SPRINGFIELD, Va.--(BUSINESS WIRE)--Spok Holdings, Inc. (NASDAQ: SPOK), a global leader in healthcare communications, today announced operating results for the second quarter ended June 30, 2019. In addition, the Company’s Board of Directors declared a regular quarterly dividend of $0.125 per share, payable on September 10, 2019, to stockholders of record on August 16, 2019.
Key Second Quarter Operating Highlights:
- Second quarter software revenue of $17.4 million was up more than 2.5 percent from software revenue of $17.0 million in the prior year quarter. Included in second quarter software revenue was $7.4 million of operations revenue and $10.0 million in maintenance revenue, compared to $7.5 million in operations revenue and $9.5 million in maintenance revenue in the second quarter of 2018.
- Software bookings in the second quarter totaled $21.3 million. Second quarter bookings included $9.2 million of operations bookings and a record $12.1 million of maintenance renewals.
- The renewal rate for software maintenance revenue in the second quarter of 2019 continued to exceed 99 percent.
- The quarterly rate of paging unit erosion was 0.5 percent in the second quarter of 2019, which matched the record low historical quarterly performance. This also compares to paging unit erosion of 1.0 percent in the prior quarter and 0.6 percent in the year-earlier period. Net paging unit losses were 5,000 in the second quarter of 2019, compared to 10,000 in the prior quarter and 6,000 in the second quarter of 2018. Paging units in service at June 30, 2019, totaled 977,000, compared to 1,024,000 at June 30, 2018.
- For the second consecutive quarter, the rate of wireless revenue erosion was 2.1 percent, down from 2.5 percent erosion in the second quarter of 2018.
- Total paging ARPU (average revenue per unit) was $7.26 in the second quarter of 2019, compared to $7.32 in the prior quarter and $7.41 in the year-earlier quarter.
- Operating expenses in the second quarter of 2019 totaled $41.5 million, compared to $43.0 million in the prior year quarter. Adjusted operating expenses (excludes depreciation, amortization and accretion) totaled $39.2 million in the second quarter of 2019, compared to $38.3 million in the prior quarter and $40.3 million in the year-earlier quarter.
- Capital expenses were $1.5 million in the second quarter of 2019, compared to $2.3 million in the year-earlier quarter.
- The number of full-time equivalent employees at June 30, 2019 totaled 600, compared to 607 in the prior year quarter.
- Capital paid to stockholders in the second quarter of 2019 totaled $2.4 million. This came in the form of the Company's regular quarterly dividend.
- The Company’s cash, cash equivalents and short-term investments balance at June 30, 2019, was $77.7 million, compared to $87.3 million at December 31, 2018.
2019 Second Quarter and Year-To-Date Results:
Consolidated revenue for the second quarter of 2019 under Generally Accepted Accounting Principles (“GAAP”) was $39.5 million compared to $40.6 million in the second quarter of 2018. For the first six months of 2019, consolidated revenue totaled $81.3 million, compared to $83.7 million in the first six months of 2018.
|
For the three months ended |
|
For the six months ended |
|||||||||||||||||||
(Dollars in thousands) |
June 30, 2019 |
June 30, 2018 |
Change
|
|
June 30, 2019 |
June 30, 2018 |
Change
|
|||||||||||||||
Wireless revenue |
|
|
|
|
|
|
|
|||||||||||||||
Paging revenue |
$ |
21,342 |
|
$ |
22,824 |
|
(6.5 |
)% |
|
$ |
43,029 |
|
$ |
46,132 |
|
(6.7 |
)% |
|||||
Product and other revenue |
785 |
|
834 |
|
(5.9 |
)% |
|
1,708 |
|
1,795 |
|
(4.8 |
)% |
|||||||||
Total wireless revenue |
$ |
22,127 |
|
$ |
23,658 |
|
(6.5 |
)% |
|
$ |
44,737 |
|
$ |
47,927 |
|
(6.7 |
)% |
|||||
|
|
|
|
|
|
|
|
|||||||||||||||
Software revenue |
|
|
|
|
|
|
|
|||||||||||||||
Operations revenue |
$ |
7,353 |
|
$ |
7,463 |
|
(1.5 |
)% |
|
$ |
16,361 |
|
$ |
16,934 |
|
(3.4 |
)% |
|||||
Maintenance revenue |
10,045 |
|
9,507 |
|
5.7 |
% |
|
20,190 |
|
18,881 |
|
6.9 |
% |
|||||||||
Total software revenue |
17,398 |
|
16,970 |
|
2.5 |
% |
|
36,551 |
|
35,815 |
|
2.1 |
% |
|||||||||
Total revenue |
$ |
39,525 |
|
$ |
40,628 |
|
(2.7 |
)% |
|
$ |
81,288 |
|
$ |
83,742 |
|
(2.9 |
)% |
|||||
GAAP net loss for the second quarter of 2019 was $0.7 million, or $0.03 per diluted share, compared to a net loss of $1.2 million, or $0.06 per diluted share, in the second quarter of 2018. GAAP net income for the first half of 2019 was $0.1 million, compared to a net loss of $0.8 million, or $0.04 per diluted share, in the first half of 2018.
In the second quarter of 2019, the Company generated $0.3 million of EBITDA (earnings before interest, taxes, depreciation and amortization), compared to EBITDA of $0.3 million in the prior year quarter. In the first half of 2019, the Company generated $3.8 million of EBITDA, compared to EBITDA of $3.6 million in the prior year period.
|
For the three months ended |
|
For the six months ended |
|||||||||||||
(Dollars in thousands) |
June 30, 2019 |
June 30, 2018 |
|
June 30, 2019 |
June 30, 2018 |
|||||||||||
Net (loss) income |
$ |
(670 |
) |
$ |
(1,172 |
) |
|
$ |
72 |
|
$ |
(827 |
) |
|||
Diluted net (loss) income per share |
$ |
(0.03 |
) |
$ |
(0.06 |
) |
|
$ |
— |
|
$ |
(0.04 |
) |
|||
EBITDA |
$ |
343 |
|
$ |
323 |
|
|
$ |
3,816 |
|
$ |
3,621 |
|
|||
Management Commentary:
“Our performance in the second quarter of 2019 was in line with our seasonal expectations. We believe our year-to-date results provide a solid base as we enter the typically more robust second half of the year” said Vincent D. Kelly, president and chief executive officer. “During the quarter, we saw strong performance in a number of key operating measures, including solid growth in year-over-year software bookings levels, both sequential and year-over-year improvements in wireless subscriber retention, increased software backlog levels, and continued operating expense management. These improvements allowed us to return $2.4 million of capital to our stockholders in the form of a quarterly dividend, while enhancing our product offerings through continued investments in our integrated communication platform, Spok Care Connect®.”
