance leases
$
( 11,083 )
$
( 10,111 )
Operating cash flows from operating leases
( 9,543 )
( 10,104 )
Financing cash flows from finance leases
( 11,099 )
( 11,936 )
Right-of-use assets obtained in exchange for new finance lease liabilities
23,685
16,218
Right-of-use assets obtained in exchange for new operating lease liabilities
9,429
12,531
Weighted-average remaining lease term — finance leases (in years)
12.7
12.5
Weighted-average remaining lease term — operating leases (in years)
18.1
19.4
Weighted average discount rate — finance leases
8.7
%
9.8
%
Weighted average discount rate — operating leases
5.4
%
5.5
%
11
Table of Contents
Finance leases—fiber lease agreements
The Company has entered into lease agreements with numerous providers of dark fiber under indefeasible-right-of use agreements (“IRUs”). These IRUs typically have initial terms of 15 - 20 years and include renewal options after the initial lease term. The Company establishes the number of renewal option periods used in determining the lease term based upon its assessment at the inception of the lease of the number of option periods for which failure to renew the lease imposes a penalty in such amount that renewal appears to be reasonably certain. The option to renew may be automatic, at the option of the Company or mutually agreed to between the dark fiber provider and the Company. Once the Company has accepted the related fiber route, leases that meet the criteria for treatment as finance leases are recorded as a finance lease obligation and an IRU asset. The interest rate used in determining the present value of the aggregate future minimum lease payments is the Company’s incremental borrowing rate for the reasonably certain lease term. The implicit rates within the Company’s operating leases are generally not determinable and the Company determines its incremental borrowing rate for each lease using its current borrowing rate, adjusted for various factors including level of collateralization and term to align with the term of the lease. The determination of the Company’s incremental borrowing rate requires judgment. Finance lease assets are included in property and equipment in the Company’s consolidated balance sheets. As of June 30, 2022, the Company had committed to additional dark fiber IRU lease agreements totaling $ 172.5 million in future payments to be paid over periods of up to 22 years . These obligations begin when the related fiber is accepted, which is generally expected to occur in the next 24 months.
Operating leases
The Company leases office space and data center facilities under operating leases. In certain cases the Company also enters into short-term operating leases for dark fiber. Right-of-use assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent its obligation to make lease payments under the lease. Operating lease right-of-use assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the reasonably certain lease term. The implicit rates within the Company’s operating leases are generally not determinable and the Company uses its incremental borrowing rate at the lease commencement date to determine the present value of its lease payments. The Company determines its incremental borrowing rate for each lease using its current borrowing rate, adjusted for various factors including level of collateralization and term to align with the term of the lease. The determination of the Company’s incremental borrowing rate requires judgment. Certain of the Company’s leases include options to extend or terminate the lease. The Company establishes the number of renewal option periods used in determining the operating lease term based upon its assessment at the inception of the operating lease of the number of option periods for which failure to renew the lease imposes a penalty in such amount that renewal appears to be reasonably certain. The option to renew may be automatic, at the option of the Company or mutually agreed to between the landlord or dark fiber provider and the Company. Once the Company has accepted the related fiber route or the facility lease term has begun, the present value of the aggregate future minimum operating lease payments is recorded as an operating lease liability and a right-of-use leased asset. Lease incentives and deferred rent liabilities for facilities operating leases are presented with, and netted against, the right-of-use leased asset. Lease expense for lease payments is recognized on a straight-line basis over the term of the lease.
The future minimum payments under these operating lease and finance lease agreements are as follows (in thousands):
Operating
Finance
For the Twelve Months Ending June 30,
Leases
Leases
2022
$
18,071
$
37,002
2023
18,078
36,498
2024
16,862
36,162
2025
14,332
29,062
2026
12,551
29,013
Thereafter
107,376
259,294
Total minimum lease obligations
187,270
427,031
Less—amounts representing interest
( 64,363 )
( 172,817 )
Present value of minimum lease obligations
122,907
254,214
Current maturities
( 12,172 )
( 17,562 )
Lease obligations, net of current maturities
$
110,735
$
236,652
12
Table of Contents
Allowance for credit losses
The Company maintains an allowance for credit losses to cover its current expected credit losses on its trade receivables arising from the failure of customers to make contractual payments. The Company estimates credit losses expected over the life of its trade receivables based on historical information combined with current conditions that may affect a customer’s ability to pay and reasonable and supportable forecasts. While the Company uses various credit quality metrics, it primarily monitors collectability by reviewing the duration of collection pursuits on its delinquent trade receivables. Based on the Company’s experience, the customer’s delinquency status is the strongest indicator of the credit quality of the underlying trade receivables, which is analyzed monthly.
