EX-99.1 4 dex991.htm PRESS RELEASE Press Release

 

EXHIBIT 99.1

LOGO

Vonage Holdings Corp. Reports Third Quarter 2010 Results

— Company Announces Plans for Comprehensive Refinancing —

— Adjusted EBITDA1 of $35 Million —

— Net Income of $8 Million or $0.04 per Share Excluding Adjustments2 —

— Company Reports Revenue of $214 Million —

Holmdel, NJ, November 3, 2010 – Vonage Holdings Corp. (NYSE: VG), a leading provider of communications services connecting individuals and social networks through broadband devices worldwide, announced plans for a complete refinancing of its existing term loans and results for the third quarter ended September 30, 2010.

Through the refinancing, all of the company’s existing term debt, totaling $194 million will be replaced with a term loan facility with an interest rate expected to be less than half the blended rate of the current debt. The Company plans to raise approximately $200 million of new financing.

This transaction will result in a more efficient capital structure with the following expected characteristics: total leverage at or below 1.5 times debt to EBITDA, liquidity of $55 million in cash, and earnings accretion in the first year of at least 40% due to the lower interest rates on the new debt . In addition, the terms of the new loan are expected to contain far fewer restrictive covenants than the existing debt providing the Company with greater flexibility to operate and grow its business.

On November 2, 2010, the Company entered into definitive agreements with respect to refinancing its existing debt. The Company plans to exercise its right to retire the first lien debt under the make-whole provisions of the credit agreement and retire the second lien debt at a discount of more than 25% to the contractual make-whole amount. The third lien notes will be converted into 8.3 million shares of the Company’s common stock. In addition, the third lien noteholders will receive a cash payment of $2.2 million plus accrued interest of $1.1 million. The terms of the agreements also provide for certain fees to be paid to the debt holders.

The Company plans to finance this transaction with the expected $200 million pre-payable, senior secured term loan debt and cash from its balance sheet. It plans to immediately start the process of raising the required financing with the objective of completing the entire transaction prior to December 31, 2010. Actual timing and the successful completion of the refinancing are subject to market conditions.

 

Marc Lefar, Vonage Chief Executive Officer, said, “Today’s announcement of this global refinancing marks a major milestone in the continued transformation of our company. In many ways, it is the culmination of the significant and sustained improvements we’ve achieved in our operating performance over the past two years. With the stabilization of our customer base, our strong cash flow and a transformed capital structure, we have a very strong platform on which we can continue to build the future of Vonage.”

Third Quarter Financial and Operating Highlights

Vonage reported adjusted earnings before interest, taxes, depreciation and amortization (“EBITDA”)1 of $35 million, up from $33 million in the year ago quarter and down from $41 million sequentially. EBITDA for this quarter includes $4 million in non-recurring charges from legal settlements. Income from operations increased to $20 million from $18 million in the year ago quarter and declined from $24 million sequentially.

Vonage reported net income of $8 million or $0.04 per share, excluding adjustments.2 This is an improvement from net income of $5 million excluding adjustments in the third quarter of 2009 and down from $12 million sequentially. The Company reported a GAAP net loss of $55 million or $0.26 per share. This compares to a GAAP net loss of $55 million or $0.33 per share in the third quarter of 2009. The GAAP net loss in the third quarter of 2010 includes a $60 million charge4 related to the refinancing. This charge is based on accounting rules that require the Company to value the make-whole by estimating the price at which a transaction might occur and the likelihood of it occurring, taking into consideration the facts and circumstances as of September 30, 2010.

Revenue for the third quarter was $214 million, a decrease from $222 million in the year ago quarter and down from $225 million sequentially. The decrease was driven by $6 million in non-operational items consisting of lower Universal Service Fund (“USF”) fees, which is a pass-through, and a reserve for fees paid to customers as part of the consumer class action settlement, which was recorded against revenue. Average revenue per user (“ARPU”) was $29.72, a decrease from $29.89 in the prior year and down from $31.21 sequentially.