Kelly also noted that in addition to the Company’s quarterly financial performance, Spok made progress in several other areas, including product development, as well as its sales and marketing efforts. “During the quarter, Spok continued to build on our industry-leading reputation as we participated in the American Organization of Nurse Executives (AONE) annual meeting, the Healthcare IT Institute and the Association of Medical Directors of Information Systems Physician-Computer Connection Symposium (AMDIS PCC Symposium) in June. Earlier this month, we strengthened our position as an industry thought leader with the release of the findings from our Spok clinician burnout survey. Also, for the seventh consecutive year we are proud and honored to report that all of the adult hospitals named to U.S. News & World Report’s 2019-20 Best Hospitals Honor Roll use Spok clinical communication solutions to facilitate care collaboration and support exceptional patient care. Finally, during the quarter we started working with more than two dozen new customers. We are proud of our team, as we continue to make significant progress in enhancing our Care Connect platform offering and add experienced product and development leadership, staff and consulting resources.”
Michael W. Wallace, chief financial officer, said: “Expense management and strong financial discipline have allowed us to continue to invest in our business for long-term growth. In the second quarter, operating expenses were down on a year-over-year basis. Our balance sheet remains strong, with a cash, cash equivalents and short-term investments balance of $77.7 million at June 30, 2019.”
Business Outlook:
Commenting on the Company’s previously provided financial guidance for 2019, Wallace noted: “We are pleased that the second quarter results are in line with the full year 2019 guidance we had provided last quarter and we are reiterating those expectations." Regarding financial guidance for 2019, Wallace said the Company expects total revenue to range from $156 million to $174 million. Included in that total, the Company expects software revenue to comprise $75 million to $85 million. Also, Spok expects adjusted operating expenses (excludes depreciation, amortization and accretion) to range from $155 million to $165 million, and capital expenses to range from $3 million to $7 million.
2019 Second-Quarter Call and Replay:
Spok plans to host a conference call for investors to discuss its 2019 second quarter results at 10:00 a.m. ET on Thursday, August 1, 2019. Dial-in numbers for the call are 323-794-2597 or 800-458-4148. The pass code for the call is 4023312. A replay of the call will be available from 1:00 p.m. ET on August 1, 2019 until 1:00 p.m. ET on Thursday, August 15, 2019. To listen to the replay, please register at http://tinyurl.com/Spok2019Q2earningsreplay. Please enter the registration information, and you will be given access to the replay.
About Spok
Spok Holdings, Inc. (NASDAQ: SPOK), headquartered in Springfield, Virginia, is proud to be a global leader in healthcare communications. We deliver clinical information to care teams when and where it matters most to improve patient outcomes. Top hospitals rely on the Spok Care Connect® platform to enhance workflows for clinicians, support administrative compliance, and provide a better experience for patients. Our customers send over 100 million messages each month through their Spok® solutions. Spok is making care collaboration easier. For more information, visit spok.com or follow @spoktweets on Twitter.
Spok is a trademark of Spok Holdings, Inc. Spok Care Connect and Spok Mobile are trademarks of Spok, Inc.
Safe Harbor Statement under the Private Securities Litigation Reform Act: Statements contained herein or in prior press releases which are not historical fact, such as statements regarding Spok’s future operating and financial performance, are forward-looking statements for purposes of the safe harbor provisions under the Private Securities Litigation Reform Act of 1995. These forward-looking statements involve risks and uncertainties that may cause Spok’s actual results to be materially different from the future results expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially from those expectations include, but are not limited to, declining demand for paging products and services, continued demand for our software products and services, our ability to develop additional software solutions for our customers and manage our development as a global organization, the ability to manage operating expenses, particularly third party consulting services and research and development costs, future capital needs, competitive pricing pressures, competition from traditional paging services, other wireless communications services and other software providers, many of which are substantially larger and have much greater financial and human capital resources, changes in customer purchasing priorities or capital expenditures, government regulation of our products and services and the healthcare and health insurance industries, reliance upon third-party providers for certain equipment and services, unauthorized breaches or failures in cybersecurity measures adopted by us and/or included in our products and services, the effects of changes in accounting policies or practices, as well as other risks described from time to time in our periodic reports and other filings with the Securities and Exchange Commission. Although Spok believes the expectations reflected in the forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be attained. Spok disclaims any intent or obligation to update any forward-looking statements.
