Trilogy International Partners Inc. (“TIP Inc.” or the “Company”)
(TSX: TRL), an international wireless and fixed broadband
telecommunications operator, today announced its unaudited
financial and operating results for the fourth quarter of 2018.
“We are pleased with our results for both the
fourth quarter and the year,” said Brad Horwitz, President and CEO.
“In New Zealand, we entered the year with the primary objectives of
regaining our momentum in postpaid and normalizing operating
expenses. We are encouraged by our progress on both fronts. As a
result, we exceeded our original guidance on the Adjusted EBITDA
line. Our strategy is working and we expect this strong growth to
continue into 2019.”
“In Bolivia, our fourth quarter and full year
results were slightly better than our expectations. Revenue
headwinds continue in the market due to on-going price-based
competition. We continue to look at a number of operational and
strategic alternatives. In this regard, we are pleased with the
tower sale announced earlier this quarter and will remain
opportunistic as it relates to maximizing shareholder value.”
Consolidated Financial
Highlights
|
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|
|
(unaudited) |
|
|
|
|
(US dollars in
millions unless otherwise noted) |
2018 |
|
2017 |
|
%
Chg |
2018 |
|
2017 |
|
%
Chg |
|
|
|
|
|
|
|
|
|
Total
revenues |
207.0 |
|
202.5 |
|
2% |
798.2 |
|
778.9 |
|
2% |
|
|
|
|
|
|
|
|
|
Service revenues |
139.0 |
|
143.5 |
|
(3%) |
576.6 |
|
600.1 |
|
(4%) |
|
|
|
|
|
|
|
|
|
Net
loss(1) |
(4.2 |
) |
(2.4 |
) |
(78%) |
(31.7 |
) |
(30.1 |
) |
(6%) |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(2) |
37.0 |
|
32.9 |
|
12% |
144.7 |
|
150.4 |
|
(4%) |
|
Adjusted EBITDA margin(2) |
26.6 |
% |
22.9 |
% |
n/m |
25.1 |
% |
25.1 |
% |
n/m |
|
|
|
|
|
|
|
|
|
n/m -
not meaningful |
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
|
(1) |
There was no gain or loss from discontinued operations
in the periods presented. Thus, Loss from continuing operations has
been replaced with Net loss. |
(2) |
These are Non-GAAP measures and do not have
standardized meanings under generally accepted accounting
principles in the United States ("GAAP"). Therefore, they are
unlikely to be comparable to similar measures presented by other
companies. For definitions and a reconciliation with the most
directly comparable GAAP financial measures, see “Non-GAAP Measures
and Other Financial Measures; Basis of Presentation” herein. |
|
|
|
|
|
|
|
|
|
Certain amounts in prior year periods relating to the
imputed discount on Equipment Installment Plan ("EIP") receivables
have been reclassified from Other, net to Non-subscriber
international long distance and other revenues on our Consolidated
Statements of Operations and Comprehensive loss, to conform to the
current year’s presentation. See “About this earnings release”
below for further detail. |
Strategic Highlights
Tower Sales and Lease Back
Transaction
On February 15, 2019, TIP Inc. announced that
its Bolivian subsidiary, NuevaTel, entered into an agreement to
sell approximately 600 of NuevaTel’s towers to Phoenix Tower
International (“PTI”). On February 26, 2019, TIP Inc. announced
that NuevaTel had completed the initial closing with PTI and that
400 towers had been conveyed for cash consideration of $65 million.
NuevaTel anticipates that it will receive approximately US$100
million in cash once all of the towers are conveyed to PTI.
NuevaTel also expects its operating expenses to increase by
approximately $8 million on an annual run rate basis, once all
anticipated closings have occurred.
Conference Call Information
Call Date: Thursday, March 28, 2019 Call Time:
10:30 a.m. (PT)
US Toll Free: 1-844-826-3035 Canada Toll Free:
1-855-669-9657 International Toll: 1-412-317-5144
Please ask the operator to be joined into the
Trilogy International Partners (TRL) call.
Online info (audio only):
http://www.trilogy-international.com/events-and-presentations Live
simulcast (listen only) available during the call. Participants
should register on the website approximately 10 minutes prior to
the start of the webcast.
A replay of the conference call will be available
at approximately 12:30 p.m. (PT) the day of the live call. Replay
dial-in access is as follows:
US Toll Free: 1-877-344-7529 Canada Toll Free:
1-855-669-9658 International Toll: 1-412-317-0088 Replay Access
Code: 10127166
About Trilogy International Partners
Inc.