Churn declined substantially to 2.4% from 3.4% in the year ago quarter and, as expected, increased sequentially from 2.3% due to seasonality. The Company reported a net line loss of 5,000, an improvement of 45,000 lines from the year-ago quarter and flat sequentially.

Telephony services ARPU increased to $29.45 from $29.16 a year ago driven by customer mix and higher service fees, and declined from $30.71 sequentially due to the impact of short-term promotions.

As expected, direct cost of telephony services (“COTS”) increased in part due to higher international call volume as more customers signed up for Vonage World. On a per line basis, the cost of telephony services increased to $8.36 from $7.02 in the prior year and

declined from $8.72 sequentially as a result the USF pass-through. The Company expects COTS per line to increase during the fourth quarter of 2010 as it continues to grow its base of Vonage World customers.

Direct cost of goods sold was $13 million, down from $18 million in the year ago quarter and $14 million sequentially. Direct margin3 declined to 66% from 69% in the year ago quarter and was flat sequentially.

Selling, general and administrative (“SG&A”) expense was $59 million, down from $63 million in the year ago quarter and $61 million sequentially, as the Company benefited from operating efficiencies in customer care and lower legal expenses.

Pre-marketing operating income (“PMOI”)1, which represents cash generated from the Company’s existing customer base, was $95 million, down from $103 million in the year ago quarter and down from $100 million sequentially. PMOI per line was $13.25, down from $13.89 in the third quarter of 2009 and sequentially.

Marketing expense was $49 million, down 14% from $57 million in the third quarter of 2009 and flat sequentially. Gross line additions of 163,000 decreased from 191,000 the prior year on lower spend and increased from 155,000 sequentially. Subscriber line acquisition cost (“SLAC”) was roughly flat year-over-year at $302 and declined from $318 sequentially. The Company expects fourth quarter 2010 marketing spend to continue at approximately the same level as the third quarter 2010.

As of September 30, 2010, cash, cash equivalents and restricted cash totaled $185 million. Unrestricted cash was $136 million, up from $126 million in the second quarter, and restricted cash was reduced from $54 million to $49 million sequentially. Capital expenditures for the quarter were $9 million. Free cash flow was $22 million, up from a use of $18 million in the year-ago quarter and down from $81 million sequentially, as the impact from changes in working capital declined.

Guidance

The Company expects fourth quarter EBITDA to increase year-over-year and sequentially. Capital expenditures are expected to be in the low-$40 million range for the full year 2010, a slight reduction from the Company’s previous guidance of “mid-$40 million” based on expense control and project timing.

 

(1) This is a non-GAAP financial measure. Refer below to Table 3 for a reconciliation to GAAP income (loss) from operations.
(2) This is a non-GAAP financial measure. Refer below to Table 4 for a reconciliation to GAAP net loss.
(3) Direct margin is defined as operating revenues less direct cost of telephony services and direct cost of goods sold as a percentage of revenues.
(4) This value will be adjusted in subsequent periods reflecting the progress of the refinancing and was based on probabilities of a transaction being completed based upon facts and circumstances as of September 30, 2010.

 

VONAGE HOLDINGS CORP.

TABLE 1. SUMMARY CONSOLIDATED FINANCIAL DATA

(Dollars in thousands, except per share amounts)

 

     Three Months Ended
September 30,		     Nine Months Ended
September 30,		  
     2010     2009     2010     2009  
     (Unaudited)              

Statement of Operations Data:

         

Operating Revenues:

         

Telephony services

    $ 212,135      $ 216,085      $ 658,366      $ 646,437   

Customer equipment and shipping

      1,991        5,420        9,052        19,101   
                                
     214,126        221,505        667,418        665,538   
                                

Operating Expenses:

         

Direct cost of telephony services (excluding depreciation and amortization of $4,357, $4,371, $14,297 and $14,000, respectively)

      60,263        52,044        185,727        155,275   

Direct cost of goods sold

      13,214        17,727        43,914        54,418   

Selling, general and administrative

      58,908        63,187        180,463        202,565   

Marketing

      49,254        57,393        147,818        175,232   

Depreciation and amortization

      12,649        12,881        40,346        39,625   
                                
     194,288        203,232        598,268        627,115   
                                

Income from operations

      19,838        18,273        69,150        38,423   

Other income (expense):