Tables to Follow
SPOK HOLDINGS, INC. |
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (a) |
||||||||||||||||
(Unaudited and in thousands except share, per share amounts and ARPU) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
For the three months ended |
|
For the six months ended |
||||||||||||
|
|
6/30/2019 |
|
6/30/2018 |
|
6/30/2019 |
|
6/30/2018 |
||||||||
Revenue: |
|
|
|
|
|
|
|
|
||||||||
Wireless |
|
$ |
22,127 |
|
|
$ |
23,658 |
|
|
$ |
44,737 |
|
|
$ |
47,927 |
|
Software |
|
17,398 |
|
|
16,970 |
|
|
36,551 |
|
|
35,815 |
|
||||
Total revenue |
|
39,525 |
|
|
40,628 |
|
|
81,288 |
|
|
83,742 |
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Cost of revenue |
|
7,239 |
|
|
7,596 |
|
|
14,831 |
|
|
15,495 |
|
||||
Research and development |
|
6,807 |
|
|
6,177 |
|
|
12,974 |
|
|
11,912 |
|
||||
Technology operations |
|
7,866 |
|
|
7,698 |
|
|
15,540 |
|
|
15,448 |
|
||||
Selling and marketing |
|
5,574 |
|
|
6,093 |
|
|
11,684 |
|
|
12,562 |
|
||||
General and administrative |
|
11,696 |
|
|
12,741 |
|
|
22,443 |
|
|
24,704 |
|
||||
Depreciation, amortization and accretion |
|
2,335 |
|
|
2,669 |
|
|
4,694 |
|
|
5,382 |
|
||||
Total operating expenses |
|
41,517 |
|
|
42,974 |
|
|
82,166 |
|
|
85,503 |
|
||||
% of total revenue |
|
105.0 |
% |
|
105.8 |
% |
|
101.1 |
% |
|
102.1 |
% |
||||
Operating loss |
|
(1,992 |
) |
|
(2,346 |
) |
|
(878 |
) |
|
(1,761 |
) |
||||
% of total revenue |
|
(5.0 |
)% |
|
(5.8 |
)% |
|
(1.1 |
)% |
|
(2.1 |
)% |
||||
Interest income |
|
452 |
|
|
342 |
|
|
901 |
|
|
625 |
|
||||
Other income |
|
602 |
|
|
102 |
|
|
367 |
|
|
54 |
|
||||
(Loss) income before income taxes |
|
(938 |
) |
|
(1,902 |
) |
|
390 |
|
|
(1,082 |
) |
||||
Benefit from (provision for) income taxes |
|
268 |
|
|
730 |
|
|
(318 |
) |
|
255 |
|
||||
Net (loss) income |
|
$ |
(670 |
) |
|
$ |
(1,172 |
) |
|
$ |
72 |
|
|
$ |
(827 |
) |
Basic and diluted net (loss) income per common share |
|
$ |
(0.03 |
) |
|
$ |
(0.06 |
) |
|
$ |
— |
|
|
$ |
(0.04 |
) |
Basic weighted average common shares outstanding |
|
19,217,866 |
|
|
19,750,941 |
|
|
19,207,476 |
|
|
19,888,606 |
|
||||
Diluted weighted average common shares outstanding |
|
19,217,866 |
|
|
19,750,941 |
|
|
19,375,599 |
|
|
19,888,606 |
|
||||
Cash dividends declared per common share |
|
0.125 |
|
|
0.125 |
|
|
0.25 |
|
|
0.25 |
|
||||
Key statistics: |
|
|
|
|
|
|
|
|
||||||||
Units in service |
|
977 |
|
|
1,024 |
|
|
977 |
|
|
1,024 |
|
||||
Average revenue per unit (ARPU) |
|
$ |
7.26 |
|
|
$ |
7.41 |
|
|
$ |
7.28 |
|
|
$ |
7.42 |
|
Bookings |
|
$ |
21,334 |
|
|
$ |
18,488 |
|
|
$ |
35,989 |
|
|
$ |
36,612 |
|
Backlog |
|
$ |
39,718 |
|
|
$ |
36,295 |
|
|
$ |
39,718 |
|
|
$ |
36,295 |
|
|
|
|
|
|
|
|
|
|
||||||||
(a) Slight variations in totals are due to rounding. |
||||||||||||||||
SPOK HOLDINGS, INC. |
||||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (a) |
||||||||||||||||||||||||||||||||
(Unaudited and in thousands except share, per share amounts and ARPU) |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||||||||||||||
|
|
6/30/2019 |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|
6/30/2018 |
|
3/31/2018 |
|
12/31/2017 |
|
9/30/2017 |
||||||||||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Wireless |
|
$ |
22,127 |
|
|
$ |
22,610 |
|
|
$ |
23,091 |
|
|
$ |
23,259 |
|
|
$ |
23,658 |
|
|
$ |
24,269 |
|
|
$ |
24,579 |
|
|
$ |
25,110 |
|
Software |
|
17,398 |
|
|
19,154 |
|
|
20,165 |
|
|
19,217 |
|
|
16,970 |
|
|
18,845 |
|
|
19,191 |
|
|
18,526 |
|
||||||||
Total revenue |
|
39,525 |
|
|
41,764 |
|
|
43,256 |
|
|
42,476 |
|
|
40,628 |
|
|
43,114 |
|
|
43,770 |
|
|
43,636 |
|
||||||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cost of revenue (b) |
|
7,239 |
|
|
7,592 |
|
|
8,772 |
|
|
8,141 |
|
|
7,596 |
|
|
7,878 |
|
|
7,122 |
|
|
7,069 |
|
||||||||
Research and development |
|
6,807 |
|
|
6,167 |
|
|
6,618 |
|
|
5,934 |
|
|
6,177 |
|
|
5,735 |
|
|
4,934 |
|
|
5,001 |
|
||||||||
Technology operations |
|
7,866 |
|
|
7,674 |
|
|
8,120 |
|
|
7,787 |
|
|
7,698 |
|
|
7,750 |
|
|
7,617 |
|
|
7,875 |
|
||||||||
Selling and marketing |
|
5,574 |
|
|
6,110 |
|
|
6,275 |
|
|
5,716 |
|
|
6,093 |
|
|
6,490 |
|
|
6,039 |
|
|
5,533 |
|
||||||||
General and administrative |
|
11,696 |
|
|
10,747 |
|
|
10,721 |
|
|
13,673 |
|
|
12,741 |
|
|
11,964 |
|
|
11,695 |
|
|
12,058 |
|
||||||||
Depreciation, amortization and accretion |
|
2,335 |
|
|
2,359 |
|
|
2,601 |
|
|
2,785 |
|
|
2,669 |
|
|
2,713 |
|
|
2,774 |
|
|
2,775 |
|
||||||||
Total operating expenses |
|
41,517 |
|
|
40,649 |
|
|
43,107 |
|
|
44,036 |
|
|
42,974 |
|
|
42,530 |
|
|
40,181 |
|
|
40,311 |
|