TIP Inc. is the parent of Trilogy International
Partners LLC (“Trilogy LLC”), a wireless telecommunications
operator formed by wireless industry veterans John Stanton, Theresa
Gillespie and Brad Horwitz. Trilogy LLC’s founders have an
exceptional track record of successfully buying, building,
launching and operating communications businesses in 15
international markets and the United States.
Trilogy LLC, together with its consolidated
subsidiaries in New Zealand and Bolivia, is a provider of wireless
voice and data communications services including local,
international long distance and roaming services, for both
subscribers and international visitors roaming on its networks.
Trilogy LLC also provides fixed broadband communications services
to residential and enterprise customers in New Zealand.
Trilogy LLC completed a transaction with
Alignvest Acquisition Corporation (“AQX”) on February 7, 2017 (the
“Arrangement”). For accounting purposes, the Arrangement was
treated as a “reverse acquisition” and
recapitalization. Trilogy LLC was considered the accounting
acquirer and upon closing AQX was renamed Trilogy International
Partners Inc. Accordingly, Trilogy LLC’s historical financial
statements as of and for the periods ended prior to the acquisition
became the historical financial statements of TIP Inc. prior to the
date of the transaction.
Unless otherwise stated, the financial
information provided here is for TIP Inc. as of December 31,
2018.
TIP Inc.’s head office is located at 155 108th
Avenue NE, Suite 400, Bellevue, Washington, 98004 USA. Its common
shares trade on the Toronto Stock Exchange under the ticker TRL and
its warrants trade on such exchange under the ticker TRL.WT.
For more information, visit
www.trilogy-international.com.
Business segments
TIP Inc.’s reportable segments are New Zealand
and Bolivia. Segment information is regularly reported to our
Chief Executive Officer (the chief operating decision-maker).
Segments and the nature of their businesses are as follows:
Segment |
Principal activities |
Bolivia |
Wireless telecommunications operations for Bolivian consumers and
businesses. |
New Zealand |
Wireless telecommunications operations for New Zealand consumers
and businesses; broadband network connectivity through fiber
network assets to support a range of voice, data, and networking
for New Zealand consumers, businesses, and governments. |
About this earnings release
This earnings release contains information about
our business and performance for the three and twelve months ended
December 31, 2018, as well as forward-looking information about our
2019 fiscal year and assumptions. See “About Forward-Looking
Information” for more information. This discussion should be read
together with supplementary information filed on the date hereof
under TIP Inc.’s profile on SEDAR (www.sedar.com) and EDGAR
(www.sec.gov).
The financial information included in this press
release was prepared in accordance with GAAP. In our discussion, we
also use certain Non-GAAP financial measures to evaluate our
performance. See “Non-GAAP Measures and Other Financial Measures;
Basis of Presentation” for more information.
Beginning with the second quarter of 2018, the
amortization of imputed discount on EIP receivables has been
reclassified from Other, net and is now included as a component of
Non-subscriber international long distance and other revenues on
our Consolidated Statements of Operations and Comprehensive Loss.
This presentation provides a clearer representation of amounts
earned from the Company’s ongoing operations and aligns with
industry practice, thereby enhancing comparability. We applied this
reclassification to all periods presented in this release.
Amortization of imputed discount included within Non-subscriber
international long distance and other revenues was $0.6 million and
$0.5 million for the three months ended December 31, 2018 and 2017,
respectively, and $2.4 million and $2.1 million for the twelve
months ended December 31, 2018 and 2017, respectively. This change
had no impact on net loss for any period presented.
All dollar amounts are in United States dollars
(“USD”) unless otherwise stated. In New Zealand, the Company
generates revenues and incurs costs in New Zealand dollars (“NZD”).
Fluctuations in the value of the New Zealand dollar relative to the
USD can increase or decrease the Company’s overall revenue and
profitability as stated in USD, which is the Company’s reporting
currency. The following table sets forth for each period indicated
the exchange rates in effect at the end of the period and the
average exchange rates for such periods, for the NZD, expressed in
USD.
|
|
December 31, 2018 |
|
December 31, 2017 |
|
% Change |
|
End
of period NZD to USD exchange rate |
0.67 |
|
0.71 |
|
(5%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December
31,(unaudited) |
|
Twelve Months Ended December 31, |
|
|
2018 |
|
2017 |
|
% Change |
|
2018 |
|
2017 |
|
% Change |
|
Average NZD to USD exchange rate |
0.67 |
|
0.70 |
|
(4%) |
|
0.69 |
|
0.71 |
|
(3%) |
Amounts for subtotals, totals and percentage
changes included in tables in this release may not sum or calculate
using the numbers as they appear in the tables due to rounding.