         

Interest income

      154        58        380        228   

Interest expense

      (11,569 )      (13,690 )      (37,203 )      (40,911 ) 

Gain (loss) on extinguishment of notes

      (1,545 )      3,816        (4,492 )      3,816   

Change in fair value of embedded features within notes payable and stock warrant

      (62,150 )      (62,998 )      (69,556 )      (48,878 ) 

Other, net

      (19 )      15        41        821   
                                
     (75,129 )      (72,799 )      (110,830 )      (84,924 ) 
                                

Loss before income tax expense

      (55,291 )      (54,526 )      (41,680 )      (46,501 ) 

Income tax expense

      (91 )      (29 )      (296 )      (498 ) 
                                

Net loss

    $ (55,382 )    $ (54,555 )    $ (41,976 )    $ (46,999 ) 
                                

Net loss per common share:

         

Basic

    $ (0.26 )    $ (0.33 )    $ (0.20 )    $ (0.29 ) 
                                

Diluted

    $ (0.26 )    $ (0.33 )    $ (0.20 )    $ (0.29 ) 
                                

Weighted-average common shares outstanding:

         

Basic

      212,086        167,666        208,278        160,477   
                                

Diluted

      212,086        167,666        208,278        160,477   
                                

VONAGE HOLDINGS CORP.

TABLE 1. SUMMARY CONSOLIDATED FINANCIAL DATA — (Continued)

(Dollars in thousands, except per share amounts)

 

 

 

     Three Months Ended
September 30,		     Nine Months Ended
September 30,		  
     2010     2009     2010     2009  
     (unaudited)              

Statement of Cash Flow Data:

         

Net cash provided by (used in) operating activities

    $ 30,836      $ (8,963 )    $ 175,354      $ 16,660   

Net cash used in investing activities

      (3,379 )      (9,192 )      (29,421 )      (23,673 ) 

Net cash used in financing activities

      (17,606 )      (587 )      (42,090 )      (2,588 ) 

Capital expenditures, intangible asset purchases and development of software assets

      (8,506 )      (9,191 )      (24,612 )      (23,235 ) 

 

     September 30,
2010		     December 31,
2009		  

Balance Sheet Data (at period end):

     

Cash and cash equivalents

    $ 136,251      $ 32,213   

Restricted cash

      48,480        43,700   

Accounts receivable, net of allowance

      19,000        15,053   

Inventory, net of allowance

      4,265        7,771   

Prepaid expenses and other current assets

      21,340        40,425   

Deferred customer acquisition costs

      9,414        23,072   

Property and equipment, net

      79,315        90,548   

Software, net

      31,789        35,540   

Debt related costs, net

      4,819        7,412   

Intangible assets, net

      4,473        5,331   

Other assets

      3,250        12,319   
                

Total assets

    $ 362,396      $ 313,384   
                

Accounts payable and accrued expenses

    $ 139,113      $ 80,683   

Deferred revenue

      48,997        64,558   

Total notes payable, including current portion, net of discount

      178,488        201,771   

Embedded features within notes payable, at fair value

      79,520        25,050   

Capital lease obligations

      19,853        20,948   

Other liabilities

      7,816        12,283   
                

Total liabilities

    $ 473,787      $ 405,293   
                

Total stockholders’ deficit

    $ (111,391 )    $ (91,909 ) 
                

 

 

VONAGE HOLDINGS CORP.