||||||||
% of total revenue |
|
105.0 |
% |
|
97.3 |
% |
|
99.7 |
% |
|
103.7 |
% |
|
105.8 |
% |
|
98.6 |
% |
|
91.8 |
% |
|
92.4 |
% |
||||||||
Operating (loss) income |
|
(1,992 |
) |
|
1,115 |
|
|
149 |
|
|
(1,560 |
) |
|
(2,346 |
) |
|
584 |
|
|
3,589 |
|
|
3,325 |
|
||||||||
% of total revenue |
|
(5.0 |
)% |
|
2.7 |
% |
|
0.3 |
% |
|
(3.7 |
)% |
|
(5.8 |
)% |
|
1.4 |
% |
|
8.2 |
% |
|
7.6 |
% |
||||||||
Interest income |
|
452 |
|
|
449 |
|
|
628 |
|
|
384 |
|
|
342 |
|
|
283 |
|
|
229 |
|
|
214 |
|
||||||||
Other income (expense) |
|
602 |
|
|
(236 |
) |
|
(593 |
) |
|
(110 |
) |
|
102 |
|
|
(47 |
) |
|
(282 |
) |
|
359 |
|
||||||||
Income (loss) before income taxes |
|
(938 |
) |
|
1,328 |
|
|
184 |
|
|
(1,286 |
) |
|
(1,902 |
) |
|
820 |
|
|
3,536 |
|
|
3,898 |
|
||||||||
Benefit from (provision for) income taxes |
|
268 |
|
|
(586 |
) |
|
5 |
|
|
446 |
|
|
730 |
|
|
(475 |
) |
|
(24,920 |
) |
|
(171 |
) |
||||||||
Net (loss) income |
|
$ |
(670 |
) |
|
$ |
742 |
|
|
$ |
189 |
|
|
$ |
(840 |
) |
|
$ |
(1,172 |
) |
|
$ |
345 |
|
|
$ |
(21,384 |
) |
|
$ |
3,727 |
|
Basic and diluted net (loss) income per common share |
|
$ |
(0.03 |
) |
|
$ |
0.04 |
|
|
$ |
0.01 |
|
|
$ |
(0.04 |
) |
|
$ |
(0.06 |
) |
|
$ |
0.02 |
|
|
$ |
(1.07 |
) |
|
$ |
0.19 |
|
Basic weighted average common shares outstanding |
|
19,217,866 |
|
|
19,196,970 |
|
|
19,445,401 |
|
|
19,456,149 |
|
|
19,750,941 |
|
|
20,027,800 |
|
|
19,987,763 |
|
|
19,977,263 |
|
||||||||
Diluted weighted average common shares outstanding |
|
19,217,866 |
|
|
19,356,712 |
|
|
19,445,401 |
|
|
19,456,149 |
|
|
19,750,941 |
|
|
20,153,291 |
|
|
19,987,763 |
|
|
20,008,321 |
|
||||||||
Key statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Units in service |
|
977 |
|
|
982 |
|
|
992 |
|
|
999 |
|
|
1,024 |
|
|
1,030 |
|
|
1,049 |
|
|
1,063 |
|
||||||||
Average revenue per unit (ARPU) |
|
$ |
7.26 |
|
|
$ |
7.32 |
|
|
$ |
7.36 |
|
|
$ |
7.40 |
|
|
$ |
7.41 |
|
|
$ |
7.47 |
|
|
$ |
7.46 |
|
|
$ |
7.48 |
|
Bookings |
|
$ |
21,334 |
|
|
$ |
14,654 |
|
|
$ |
23,076 |
|
|
$ |
21,580 |
|
|
$ |
18,488 |
|
|
$ |
18,124 |
|
|
$ |
19,190 |
|
|
$ |
18,327 |
|
Backlog |
|
$ |
39,718 |
|
|
$ |
37,392 |
|
|
$ |
40,422 |
|
|
$ |
36,366 |
|
|
$ |
36,295 |
|
|
$ |
35,930 |
|
|
$ |
42,305 |
|
|
$ |
46,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
(a) Slight variations in totals are due to rounding. |
||||||||||||||||||||||||||||||||
(b) An adjustment of $771 to cost of revenue, identified in the fourth quarter of 2018, has been reflected in this table as an increase to cost of revenue of $166, $196 and $359 in the first, second and third quarters of 2018, respectively. Total operating expenses, operating income (loss), income (loss) before income taxes, Net (loss) income and net (loss) income per share have been adjusted accordingly to reflect these changes. |
||||||||||||||||||||||||||||||||
SPOK HOLDINGS, INC. |
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (a) |
||||||||
(In thousands) |
||||||||
|
|
|
|
|
||||
|
|
6/30/2019 |
|
12/31/2018 |
||||
|
|
Unaudited |
|
|
||||
Assets |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
47,829 |
|
|
$ |
83,343 |
|
Short term investments |
|
29,854 |
|
|
3,963 |
|
||
Accounts receivable, net |
|
38,554 |
|
|
32,386 |
|
||
Prepaid expenses and other |
|
9,310 |
|
|
9,578 |
|
||
Inventory |
|
1,229 |
|
|
1,708 |
|
||
Total current assets |
|
126,776 |
|
|
130,978 |
|
||
Non-current assets: |
|
|
|
|
||||
Property and equipment, net |
|
9,759 |
|
|
10,354 |
|
||
Operating Lease right-of-use assets |
|
16,773 |
|
|
— |
|
||
Goodwill |
|
133,031 |
|
|
133,031 |
|
||
Intangible assets, net |
|
4,167 |
|
|
5,417 |
|
||
Deferred income tax assets |
|
46,229 |
|
|
46,484 |
|
||
Other non-current assets |
|
1,338 |
|
|
1,448 |
|
||
Total non-current assets |
|
211,297 |
|
|
196,734 |
|
||
Total assets |
|
$ |
338,073 |
|
|
$ |
327,712 |
|
Liabilities and stockholders' equity |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
3,795 |
|
|
$ |
2,010 |
|
Accrued compensation and benefits |
|
8,793 |
|
|
11,348 |
|
||
Accrued taxes |
|
1,785 |
|
|
1,822 |
|
||
Deferred revenue |
|
27,938 |
|
|
26,106 |
|
||
Operating lease liabilities |
|
5,261 |
|
|
— |
|
||
Other current liabilities |
|
2,567 |
|
|
3,662 |
|
||
Total current liabilities |
|
50,139 |
|
|
44,948 |
|
||
Non-current liabilities: |
|
|
|
|
||||
Asset Retirement obligations |
|
6,681 |
|
|
6,513 |
|
||
Operating lease liabilities |
|
12,084 |
|
|
— |
|
||
Other long-term liabilities |
|
669 |
|
|
1,697 |
|
||
Total non-current liabilities |
|
19,434 |
|
|
8,210 |
|
||
Total liabilities |
|
69,573 |
|
|
53,158 |