Current-period
Provision for
Write offs
Beginning
Expected Credit
Charged Against
Ending
Description
Balance
Losses
Allowance
Balance
Allowance for credit losses (deducted from accounts receivable)
Three months ended June 30, 2022
$
1,476
$
1,059
$
( 818 )
$
1,717
Three months ended June 30, 2021
$
1,457
$
1,187
$
( 971 )
$
1,673
Six months ended June 30, 2022
$
1,510
$
2,005
$
( 1,798 )
$
1,717
Six months ended June 30, 2021
$
1,921
$
3,199
$
( 3,447 )
$
1,673
Net bad debt expense for the three and six months ended June 30, 2022 was $ 0.7 million and $ 1.0 million, respectively, which is net of bad debt recoveries of $ 0.4 million and $ 1.0 million respectively. Net bad debt expense for the three and six months ended June 30, 2021 was $ 0.8 million and $ 1.6 million, respectively, which is net of bad debt recoveries of $ 0.4 million and $ 1.6 million respectively.
2. Property and equipment:
Depreciation and amortization expense related to property and equipment and finance leases was $ 23.1 million and $ 22.1 million for the three months ended June 30, 2022 and 2021, respectively, and $ 45.8 million and $ 44.1 million for the six months ended June 30, 2022 and 2021, respectively. The Company capitalized salaries and related benefits of employees working directly on the construction and build-out of its network of $ 3.1 million and $ 4.2 million for the three months ended June 30, 2022 and 2021, respectively, and $ 6.3 million and $ 7.4 million for the six months ended June 30, 2022 and 2021, respectively.
3. Long-term debt:
As of June 30, 2022, the Company had outstanding $ 450.0 million aggregate principal amount of Senior Unsecured Notes due 2027 (the “2027 Notes”) and $ 500.0 million aggregate principal amount of Senior Secured Notes due 2026 (the “2026 Notes”). The 2027 Notes were issued in June 2022, are due on June 15, 2027 and bear interest at a rate of 7.00 % per year. Interest on the 2027 Notes is paid semi-annually on June 15 and December 15 of each year. The 2026 Notes were issued in May 2021, are due on May 1, 2026 and bear interest at a rate of 3.50 % per year. Interest on the 2026 Notes is paid semi-annually on May 1 and November 1 of each year. In June 2022 the Company redeemed and extinguished its € 350.0 million aggregate principal amount of Senior Unsecured Euro Notes due 2024 (the “2024 Notes”). The 2024 Notes were due on June 30, 2024 and bore interest at a rate of 4.375 % per year. Interest on the 2024 Notes was paid semi-annually on June 30 and December 30 of each year.
Issuance of 2027 Notes and redemption of 2024 Notes
On June 22, 2022 (the “2027 Notes Closing Date”), Group completed its offering of $ 450.0 million aggregate principal amount of its 2027 Notes for issuance in a private placement not registered under the Securities Act of 1933, as amended (the “Securities Act”). The 2027 Notes were offered and sold only to persons reasonably believed to be qualified institutional buyers in an unregistered offering pursuant to Rule 144A under the Securities Act and to certain non-U.S. persons in transactions outside the United States in compliance with Regulation S under the Securities Act. The 2027 Notes were issued pursuant to, and are governed by, an indenture (the “2027 Notes Indenture”), dated the 2027 Notes Closing Date by and among Group, Holdings, the other guarantors named therein and the trustee. The 2027 Notes are jointly and severally guaranteed on a senior unsecured basis by each of the Company’s existing and future material domestic subsidiaries, subject to certain exceptions, and by the Company. Under certain circumstances, the Guarantors may be released from these Guarantees without the consent of the holders of the 2027 Notes.