TABLE 2. SUMMARY CONSOLIDATED OPERATING DATA

(unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,  
     2010     2010     2009     2010     2009  

Gross subscriber line additions

      163,055        154,997        190,834        472,770        561,089   

Change in net subscriber lines

      (4,846 )      (5,236 )      (50,191 )      (35,861 )      (145,327 ) 

Subscriber lines (at period end)

      2,399,035        2,403,881        2,445,027        2,399,035        2,445,027   

Average monthly customer churn

      2.4 %      2.3 %      3.4 %      2.5 %      3.2 % 

Average monthly revenue per line

    $ 29.72      $ 31.21      $ 29.89      $ 30.68      $ 29.37   

Average monthly telephony services revenue per line

    $ 29.45      $ 30.71      $ 29.16      $ 30.27      $ 28.53   

Average monthly direct cost of telephony services per line

    $ 8.36      $ 8.72      $ 7.02      $ 8.54      $ 6.85   

Marketing costs per gross subscriber line addition

    $ 302      $ 318      $ 301      $ 313      $ 312   

Employees (excluding temporary help) (at period end)

      1,145        1,158        1,239        1,145        1,239   

Direct margin as a % of total revenue

      65.7 %      65.8 %      68.5 %      65.6 %      68.5 % 

VONAGE HOLDINGS CORP.

TABLE 3. RECONCILIATION OF GAAP INCOME FROM OPERATIONS TO ADJUSTED

EBITDA AND PRE-MARKETING OPERATING INCOME

(Dollars in thousands)

(unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,  
     2010     2010     2009     2010     2009  

Income from operations

    $ 19,838      $ 24,298      $ 18,273      $ 69,150      $ 38,423   

Depreciation and amortization

      12,649        13,929        12,881        40,346        39,625   

Share-based expense

      2,483        2,330        2,058        5,831        6,893   
                                        

Adjusted EBITDA

      34,970        40,557        33,212        115,327        84,941   

Marketing

      49,254        49,324        57,393        147,818        175,232   

Customer equipment and shipping

      (1,991 )      (3,637 )      (5,420 )      (9,052 )      (19,101 ) 

Direct cost of goods sold

      13,214        14,053        17,727        43,914        54,418   
                                        

Pre-marketing operating income

    $ 95,447      $ 100,297      $ 102,912      $ 298,007      $ 295,490   
                                        

As a % of telephony services revenue

      45.0 %      45.2 %      47.6 %      45.3 %      45.7 % 

 

VONAGE HOLDINGS CORP.

TABLE 4. RECONCILIATION OF GAAP NET LOSS TO

NET INCOME (LOSS) EXCLUDING ADJUSTMENTS

(Dollars in thousands, except per share amounts)

(unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 30,     June 30,     September 30,     September 30,  
     2010     2010     2009     2010     2009  

Net loss

    $ (55,382 )    $ (562 )    $ (54,555 )    $ (41,976 )    $ (46,999 ) 

Change in fair value of embedded features within notes payable and stock warrant

      62,150        8,241        62,998        69,556        48,878   

(Gain) loss on extinguishment of notes

      1,545        3,985        (3,816 )      4,492        (3,816 ) 
                                        

Net income (loss) excluding adjustments

    $ 8,313      $ 11,664      $ 4,627      $ 32,072      $ (1,937 ) 
                                        

Net loss per common share:

           

Basic

    $ (0.26 )    $ —        $ (0.33 )    $ (0.20 )    $ (0.29 ) 
                                        

Diluted

    $ (0.26 )    $ —        $ (0.33 )    $ (0.20 )    $ (0.29 ) 
                                        

Weighted-average common shares outstanding:

           

Basic

      212,086        211,305        167,666        208,278        160,477   
                                        

Diluted

      212,086        211,305        167,666        208,278        160,477   
                                        

Net income (loss) per common share, excluding adjustments:

           

Basic

    $ 0.04      $ 0.06      $ 0.03      $ 0.15      $ (0.01 ) 
                                        

Diluted

    $ 0.04      $ 0.05      $ 0.03      $ 0.15      $ (0.01 ) 
                                        

Weighted-average common shares outstanding:

           

Basic

      212,086        211,305        167,666        208,278        160,477   
                                        

Diluted

      229,379        224,728        221,005        224,718        160,477   
                                        

 

VONAGE HOLDINGS CORP.