|
||
Commitments and contingencies |
|
|
|
|
||||
Stockholders' equity: |
|
|
|
|
||||
Preferred stock |
|
$ |
— |
|
|
$ |
— |
|
Common stock |
|
2 |
|
|
2 |
|
||
Additional paid-in capital |
|
89,415 |
|
|
90,559 |
|
||
Accumulated other comprehensive loss |
|
(1,394 |
) |
|
(1,301 |
) |
||
Retained earnings |
|
180,477 |
|
|
185,294 |
|
||
Total stockholders' equity |
|
268,500 |
|
|
274,554 |
|
||
Total liabilities and stockholders' equity |
|
$ |
338,073 |
|
|
$ |
327,712 |
|
|
|
|
|
|
||||
(a) Slight variations in totals are due to rounding. |
||||||||
SPOK HOLDINGS, INC. |
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (a) |
||||||||
(Unaudited and in thousands) |
||||||||
|
|
|
|
|
||||
|
|
For the six months ended |
||||||
|
|
6/30/2019 |
|
6/30/2018 |
||||
Cash flows provided by operating activities: |
|
|
|
|
||||
Net income (loss) |
|
$ |
72 |
|
|
$ |
(827 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation, amortization and accretion |
|
4,694 |
|
|
5,382 |
|
||
Deferred income tax expense |
|
208 |
|
|
(472 |
) |
||
Stock based compensation |
|
1,557 |
|
|
2,501 |
|
||
Provisions for doubtful accounts, service credits and other |
|
272 |
|
|
1,016 |
|
||
Adjustments of non-cash transaction taxes |
|
— |
|
|
(104 |
) |
||
Changes in assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
(6,682 |
) |
|
(2,986 |
) |
||
Prepaid expenses, inventory and other assets |
|
2,075 |
|
|
(309 |
) |
||
Accounts payable, accrued liabilities and other |
|
(3,161 |
) |
|
(3,184 |
) |
||
Deferred revenue |
|
1,734 |
|
|
4,981 |
|
||
Net cash provided by operating activities |
|
769 |
|
|
5,998 |
|
||
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of property and equipment |
|
(2,783 |
) |
|
(3,464 |
) |
||
Purchase of short-term investments |
|
(29,650 |
) |
|
(3,911 |
) |
||
Maturities of short-term investments |
|
4,000 |
|
|
4,000 |
|
||
Net cash used in investing activities |
|
(28,433 |
) |
|
(3,375 |
) |
||
Cash flows from financing activities: |
|
|
|
|
||||
Cash distributions to stockholders |
|
(5,049 |
) |
|
(5,201 |
) |
||
Purchase of common stock (including commissions) |
|
(1,810 |
) |
|
(9,467 |
) |
||
Purchase of common stock for tax withholding on vested equity awards |
|
(1,017 |
) |
|
(894 |
) |
||
Proceeds from issuance of common stock under the Employee Stock Purchase Plan |
|
119 |
|
|
143 |
|
||
Net cash used in financing activities |
|
(7,757 |
) |
|
(15,419 |
) |
||
Effect of exchange rate on cash |
|
(93 |
) |
|
(598 |
) |
||
Net decrease in cash and cash equivalents |
|
(35,514 |
) |
|
(13,394 |
) |
||
Cash and cash equivalents, beginning of period |
|
83,343 |
|
|
103,179 |
|
||
Cash and cash equivalents, end of period |
|
$ |
47,829 |
|
|
$ |
89,785 |
|
Supplemental disclosure: |
|
|
|
|
||||
Income taxes paid |
|
$ |
683 |
|
|
$ |
457 |
|
|
|
|
|
|
||||
(a) Slight variations in totals are due to rounding. |
||||||||
SPOK HOLDINGS, INC. |
||||||||||||||||||||||||||||||||
CONSOLIDATED REVENUE |
||||||||||||||||||||||||||||||||
SUPPLEMENTAL INFORMATION (a) |
||||||||||||||||||||||||||||||||
(Unaudited and in thousands) |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||||||||||||||
|
|
6/30/2019 |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|
6/30/2018 |
|
3/31/2018 |
|
12/31/2017 |
|
9/30/2017 |
||||||||||||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Paging |
|
$ |
21,342 |
|
|
$ |
21,687 |
|
|
$ |
21,997 |
|
|
$ |
22,442 |
|
|
$ |
22,824 |
|
|
$ |
23,308 |
|
|
$ |
23,624 |
|
|
$ |
24,128 |
|
Non-paging |
|
785 |
|
|
923 |
|
|
1,094 |
|
|
817 |
|
|
834 |
|
|
961 |
|
|
955 |
|
|
982 |
|
||||||||
Total wireless revenue |
|
$ |
22,127 |
|
|
$ |
22,610 |
|
|
$ |
23,091 |
|
|
$ |
23,259 |
|
|
$ |
23,658 |
|
|
$ |
24,269 |
|
|
$ |
24,579 |
|
|
$ |
25,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
License |
|
1,676 |
|
|
2,840 |
|
|
3,496 |
|
|
3,175 |
|
|
1,993 |
|
|
4,376 |
|
|
2,990 |
|
|
2,572 |
|
||||||||
Services |
|
4,835 |
|
|
5,206 |
|
|
5,103 |
|
|
4,555 |
|
|
4,363 |
|
|
4,071 |
|
|
5,437 |
|
|
5,189 |
|
||||||||
Equipment |
|
842 |
|
|
963 |
|
|
1,568 |
|
|
1,296 |
|
|
1,107 |
|
|
1,024 |
|
|
945 |
|
|
1,102 |
|
||||||||
Operations revenue |
|
$ |
7,353 |
|
|
$ |
9,009 |
|
|
$ |
10,167 |
|
|
$ |
9,026 |
|
|
$ |
7,463 |
|
|
$ |
9,471 |
|
|
$ |
9,372 |
|
|
$ |
8,863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Maintenance revenue |
|
$ |
10,045 |
|
|
$ |
10,145 |
|
|
$ |
9,998 |
|
|
$ |
10,191 |
|
|
$ |
9,507 |
|
|
$ |
9,374 |
|
|
$ |
9,819 |
|
|
$ |
9,663 |
|
Total software revenue |
|
$ |
17,398 |
|
|
$ |
19,154 |
|
|
$ |
20,165 |
|
|
$ |
19,217 |
|
|
$ |
16,970 |
|
|
$ |
18,845 |
|
|