The net proceeds from the 2027 Notes offering were $ 446.0 million after deducting the $ 2.7 million discount and $ 1.3 million of offering expenses. The Company used a portion of the net proceeds from the 2027 Notes offering to redeem its 2024 Notes.
13
Table of Contents
In connection with full redemption of its 2024 Notes, Group issued a conditional notice of full redemption to holders of the 2024 Notes, specifying June 30, 2022 as the redemption date (the “Redemption Date”). On the issue date of the 2027 Notes, Group satisfied and discharged its obligations under the 2024 Notes by depositing with a designee of the trustee for the 2024 Notes sufficient funds to pay the principal of, the Premium (defined below) and accrued and unpaid interest on the Euro Notes to the Redemption Date – June 30, 2022. The 2024 Notes were issued in Euros and were reported in the Company’s reporting currency - US Dollars - until they were extinguished and redeemed. The gain on foreign exchange on the Company’s 2024 Notes from converting the 2024 Notes into US Dollars was a gain of $ 23.5 million for the three months ended June 30, 2022 and a loss of $ 5.3 million for the three months ended June 30, 2021. The gain on foreign exchange was $ 31.6 million for the six months ended June 30, 2022 and $ 13.6 million for the six months ended June 30, 2021. The Company expects to use the remaining net proceeds from the 2027 Notes offering for general corporate purposes, and/or to repurchase the Company’s common stock or for special or recurring dividends to the Company’s stockholders.
Unless earlier redeemed or repurchased, the 2027 Notes will mature on June 15, 2027. Group may redeem some or all of the 2027 Notes at any time prior to June 15, 2024 at a price equal to 100 % of the principal amount of the 2027 Notes, plus a “make-whole” premium, as set forth in the 2027 Notes Indenture, plus accrued and unpaid interest, if any, to, but not including, the date of redemption, or may redeem up to 40.0 % of the 2027 Notes using proceeds of certain equity offerings completed prior to June 15, 2024 at 107.0 % of the principal amount plus accrued and unpaid interest, if any. Thereafter, Group may redeem the 2027 Notes, in whole or in part, at a redemption price ranging from 103.5 % of the aggregate principal amount of the 2027 Notes redeemed to par (depending on the year), in each case, as set forth in the 2027 Notes Indenture, plus accrued and unpaid interest, if any.
On the Redemption Date, Group redeemed its € 350.0 million of 2024 Notes at a price of 101.094 % (€ 353.8 million or $ 375.2 million) of the principal amount (the “Premium”) plus € 7.7 million ($ 8.1 million) of interest paid through June 30, 2022, the Redemption Date where the Premium reduced to 101.094 %, for a total payment of € 361.5 million ($ 383.4 million). Group entered into a short-term USD to Euro forward purchase agreement to mitigate the risk of foreign currency fluctuations. As a result of these transactions, the Company incurred a loss on debt extinguishment and redemption of $ 11.9 million.
Issuance of the 2026 Notes and redemption of 2022 Notes
On May 7, 2021 (the “2026 Notes Closing Date”), Group completed an offering of $ 500.0 million aggregate principal amount of its 2026 Notes for issuance in a private placement exempt from registration under the Securities Act. The 2026 Notes were offered and sold only to persons reasonably believed to be qualified institutional buyers pursuant to Rule 144A under the Securities Act and to certain non-U.S. persons in transactions outside the United States in compliance with Regulation S under the Securities Act. The 2026 Notes were issued pursuant to, and are governed by, an indenture (the “2026 Notes Indenture”), dated the 2026 Notes Closing Date by and among Group, Holdings, the other guarantors named therein, the trustee and the collateral agent. The 2026 Notes are guaranteed on a senior secured basis, jointly and severally, by Group’s material domestic subsidiaries, subject to certain exceptions (the “Subsidiary Guarantors”). In addition, the 2026 Notes are guaranteed on a senior unsecured basis by Holdings (together with the Subsidiary Guarantors, the “Guarantors”). Under certain circumstances, the Guarantors may be released from these guarantees without the consent of the holders of the 2026 Notes. The net proceeds from the 2026 Notes offering were $ 496.9 million after deducting the $ 1.8 million discount and $ 1.3 million of offering expenses.