TABLE 5. RECONCILIATION OF NOTES PAYABLE AND CAPITAL LEASES TO NET DEBT

(Dollars in thousands)

(unaudited)

 

     September 30,      December 31,      March 31,      June 30,      September 30,  
     2009      2009      2010      2010      2010  

Current maturities of capital lease obligations

    $ 1,434       $ 1,500       $ 1,567       $ 1,637       $ 1,708   

Current portion of notes payable

      1,303         1,303         1,303         1,303         1,303   

Notes payable, net of discount

      195,398         200,468         202,624         188,350         177,185   

Capital lease obligations, net of current maturities

      19,854         19,448         19,029         18,597         18,145   

Unamortized discount - notes payable

      25,572         24,142         22,476         17,918         15,716   
                                            

Gross Debt

    $ 243,561       $ 246,861       $ 246,999       $ 227,805       $ 214,057   
                                            

Less:

               

Unrestricted cash

    $ 37,819       $ 32,213       $ 52,055       $ 125,900       $ 136,251   

Concentration account

      —           3,277         30,000         30,000         30,000   
                                            

Net debt

    $ 205,742       $ 211,371       $ 164,944       $ 71,905       $ 47,806   
                                            

Gross Debt Breakout:

               

First lien principal

    $ 128,491       $ 128,165       $ 127,840       $ 104,327       $ 99,501   

Second lien principal

      72,000         72,000         72,000         72,000         62,540   

Third lien principal

      6,369         5,695         2,600         2,400         2,400   

Second lien paid-in-kind interest

      14,171         18,576         23,104         27,912         28,653   

Third lien accrued but unpaid interest

      1,242         1,478         859         932         1,110   

Capital leases

      21,288         20,947         20,596         20,234         19,853   
                                            

Gross Debt

    $ 243,561       $ 246,861       $ 246,999       $ 227,805       $ 214,057   
                                            

 

About Vonage

Vonage (NYSE: VG) is a leading provider of communications services connecting individuals and social networks through broadband devices worldwide. Our award winning technology serves approximately 2.4 million subscribers. We provide feature-rich communication solutions that offer flexibility, portability and ease-of-use.

Our Vonage World plan offers free unlimited calling to landline phones in all cities and locations in more than 60 countries with popular features like call waiting, call forwarding and voicemail — for one low, flat monthly rate.

Vonage’s service is sold on the web and through regional and national retailers including Wal-Mart Stores Inc. and is available to customers in the U.S., Canada and the United Kingdom. For more information about Vonage’s products and services, please visit http://www.vonage.com.

Vonage Holdings Corp. is headquartered in Holmdel, New Jersey. Vonage® is a registered trademark of Vonage Marketing Inc., a subsidiary of Vonage Holdings Corp.

 

Vonage Investor Contact:    Vonage Media Contact:

Leslie Arena

732.203.7372

leslie.arena@vonage.com

   

Arpine McQueen

732.218.6075

amcqueen@vonage.com

 

Use of Non-GAAP Financial Measures

This press release includes the following measures defined as non-GAAP financial measures by the Securities and Exchange Commission: adjusted earnings before interest, taxes, depreciation and amortization (“adjusted EBITDA”), pre-marketing operating income, net income (loss) excluding adjustments and net debt.

Vonage uses adjusted EBITDA and pre-marketing operating income as principal indicators of the operating performance of its business.

Vonage believes that adjusted EBITDA permits a comparative assessment of its operating performance, relative to its performance based on its GAAP results, while isolating the effects of depreciation and amortization, which may vary from period to period without any correlation to underlying operating performance, and of share-based expense, which is a non-cash expense that also varies from period to period.

Vonage believes that pre-marketing operating income is an important metric to evaluate the profitability of the existing customer base to justify the level of continued investment in growing that customer base. In addition, as the Company is focused on growing both its revenue and customer base, the Company has chosen to invest significant amounts on its marketing activities to acquire and replace subscribers.

The Company provides information relating to its adjusted EBITDA and pre-marketing operating income so that investors have the same data that the Company employs in assessing its overall operations. The Company believes that trends in its adjusted EBITDA and pre-marketing operating income are valuable indicators of the operating performance of the Company on a consolidated basis and of its ability to produce operating cash flow to fund working capital needs, to service debt obligations and to fund capital expenditures. Adjusted EBITDA is also a component of several financial covenants arising under the Company’s November 2008 financing and failing to meet these covenants would be likely to have an adverse effect on us.