$ |
19,191 |
|
|
$ |
18,526 |
|
Total revenue |
|
$ |
39,525 |
|
|
$ |
41,764 |
|
|
$ |
43,256 |
|
|
$ |
42,476 |
|
|
$ |
40,628 |
|
|
$ |
43,114 |
|
|
$ |
43,770 |
|
|
$ |
43,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
(a) Slight variations in totals are due to rounding. |
||||||||||||||||||||||||||||||||
SPOK HOLDINGS, INC. |
||||||||||||||||||||||||||||||||
CONSOLIDATED OPERATING EXPENSES |
||||||||||||||||||||||||||||||||
SUPPLEMENTAL INFORMATION (a) |
||||||||||||||||||||||||||||||||
(Unaudited and in thousands) |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||||||||||||||
|
|
6/30/2019 |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|
6/30/2018 |
|
3/31/2018 |
|
12/31/2017 |
|
9/30/2017 |
||||||||||||||||
Cost of revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Payroll and related |
|
$ |
4,749 |
|
|
$ |
4,931 |
|
|
$ |
4,868 |
|
|
$ |
4,923 |
|
|
$ |
4,853 |
|
|
$ |
4,874 |
|
|
$ |
4,374 |
|
|
$ |
4,330 |
|
Cost of sales |
|
1,900 |
|
|
2,080 |
|
|
3,349 |
|
|
2,623 |
|
|
2,119 |
|
|
2,475 |
|
|
1,990 |
|
|
2,228 |
|
||||||||
Stock based compensation |
|
97 |
|
|
107 |
|
|
44 |
|
|
75 |
|
|
75 |
|
|
55 |
|
|
58 |
|
|
4 |
|
||||||||
Other |
|
493 |
|
|
474 |
|
|
511 |
|
|
520 |
|
|
549 |
|
|
474 |
|
|
700 |
|
|
507 |
|
||||||||
Total cost of revenue (b) |
|
7,239 |
|
|
7,592 |
|
|
8,772 |
|
|
8,141 |
|
|
7,596 |
|
|
7,878 |
|
|
7,122 |
|
|
7,069 |
|
||||||||
Research and development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Payroll and related |
|
4,639 |
|
|
4,263 |
|
|
4,350 |
|
|
4,709 |
|
|
4,506 |
|
|
4,002 |
|
|
3,521 |
|
|
4,005 |
|
||||||||
Outside services |
|
1,912 |
|
|
1,745 |
|
|
2,115 |
|
|
1,040 |
|
|
1,481 |
|
|
1,513 |
|
|
1,361 |
|
|
849 |
|
||||||||
Stock based compensation |
|
84 |
|
|
11 |
|
|
5 |
|
|
71 |
|
|
90 |
|
|
71 |
|
|
(71 |
) |
|
43 |
|
||||||||
Other |
|
172 |
|
|
148 |
|
|
148 |
|
|
114 |
|
|
100 |
|
|
149 |
|
|
123 |
|
|
104 |
|
||||||||
Total research and development |
|
6,807 |
|
|
6,167 |
|
|
6,618 |
|
|
5,934 |
|
|
6,177 |
|
|
5,735 |
|
|
4,934 |
|
|
5,001 |
|
||||||||
Technology operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Payroll and related |
|
2,662 |
|
|
2,647 |
|
|
2,616 |
|
|
2,866 |
|
|
2,618 |
|
|
2,693 |
|
|
2,413 |
|
|
2,582 |
|
||||||||
Site rent |
|
3,480 |
|
|
3,296 |
|
|
3,432 |
|
|
3,482 |
|
|
3,538 |
|
|
3,496 |
|
|
3,471 |
|
|
3,534 |
|
||||||||
Telecommunications |
|
1,019 |
|
|
996 |
|
|
1,021 |
|
|
950 |
|
|
935 |
|
|
898 |
|
|
979 |
|
|
1,060 |
|
||||||||
Stock based compensation |
|
30 |
|
|
30 |
|
|
24 |
|
|
24 |
|
|
24 |
|
|
24 |
|
|
20 |
|
|
20 |
|
||||||||
Other |
|
675 |
|
|
705 |
|
|
1,027 |
|
|
465 |
|
|
583 |
|
|
639 |
|
|
734 |
|
|
679 |
|
||||||||
Total technology operations |
|
7,866 |
|
|
7,674 |
|
|
8,120 |
|
|
7,787 |
|
|
7,698 |
|
|
7,750 |
|
|
7,617 |
|
|
7,875 |
|
||||||||
Selling and marketing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Payroll and related |
|
3,329 |
|
|
3,273 |
|
|
3,047 |
|
|
3,401 |
|
|
3,311 |
|
|
3,294 |
|
|
2,573 |
|
|
3,113 |
|
||||||||
Commissions |
|
1,298 |
|
|
1,424 |
|
|
1,759 |
|
|
1,225 |
|
|
1,397 |
|
|
1,774 |
|
|
1,634 |
|
|
1,234 |
|
||||||||
Stock based compensation |
|
128 |
|
|
161 |
|
|
99 |
|
|
135 |
|
|
135 |
|
|
135 |
|
|
93 |
|
|
84 |
|
||||||||
Advertising and events |
|
656 |
|
|
933 |
|
|
1,236 |
|
|
857 |
|
|
996 |
|
|
1,158 |
|
|
1,481 |
|
|
952 |
|
||||||||
Other |
|
163 |
|
|
319 |
|
|
134 |
|
|
98 |
|
|
254 |
|
|
129 |
|
|
258 |
|
|
150 |
|
||||||||
Total selling and marketing |
|
5,574 |
|
|
6,110 |
|
|
6,275 |
|
|
5,716 |
|
|
6,093 |
|
|
6,490 |
|
|
6,039 |
|
|
5,533 |
|
||||||||
General and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Payroll and related |
|
4,136 |
|
|
4,041 |
|
|
4,087 |
|
|
4,834 |
|
|
4,340 |
|
|
4,416 |
|
|
3,649 |
|
|
4,569 |
|
||||||||
Stock based compensation |
|
690 |
|
|
219 |
|
|
860 |
|
|
1,118 |
|
|
943 |
|
|
949 |
|
|
774 |
|
|
711 |
|
||||||||
Bad debt |
|
(96 |
) |
|
308 |
|
|
303 |
|
|
513 |
|
|
279 |
|
|
528 |
|
|
143 |
|
|
184 |
|
||||||||
Facility rent and office costs |
|
2,485 |
|
|
2,294 |
|
|
1,573 |
|
|
1,235 |
|
|
1,824 |
|
|
2,144 |
|
|
1,865 |
|
|
2,013 |
|
||||||||
Outside services |
|
2,306 |
|
|
1,776 |
|
|
2,561 |
|
|
3,554 |
|
|
2,942 |
|
|
1,919 |
|
|
2,924 |
|
|
2,351 |
|
||||||||
Taxes, licenses and permits |
|
863 |
|
|
921 |
|
|
111 |
|
|
1,081 |
|
|
1,024 |
|
|
1,080 |
|
|
1,120 |
|
|
1,077 |
|
||||||||
Other |
|
1,312 |
|
|
1,188 |
|
|
1,226 |
|
|
1,338 |
|
|
1,389 |
|
|
928 |
|
|
1,220 |
|
|
1,153 |
|
||||||||
Total general and administrative |
|
11,696 |
|
|
10,747 |
|
|
10,721 |
|
|
13,673 |
|
|
12,741 |
|
|