Differences between amounts set forth in the following tables and
corresponding amounts in TIP Inc.’s Annual Financial Statements and
related notes or Consolidated Financial Statements and related
notes for the period ended December 31 are a result of rounding.
Information is current as of March 27, 2019, and was approved by
TIP Inc.’s Board of Directors. This press release includes
forward-looking statements and assumptions. See “About
Forward-Looking Information” for more information.
Additional information relating to TIP Inc.,
including our financial statements, Management’s Discussion and
Analysis for the year ended December 31, 2018 (“MD&A”), Annual
Information Form for the year ended December 31, 2018 (“AIF”), and
other filings with Canadian securities commissions and the U.S.
Securities and Exchange Commission, is available on TIP Inc.’s
website (www.trilogy-international.com) in the investor relations
section and under TIP Inc.’s profile on SEDAR (www.sedar.com) and
EDGAR (www.sec.gov).
Consolidated Financial
Results
|
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|
|
(unaudited) |
|
(US dollars in millions unless otherwise noted) |
2018 |
|
2017 |
|
% Chg |
|
2018 |
|
2017 |
|
% Chg |
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
New Zealand |
148.3 |
|
143.1 |
|
4 |
% |
556.4 |
|
520.0 |
|
7 |
% |
|
Bolivia |
58.5 |
|
59.2 |
|
(1 |
%) |
240.9 |
|
258.4 |
|
(7 |
%) |
|
Unallocated Corporate & Eliminations |
0.2 |
|
0.1 |
|
73 |
% |
0.8 |
|
0.4 |
|
96 |
% |
|
Total revenues |
207.0 |
|
202.5 |
|
2 |
% |
798.2 |
|
778.9 |
|
2 |
% |
|
|
|
|
|
|
|
|
|
Total
service revenues |
139.0 |
|
143.5 |
|
(3 |
%) |
576.6 |
|
600.1 |
|
(4 |
%) |
|
|
|
|
|
|
|
|
|
Net loss(1) |
(4.2 |
) |
(2.4 |
) |
(78 |
%) |
(31.7 |
) |
(30.1 |
) |
(6 |
%) |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
New Zealand |
25.8 |
|
20.9 |
|
24 |
% |
90.4 |
|
85.3 |
|
6 |
% |
|
Bolivia |
13.4 |
|
15.4 |
|
(13 |
%) |
65.5 |
|
76.5 |
|
(14 |
%) |
|
Unallocated Corporate & Eliminations |
(2.2 |
) |
(3.4 |
) |
34 |
% |
(11.2 |
) |
(11.4 |
) |
2 |
% |
|
Adjusted EBITDA(2) |
37.0 |
|
32.9 |
|
12 |
% |
144.7 |
|
150.4 |
|
(4 |
%) |
|
Adjusted EBITDA margin(2) |
26.6 |
% |
22.9 |
% |
n/m |
|
25.1 |
% |
25.1 |
% |
n/m |
|
|
|
|
|
|
|
|
|
|
Cash
provided by operating activities |
45.5 |
|
34.5 |
|
32 |
% |
74.6 |
|
65.0 |
|
15 |
% |
|
|
|
|
|
|
|
|
|
Capital expenditures(3) |
24.7 |
|
36.2 |
|
(32 |
%) |
82.9 |
|
92.4 |
|
(10 |
%) |
|
Capital intensity |
18 |
% |
25 |
% |
n/m |
|
14 |
% |
15 |
% |
n/m |
|
|
n/m -
not meaningful |
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
|
(1) |
There was no gain or loss from discontinued operations
in the periods presented. Thus, Loss from continuing operations has
been replaced with Net loss. |
(2) |
These are Non-GAAP measures and do not have
standardized meanings under GAAP. Therefore, they are unlikely to
be comparable to similar measures presented by other companies. For
definitions and a reconciliation with the most directly comparable
GAAP financial measures, see “Non-GAAP Measures and Other Financial
Measures; Basis of Presentation” herein. |
(3) |
Represents purchases of property and equipment
excluding purchases of property and equipment acquired through
vendor-backed financing and capital lease arrangements. |
Results of Our Business
Segments
New Zealand
Financial Results
|
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|
|
(unaudited) |
|
(US dollars in millions unless otherwise noted) |
2018 |
|
2017 |
|
% Chg |
|
2018 |
|
2017 |
|
% Chg |
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