Unless earlier redeemed or repurchased, the 2026 Notes will mature on May 1, 2026. Group may redeem some or all of the 2026 Notes at any time prior to February 1, 2026 at a price equal to 100 % of the principal amount of the 2026 Notes, plus a “make-whole” premium as set forth in the 2026 Notes Indenture, plus accrued and unpaid interest, if any, to, but not including, the date of redemption. Thereafter, Group may redeem the 2026 Notes, in whole or in part, at a price equal to 100 % of the principal amount of the 2026 Notes, plus accrued and unpaid interest, if any, to, but not including, the date of redemption.
In March 2021, Group redeemed $ 115.9 million aggregate principal amount of its 5.375 % Senior Secured Notes due 2022 (the “2022 Notes at an average price of 103.2 % of the principal amount plus $ 0.4 million of accrued and unpaid interest. As a result of this transaction, the Company incurred a loss on debt extinguishment and redemption of $ 3.9 million from the premium payment above par value, the amortization of the remaining unamortized notes cost and certain transaction expenses. In May 2021, Group redeemed $ 45.0 million aggregate principal amount of its 2022 Notes at par plus the “make-whole amount” as defined in the 2022 Notes indenture of $ 1.9 million ($ 41.41533 per $1,000 aggregate principal amount) plus accrued interest to, but excluding, the redemption date of $ 0.4 million ($ 9.70486 per aggregate principal amount). Following the $ 115.9 million and the $ 45.0 million redemptions there was $ 284.1 million aggregate principal amount of 2022 Notes remaining. On the 2026 Notes Closing Date, Group used the net proceeds from the offering of its 2026 Notes to fully satisfy and discharge its remaining obligations under its 2022 Notes. As a result of these transactions, the Company incurred an additional loss on debt extinguishment and redemption of $ 10.8 million
14
Table of Contents
from the payment of $ 11.5 million of interest on the 2022 Notes through December 1, 2021 and the amortization of the remaining unamortized notes costs and debt premium.
Limitations under the Indentures
The 2027 Notes Indenture and the 2026 Notes Indenture (the “Indentures”), among other things, limit the Company’s ability to incur indebtedness; to pay dividends or make other distributions; to make certain investments and other restricted payments; to create liens; to consolidate, merge, sell or otherwise dispose of all or substantially all of its assets; to incur restrictions on the ability of a subsidiary to pay dividends or make other payments; and to enter into certain transactions with its affiliates. There are certain exceptions to the limitations on the Company’s ability to incur indebtedness under the Indentures, including IRU agreements incurred in the normal course of business and any additional indebtedness if the Company’s consolidated leverage ratio, as defined in the Indentures, is less than 6.0 to 1.0 or the Company’s fixed charge coverage ratio, as defined in the Indentures, is 2.0 to 1.0 or greater. The Company can also incur unlimited liens (which can be used, together with capacity under the debt covenant, to incur additional secured indebtedness) if the Company’s consolidated secured leverage ratio, as defined in the Indentures, is less than 4.0 to 1.0 . Under the Indentures, the Company can pay dividends, make other distributions, make certain investments and make other restricted payments under certain circumstances, including if, after giving pro forma effect to such restricted payment, the Company could still incur $ 1 of indebtedness, as defined (i.e., either its consolidated leverage ratio is less than 6.0 to 1.0 or its fixed charge coverage ratio is 2.0 to 1.0 or greater). The Company’s consolidated leverage ratio was below 6.0 , the Company’s consolidated secured leverage ratio was below 4.0 and the Company’s fixed charge coverage ratio was above 2.0 as of June 30, 2022. As of June 30, 2022, a total of $ 286.5 million was unrestricted and permitted for restricted payments including dividends and stock purchases.