11,964 |
|
|
11,695 |
|
|
12,058 |
|
||||||||
Depreciation, amortization and accretion |
|
2,335 |
|
|
2,359 |
|
|
2,601 |
|
|
2,785 |
|
|
2,669 |
|
|
2,713 |
|
|
2,774 |
|
|
2,775 |
|
||||||||
Operating expenses |
|
$ |
41,517 |
|
|
$ |
40,649 |
|
|
$ |
43,107 |
|
|
$ |
44,036 |
|
|
$ |
42,974 |
|
|
$ |
42,530 |
|
|
$ |
40,181 |
|
|
$ |
40,311 |
|
Capital expenditures |
|
$ |
1,495 |
|
|
$ |
1,287 |
|
|
$ |
830 |
|
|
$ |
1,630 |
|
|
$ |
2,299 |
|
|
$ |
1,164 |
|
|
$ |
2,179 |
|
|
$ |
1,816 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
(a) Slight variations in totals are due to rounding. |
||||||||||||||||||||||||||||||||
(b) An adjustment of $771 to cost of sales, identified in the fourth quarter of 2018, has been reflected in this table as an increase to cost of sales of $166, $196 and $359 in the first, second and third quarters of 2018, respectively. Total cost of revenue and operating expenses have been adjusted accordingly to reflect these changes. |
||||||||||||||||||||||||||||||||
SPOK HOLDINGS, INC. |
||||||||||||||||||||||||||||||||
UNITS IN SERVICE ACTIVITY, MARKET SEGMENT, CHURN |
||||||||||||||||||||||||||||||||
AND AVERAGE REVENUE PER UNIT (ARPU) (a) |
||||||||||||||||||||||||||||||||
(Unaudited and in thousands) |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||||||||||||||
|
|
6/30/2019 |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|
6/30/2018 |
|
3/31/2018 |
|
12/31/2017 |
|
9/30/2017 |
||||||||||||||||
Paging units in service |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Beginning units in service (000's) |
|
982 |
|
|
992 |
|
|
999 |
|
|
1,024 |
|
|
1,030 |
|
|
1,049 |
|
|
1,063 |
|
|
1,086 |
|
||||||||
Gross placements |
|
35 |
|
|
27 |
|
|
30 |
|
|
31 |
|
|
35 |
|
|
25 |
|
|
26 |
|
|
30 |
|
||||||||
Gross disconnects |
|
(40 |
) |
|
(37 |
) |
|
(37 |
) |
|
(56 |
) |
|
(41 |
) |
|
(44 |
) |
|
(40 |
) |
|
(53 |
) |
||||||||
Net change |
|
(5 |
) |
|
(10 |
) |
|
(7 |
) |
|
(25 |
) |
|
(6 |
) |
|
(19 |
) |
|
(14 |
) |
|
(23 |
) |
||||||||
Ending units in service |
|
977 |
|
|
982 |
|
|
992 |
|
|
999 |
|
|
1,024 |
|
|
1,030 |
|
|
1,049 |
|
|
1,063 |
|
||||||||
End of period units in service % of total (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Healthcare |
|
81.7 |
% |
|
81.6 |
% |
|
81.4 |
% |
|
81.7 |
% |
|
81.5 |
% |
|
81.1 |
% |
|
80.7 |
% |
|
80.4 |
% |
||||||||
Government |
|
5.6 |
% |
|
5.8 |
% |
|
5.8 |
% |
|
5.8 |
% |
|
5.7 |
% |
|
5.9 |
% |
|
6.0 |
% |
|
6.1 |
% |
||||||||
Large enterprise |
|
5.9 |
% |
|
5.9 |
% |
|
5.9 |
% |
|
6.0 |
% |
|
6.0 |
% |
|
6.0 |
% |
|
6.0 |
% |
|
6.0 |
% |
||||||||
Other(b) |
|
6.8 |
% |
|
6.7 |
% |
|
6.9 |
% |
|
6.5 |
% |
|
6.8 |
% |
|
7.0 |
% |
|
7.2 |
% |
|
7.4 |
% |
||||||||
Total |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
|
100.0 |
% |
||||||||
Account size ending units in service (000's) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
1 to 100 units |
|
74 |
|
|
77 |
|
|
78 |
|
|
81 |
|
|
85 |
|
|
88 |
|
|
92 |
|
|
95 |
|
||||||||
101 to 1,000 units |
|
179 |
|
|
186 |
|
|
190 |
|
|
192 |
|
|
197 |
|
|
198 |
|
|
198 |
|
|
201 |
|
||||||||
>1,000 units |
|
724 |
|
|
719 |
|
|
724 |
|
|
726 |
|
|
742 |
|
|
744 |
|
|
759 |
|
|
767 |
|
||||||||
Total |
|
977 |
|
|
982 |
|
|
992 |
|
|
999 |
|
|
1,024 |
|
|
1,030 |
|
|
1,049 |
|
|
1,063 |
|
||||||||
Account size net loss rate(c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
1 to 100 units |
|
(3.2 |
)% |
|
(2.3 |
)% |
|
(1.7 |
)% |
|
(4.3 |
)% |
|
(3.8 |
)% |
|
(4.7 |
)% |
|
(3.6 |
)% |
|
(2.8 |
)% |
||||||||
101 to 1,000 units |
|
(3.9 |
)% |
|
(2.3 |
)% |
|
— |
% |
|
(2.7 |
)% |
|
(0.6 |
)% |
|
(10.0 |
)% |
|
(1.1 |
)% |
|
(1.8 |
)% |
||||||||
>1,000 units |
|
0.7 |
% |
|
(1.1 |
)% |
|
(0.1 |
)% |
|
(2.2 |
)% |
|
(0.2 |
)% |
|
(1.9 |
)% |
|
(1.1 |
)% |
|
(2.2 |
)% |
||||||||
Total |
|
(0.5 |
)% |
|
(1.1 |
)% |
|
(0.2 |
)% |
|
(2.5 |
)% |
|
(0.6 |
)% |
|
(1.8 |
)% |
|
(1.3 |
)% |
|
(2.2 |
)% |
||||||||
Account size ARPU |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
1 to 100 units |
|
$ |
12.00 |
|
|
$ |
11.90 |
|
|
$ |
11.61 |
|
|
$ |
11.33 |
|
|
$ |
12.04 |
|
|
$ |
12.13 |
|
|
$ |
12.11 |
|
|
$ |
12.23 |
|
101 to 1,000 units |
|
8.47 |
|
|
8.35 |
|
|
8.28 |
|
|
8.19 |
|
|
8.34 |
|
|
8.47 |
|
|
8.58 |
|
|
8.62 |
|
||||||||
>1,000 units |
|
6.47 |
|
|
6.57 |
|
|
6.69 |
|
|
6.74 |
|
|
6.62 |
|
|
6.65 |
|
|
6.59 |
|
|
6.59 |
|
||||||||
Total |
|
$ |
7.26 |
|
|
$ |
7.32 |
|
|
$ |
7.36 |
|
|
$ |
7.40 |
|
|
$ |
7.41 |
|
|
$ |
7.47 |
|
|
$ |
7.46 |
|
|
$ |
7.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
(a) Slight variations in totals are due to rounding. |
||||||||||||||||||||||||||||||||