The Company has also excluded from its net loss the change in fair value of embedded features within notes payable and stock warrant and gain (loss) on extinguishment of notes. The Company believes that excluding these items will assist investors in evaluating the Company’s operating performance and in better understanding its results of operations when these events occurred on a comparative basis.

Vonage uses net debt as a measure of assessing leverage, as it reflects the gross debt under our credit agreements and capital leases less cash available to repay such amounts. The Company believes that net debt is also a factor that third parties consider in valuing the Company.

The non-GAAP financial measures used by Vonage may not be directly comparable to similarly titled measures reported by other companies due to differences in accounting policies and items excluded or included in the adjustments, which limits its usefulness

as a comparative measure. These non-GAAP financial measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results.

Vonage defines adjusted EBITDA as GAAP income from operations excluding depreciation and amortization and share-based expense.

Vonage defines pre-marketing operating income as GAAP income from operations excluding customer equipment and shipping revenue, direct cost of goods sold, depreciation and amortization, marketing and share-based expense.

Vonage defines net income (loss) excluding adjustments, as GAAP net loss excluding the change in fair value of embedded features within notes payable and stock warrant and the gain (loss) on extinguishment of notes.

Vonage defines net debt as the current and long-term portion of notes payable and capital lease obligations plus unamortized discount on notes payable less unrestricted cash and cash in a concentration account required by the Company’s credit agreements.

Conference Call and Webcast

Management will host a webcast discussion of the quarter’s results on Wednesday, November 3, 2010 at 10:00 AM Eastern Time. To participate, please dial (877) 359-9508 approximately ten minutes prior to the call. International callers should dial (224) 357-2393. A replay will be available approximately two hours after the conclusion of the call until midnight November 16, 2010, and may be accessed by dialing (800) 642-1687. International callers should dial (706) 645-9291. The replay passcode is: 16391586.

The webcast will be broadcast live through Vonage’s Investor Relations website at http://ir.vonage.com. Windows Media Player or RealPlayer is required to listen to this webcast. A replay will be available shortly after the live webcast.

Safe Harbor Statement

This press release contains forward-looking statements regarding the proposed refinancing of the Company’s debt, growth strategy, telephony and marketing costs, adjusted EBITDA, and capital expenditures. In addition, other statements in this press release that are not historical facts or information may be forward-looking statements. The forward-looking statements in this release are based on information available at the time the statements are made and/or management’s belief as of that time with respect to future events and involve risks and uncertainties that could cause actual results and outcomes to be materially different. Important factors that could cause such differences include but are not limited to: the competition the Company faces; the Company’s ability to adapt to rapid changes in the market for voice and messaging services and successfully introduce new products and services; the Company’s ability to control

customer churn and attract new customers; worsening economic conditions; restrictions in the Company’s debt agreements that may limit its operating flexibility; system disruptions or flaws in the Company’s technology; results of pending or future litigation or intellectual property matters involving the Company; results of regulatory inquiries into the Company’s business practices; the Company’s dependence on third party facilities, equipment and services; the Company’s dependence upon key personnel; any failure to meet New York Stock Exchange listing requirements; the Company’s history of net operating losses; the Company’s ability to obtain additional financing if needed; differences between the Company’s service and traditional phone services, including 911 service; the Company’s dependence on customers’ existing broadband connections; uncertainties relating to regulation of VoIP services; the Company’s ability to negotiate favorable rates with service providers and increases in termination charges that may be approved by regulators in various countries; the Company’s ability to complete the refinancing of its credit facilities and convertible notes; and other factors that are set forth in the “Risk Factors” section and other sections of Vonage’s Annual Report on Form 10-K for the year ended December 31, 2009, as well as in the Company’s Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. While the Company may elect to update forward-looking statements at some point in the future, it specifically disclaims any obligation to do so, and therefore, you should not rely on these forward-looking statements as representing the Company’s views as of any date subsequent to today.

(vg-f)