Wireless service revenues |
64.8 |
|
67.3 |
|
(4 |
%) |
265.9 |
|
274.2 |
|
(3 |
%) |
|
Wireline service revenues |
15.8 |
|
14.4 |
|
10 |
% |
61.8 |
|
57.1 |
|
8 |
% |
|
Non-subscriber ILD and other revenues |
2.0 |
|
3.1 |
|
(37 |
%) |
11.6 |
|
13.6 |
|
(15 |
%) |
|
Total
service revenues |
82.5 |
|
84.8 |
|
(3 |
%) |
339.4 |
|
344.9 |
|
(2 |
%) |
|
Equipment sales |
65.7 |
|
58.4 |
|
13 |
% |
217.0 |
|
175.1 |
|
24 |
% |
|
Total revenues |
148.3 |
|
143.1 |
|
4 |
% |
556.4 |
|
520.0 |
|
7 |
% |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
25.8 |
|
20.9 |
|
24 |
% |
90.4 |
|
85.3 |
|
6 |
% |
|
Adjusted EBITDA margin(1) |
31.3 |
% |
24.6 |
% |
n/m |
|
26.6 |
% |
24.7 |
% |
n/m |
|
|
|
|
|
|
|
|
|
|
Capital expenditures(2) |
17.2 |
|
16.0 |
|
7 |
% |
53.1 |
|
53.9 |
|
(2 |
%) |
|
Capital intensity |
21 |
% |
19 |
% |
n/m |
|
16 |
% |
16 |
% |
n/m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscriber Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|
|
(unaudited) |
|
(Thousands unless otherwise noted) |
2018 |
|
2017 |
|
% Chg |
|
2018 |
|
2017 |
|
% Chg |
|
|
|
|
|
|
|
|
|
|
Postpaid |
|
|
|
|
|
|
|
Gross additions |
25.4 |
|
27.4 |
|
(7 |
%) |
96.3 |
|
90.0 |
|
7 |
% |
|
Net additions |
12.5 |
|
5.5 |
|
128 |
% |
34.1 |
|
23.8 |
|
44 |
% |
|
Total postpaid subscribers |
430.2 |
|
396.0 |
|
9 |
% |
430.2 |
|
396.0 |
|
9 |
% |
|
Prepaid |
|
|
|
|
|
|
|
Net additions (losses) |
26.7 |
|
(14.6 |
) |
283 |
% |
(59.6)(3) |
|
(41.5 |
) |
(44 |
%) |
|
Total prepaid subscribers |
965.4 |
|
1,025.1 |
|
(6 |
%) |
965.4 |
|
1,025.1 |
|
(6 |
%) |
|
Total wireless subscribers |
1,395.6 |
|
1,421.1 |
|
(2 |
%) |
1,395.6 |
|
1,421.1 |
|
(2 |
%) |
|
|
|
|
|
|
|
|
|
Wireline |
|
|
|
|
|
|
|
Gross additions |
8.7 |
|
5.4 |
|
60 |
% |
31.6 |
|
27.2 |
|
16 |
% |
|
Net additions |
4.0 |
|
1.4 |
|
190 |
% |
13.2 |
|
12.8 |
|
3 |
% |
|
Total wireline subscribers |
81.8 |
|
68.5 |
|
19 |
% |
81.8 |
|
68.5 |
|
19 |
% |
|
Total subscribers |
1,477.4 |
|
1,489.7 |
|
(1 |
%) |
1,477.4 |
|
1,489.7 |
|
(1 |
%) |
|
|
|
|
|
|
|
|
|
Monthly blended wireless ARPU ($, not rounded) |
15.69 |
|
15.74 |
|
(0 |
%) |
15.74 |
|
15.98 |
|
(2 |
%) |
|
Monthly postpaid wireless ARPU ($, not rounded) |
33.25 |
|
35.22 |
|
(6 |
%) |
34.48 |
|
36.36 |
|
(5 |
%) |
|
Monthly prepaid wireless ARPU ($, not rounded) |
7.72 |
|
7.68 |
|
1 |
% |
7.60 (3) |
|
7.79 |
|
(2 |
%) |
|
Blended wireless churn |
2.2 |
% |
3.2 |
% |
n/m |
|
2.9%(3) |
|
3.2 |
% |
n/m |
|
|
Postpaid churn |
1.4 |
% |
2.1 |
% |
n/m |
|
1.5 |
% |
1.7 |
% |
n/m |
|
|
n/m -
not meaningful |
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
|
(1) |
Adjusted EBITDA Margin is calculated as Adjusted
EBITDA divided by Service revenues. |
(2) |
Represents purchases of property and equipment
excluding purchases of property and equipment acquired through
vendor-backed financing and capital lease arrangements. |
(3) |
Includes approximately 37 thousand deactivations of
prepaid wireless subscribers in the year ended December 31, 2018
relating to the 2G network shutdown that occurred during the three
months ended March 31, 2018. Exclusive of these deactivations
resulting from the 2G network shutdown, prepaid net losses would
have been 23 thousand, blended wireless churn would have been 2.66%
and monthly prepaid wireless ARPU would have been $7.46 for the
year ended December 31, 2018. |
Revenues
Our total revenues in New Zealand increased $5.1
million, or 4%, for the three months ended December 31, 2018,
compared to the same period in 2017. The increase in total revenues
was primarily driven by higher equipment sales in the period.