(b) Other includes hospitality, resort and indirect units |
||||||||||||||||||||||||||||||||
(c) Net loss rate is net current period placements and disconnected units in service divided by prior period ending units in service. |
||||||||||||||||||||||||||||||||
SPOK HOLDINGS, INC. |
||||||||||||||||||||||||||||||||
RECONCILIATION FROM NET INCOME (LOSS) TO EBITDA (a) |
||||||||||||||||||||||||||||||||
(Unaudited and in thousands) |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||||||||||||||
|
|
6/30/2019 |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|
6/30/2018 |
|
3/31/2018 |
|
12/31/2017 |
|
9/30/2017 |
||||||||||||||||
Reconciliation of net income (loss) to EBITDA (b): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net income (loss) (c) |
|
$ |
(670 |
) |
|
$ |
742 |
|
|
$ |
189 |
|
|
$ |
(840 |
) |
|
$ |
(1,172 |
) |
|
$ |
345 |
|
|
$ |
(21,384 |
) |
|
$ |
3,727 |
|
Plus (less): provision for (benefit from) income taxes |
|
(268 |
) |
|
586 |
|
|
(5 |
) |
|
(446 |
) |
|
(730 |
) |
|
475 |
|
|
24,920 |
|
|
171 |
|
||||||||
Plus (less): Other expense (income) |
|
(602 |
) |
|
236 |
|
|
593 |
|
|
110 |
|
|
(102 |
) |
|
47 |
|
|
282 |
|
|
(359 |
) |
||||||||
Less: Interest income |
|
(452 |
) |
|
(449 |
) |
|
(628 |
) |
|
(384 |
) |
|
(342 |
) |
|
(283 |
) |
|
(229 |
) |
|
(214 |
) |
||||||||
Operating income (loss) |
|
(1,992 |
) |
|
1,115 |
|
|
149 |
|
|
(1,560 |
) |
|
(2,346 |
) |
|
584 |
|
|
3,589 |
|
|
3,325 |
|
||||||||
Plus: depreciation, amortization and accretion |
|
2,335 |
|
|
2,359 |
|
|
2,601 |
|
|
2,785 |
|
|
2,669 |
|
|
2,713 |
|
|
2,774 |
|
|
2,775 |
|
||||||||
EBITDA (as defined by the Company) |
|
$ |
343 |
|
|
$ |
3,474 |
|
|
$ |
2,750 |
|
|
$ |
1,225 |
|
|
$ |
323 |
|
|
$ |
3,297 |
|
|
$ |
6,363 |
|
|
$ |
6,100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the six months ended |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
6/30/2019 |
|
6/30/2018 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Reconciliation of net income (loss) to EBITDA (b): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net income (loss) |
|
$ |
72 |
|
|
$ |
(827 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(Less) plus: (Benefit from) provision for income taxes |
|
318 |
|
|
(255 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Plus (less): Other income (expense) |
|
(367 |
) |
|
(54 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Less: Interest income |
|
(901 |
) |
|
(625 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Operating (loss) income |
|
(878 |
) |
|
(1,761 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Plus: depreciation, amortization and accretion |
|
4,694 |
|
|
5,382 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
EBITDA (as defined by the Company) |
|
$ |
3,816 |
|
|
$ |
3,621 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
RECONCILIATION FROM OPERATING EXPENSES TO ADJUSTED OPERATING EXPENSES (a) |
||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
|
For the three months ended |
||||||||||||||||||||||||||||||
|
|
6/30/2019 |
|
3/31/2019 |
|
12/31/2018 |
|
9/30/2018 |
|
6/30/2018 |
|
3/31/2018 |
|
12/31/2017 |
|
9/30/2017 |
||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating expenses |
|
$ |
41,517 |
|
|
$ |
40,649 |
|
|
$ |
43,107 |
|
|
$ |
44,036 |
|
|
$ |
42,974 |
|
|
$ |
42,530 |
|
|
$ |
40,181 |
|
|
$ |
40,311 |
|
Less: depreciation, amortization and accretion |
|
2,335 |
|
|
2,359 |
|
|
2,601 |
|
|
2,785 |
|
|
2,669 |
|
|
2,713 |
|
|
2,774 |
|
|
2,775 |
|
||||||||
Adjusted operating expenses |
|
$ |
39,182 |
|
|
$ |
38,290 |
|
|
$ |
40,506 |
|
|
$ |
41,251 |
|
|
$ |
40,305 |
|
|
$ |
39,817 |
|
|
$ |
37,407 |
|
|
$ |
37,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
(a) Slight variations in totals are due to rounding. |
||||||||||||||||||||||||||||||||
(b) EBITDA or earnings before interest, taxes, depreciation, amortization and accretion is a non-GAAP measure and is presented for analytical purposes only. Management and the Board of Directors rely on EBITDA for purposes of determining the Company’s capital allocation policies. EBITDA is also the starting point for the calculation of operating cash flow for purposes of determining whether management has achieved certain performance objectives in the Company’s short-term and long-term incentive plans. |
||||||||||||||||||||||||||||||||
(c) An adjustment to cost of revenue identified in the fourth quarter of 2018 of $771 has been reflected in this table as a reduction of Net income (loss) of $166, $196 $359, and $771 in the first, second third, and fourth quarters respectively. |
||||||||||||||||||||||||||||||||