Interest rate swap agreement
As of June 30, 2022, the Company was party to an interest rate swap agreement (the “Swap Agreement”) that has the economic effect of modifying the fixed interest rate obligation associated with its 2026 Notes to a variable interest rate obligation based on the Secured Overnight Financing Rate (“SOFR”) so that the interest payable on the 2026 Notes effectively became variable based on overnight SOFR. The critical terms of the Swap Agreement match the terms of the 2026 Notes, including the notional amount and the optional redemption date on February 1, 2026. The Company did not elect hedge accounting for the Swap Agreement. The Swap Agreement is recorded at its fair value at each reporting period, and the Company incurs gains and losses due to changes in market interest rates. By entering into the Swap Agreement, the Company has assumed the risk associated with variable interest rates. Changes in interest rates affect the valuation of the Swap Agreement that the Company recognizes in its consolidated statements of comprehensive income. The values that the Company reports for the Swap Agreement as of each reporting date are recognized as “change in valuation – interest rate swap” with the corresponding amounts included in assets or liabilities in the Company’s consolidated balance sheets. As of June 30, 2022 the fair value of the Swap Agreement was a net liability of $ 37.8 million of which $ 9.7 million is presented with accrued and other current liabilities and $ 28.1 million is presented with other long-term liabilities. The Company recorded an unrealized loss related to the Swap Agreement of $ 7.5 million and $ 28.8 million in the three months and six months ended June 30, 2022, respectively. The Company has made a $ 48.5 million deposit with the counterparty to the Swap Agreement. If the fair value of the Swap Agreement exceeds a net liability of $ 48.5 million the Company will be required to deposit additional funds with the counterparty equal to the net liability fair value in excess of $ 48.5 million. As of June 30, 2022, $ 37.8 million of the deposit was restricted and $ 10.7 million was unrestricted.
Under the Swap Agreement, the Company pays the counterparty a semi-annual payment based upon overnight SOFR plus a contractual interest rate spread, and the counterparty pays the Company a semi-annual fixed 3.50 % interest payment. The settlement payment is made each November and May until the Swap Agreement expires in February 2026. Under the first Swap Agreement settlement payment the Company received a payment of $ 0.6 million from the counterparty for a net cash savings of $ 0.6 million for the period from August 9, 2021 (the Swap Agreement inception date) to October 31, 2021. Under the settlement payment made in May 2022, the Company received a payment of $ 1.2 million from the counterparty for a net cash savings of $ 1.2 million for the period from November 1, 2021 to April 30, 2022.
4. Commitments and contingencies :
Current and potential litigation
In accordance with the accounting guidance for contingencies, the Company accrues its estimate of a contingent liability when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated. Where it is probable that a liability has been incurred and there is a range of expected loss for which no amount in the range is more likely than any other
15
Table of Contents
amount, the Company accrues at the low end of the range. The Company reviews its accruals at least quarterly and adjusts them to reflect the impact of negotiations, settlements, rulings, advice of legal counsel, and other information and events pertaining to a particular matter. The Company has taken certain positions related to its obligations for leased circuits for which it is reasonably possible to result in a loss of up to $ 3.7 million in excess of the amount accrued at June 30, 2022. The Company is also engaged in litigation in Virginia in which a former provider of transoceanic capacity to the Company is seeking approximately $ 0.6 million for alleged unpaid fees and the Company’s early termination of the arrangement. The complaint was filed in December 2021 in the Circuit Court of Fairfax County, Virginia. The Company is contesting its obligation to pay these amounts.
In the ordinary course of business the Company is involved in other legal activities and claims. Because such matters are subject to many uncertainties and the outcomes are not predictable with assurance, the liability related to these legal actions and claims cannot be determined with certainty. Management does not believe that such claims and actions will have a material impact on the Company’s financial condition or results of operations. Judgment is required in estimating the ultimate outcome of any dispute resolution process, as well as any other amounts that may be incurred to conclude the negotiations or settle any litigation. Actual results may differ from these estimates under different assumptions or conditions and such differences could be material.
5. Income taxes:
The components of income (loss) before income taxes consist of the following (in thousands):
Three Months Ended
Three Months Ended
Six Months Ended
Six Months Ended
June 30, 2022
June 30, 2021
June 30, 2022
June 30, 2021
Domestic
$
22,984
$
828
$
26,335
$
29,330
Foreign
( 3,266 )
( 2,899 )
( 4,939 )
( 5,199 )
Total
$
19,718
$
( 2,071 )
$
21,396
$
24,131
6. Common stock buyback program:
The Company’s Board of Directors has approved purchases of the Company’s common stock under a buyback program (the “Buyback Program”) through December 31, 2022. At June 30, 2022, there was approximately $ 30.4 million remaining for purchases under the Buyback Program. There were no purchases of common stock during the three or six months ended June 30, 2022 and the three or six months ended June 30, 2021.
7. Dividends on common stock:
On August 4, 2022, the Company’s Board of Directors approved the payment of a quarterly dividend of $ 0.905 per common share. This estimated $ 42.3 million dividend payment is expected to be made on August 31, 2022.
The payment of any future dividends and any other returns of capital, including stock buybacks will be at the discretion of the Company’s Board of Directors and may be reduced, eliminated or increased and will be dependent upon the Company’s financial position, results of operations, available cash, cash flow, capital requirements, limitations under the Company’s debt indentures and other factors deemed relevant by the Company’s Board of Directors. The Company is a Delaware corporation and under the General Corporation Law of the State of Delaware distributions may be restricted including a restriction that distributions, including stock purchases and dividends, do not result in an impairment of a corporation’s capital, as defined under Delaware law. The indentures governing the Company’s notes limit the Company’s ability to return cash to its stockholders.
8. Related party transactions:
Office leases
The Company’s headquarters is located in an office building owned by Sodium LLC whose owner is the Company’s Chief Executive Officer. The fixed annual rent for the headquarters building is $ 1.0 million per year plus an allocation of taxes and utilities. The lease began in May 2015 and the lease term was for five years . In February 2020 the lease term was extended to May 2025 and is cancellable by the Company upon 60 days ’ notice. The Company’s audit committee reviews and approves all transactions with related parties. The Company paid $ 0.3 million and $ 0.5 million in the three months ended June 30, 2022 and 2021, respectively, and $ 0.9 million and $ 0.8 million in the six months ended June 30, 2022 and 2021, respectively, for rent and related costs (including taxes and utilities) to Sodium LLC for this lease.
16
Table of Contents
9. Segment information:
The Company operates as one operating segment. The Company’s service revenue by geographic region and product class and long lived assets by geographic region are as follows (in thousands):
Three Months Ended June 30, 2022
Revenues
On-net
Off-net
Non-core
Total
North America
$
86,686
$
31,839
$
173
$
118,698
Europe
20,458
4,046
20
24,524
Latin America
1,330
57
—
1,387
Asia Pacific
3,321
320
—
3,641
Africa
180
20
—
200
Total
$
111,975
$
36,282
$
193
$
148,450
Three Months Ended June 30, 2021
Revenues
On-net
Off-net
Non-core
Total
North America
$
85,123
$
31,892
$
125
$
117,140
Europe
22,372
4,494
14
26,880
Latin America
1,005
49
—
1,054
Asia Pacific
2,449
263
—
2,712
Africa
92
1
—
93
Total
$
111,041
$
36,699
$
139
$
147,879
Six Months Ended June 30, 2022
Revenues
On-net
Off-net
Non-core
Total
North America
$
173,128
$
63,548
$
312
$
236,988
Europe
41,954
8,320
29
50,303
Latin America
2,722
115
1
2,838
Asia Pacific
6,462
657
3
7,122
Africa
343
28
—
371
Total
$
224,609
$
72,668
$
345
$
297,622
Six Months Ended June 30, 2021
Revenues
On-net
Off-net
Non-core
Total
North America
$
169,589
$
63,735
$
213
$
233,537
Europe
44,792
9,086
32
53,910
Latin America
1,817
65
—
1,882
Asia Pacific
4,622
534
—
5,156
Africa
169
2
—
171
Total
$
220,989
$
73,422
$
245
$
294,656
June 30,
December 31,
2022
2021
Long lived assets, net
North America
$
341,912
$
331,537
Europe and other
119,478
126,355
Total
$
461,390
$
457,892
The majority of North American revenue consists of services delivered within the United States.
17
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.