Service revenues decreased by $2.3 million, or 3%, for the three
months ended December 31, 2018, primarily as a result of the
following:
- Postpaid revenues increased by $0.7 million, or 2%. Excluding
the impact of foreign currency exchange, postpaid revenues
increased by $2.3 million, or 6%, driven by a 9% increase in ending
postpaid subscribers, partially offset by a 2% decline in postpaid
ARPU under local currency;
- Prepaid revenues decreased by $1.7 million, or 7%. Excluding
the impact of foreign currency exchange, prepaid revenues declined
by $0.8 million, or 4%, due primarily to a lower prepaid subscriber
base;
- Wireline service revenues increased $1.4 million, or 10%.
Excluding the impact of foreign currency exchange, wireline service
revenues increased $1.9 million or 14% driven by the 19% growth in
ending wireline subscribers; and
- Roaming revenues declined by $1.5 million, or 77% as a result
of a decline in roamer traffic on our network.
Adjusted EBITDA
Our Adjusted EBITDA in New Zealand increased by
$4.9 million, or 24%, compared to the fourth quarter of 2017. The
increase in Adjusted EBITDA was primarily the result of a reduction
in certain operating costs as follows:
- Cost of service declined $2.1 million, or 7%, primarily due to
a $1.2 million decline in roaming interconnection costs related to
a decline in roaming traffic and a $1.1 million foreign currency
benefit;
- Sales and marketing declined $1.3 million, primarily due to a
$0.6 million impact of foreign currency exchange, coupled with a
decrease in commission expense attributable to normalized
acquisition patterns after higher customer incentives in 2017
following our IT transition; and
- General and administrative expenses declined $0.4 million
primarily as a result of a foreign currency exchange benefit.
Excluding the impact of foreign currency, general and
administrative expenses modestly increased due to an increase in
loss on sales of EIP receivables of $1.8 million, an increase in
salaries, wages and bonus expense of $1.2 million, an increase in
consulting and professional service fees of $1.0 million and other
increases in expenses that individually were not significant, which
were substantially offset by a $4.1 million decrease of bad debt
expense.
Capital Expenditures
The $1.2 million or 7%, increase in capital
expenditures in the fourth quarter of 2018, compared to the fourth
quarter of 2017, was primarily due to the timing of network
expansion projects, LTE network overlay and software development
enhancements. LTE now covers 99% of our network.
Bolivia
Financial Results
|
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|
|
(unaudited) |
|
(US dollars in millions unless otherwise noted) |
2018 |
|
2017 |
|
% Chg |
|
2018 |
|
2017 |
|
% Chg |
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
Wireless service revenues |
55.8 |
|
58.1 |
|
(4 |
%) |
234.4 |
|
252.0 |
|
(7 |
%) |
|
Non-subscriber ILD and other revenues |
0.5 |
|
0.5 |
|
(9 |
%) |
2.0 |
|
2.7 |
|
(26 |
%) |
|
Total
service revenues |
56.3 |
|
58.6 |
|
(4 |
%) |
236.3 |
|
254.7 |
|
(7 |
%) |
|
Equipment sales |
2.2 |
|
0.6 |
|
282 |
% |
4.6 |
|
3.7 |
|
23 |
% |
|
Total revenues |
58.5 |
|
59.2 |
|
(1 |
%) |
240.9 |
|
258.4 |
|
(7 |
%) |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
13.4 |
|
15.4 |
|
(13 |
%) |
65.5 |
|
76.5 |
|
(14 |
%) |
|
Adjusted EBITDA margin(1) |
23.9 |
% |
26.3 |
% |
n/m |
|
27.7 |
% |
30.0 |
% |
n/m |
|
|
|
|
|
|
|
|
|
|
Capital expenditures(2) |
7.5 |
|
19.9 |
|
(63 |
%) |
29.7 |
|
37.2 |
|
(20 |
%) |
|
Capital intensity |
13 |
% |
34 |
% |
n/m |
|
13 |
% |
15 |
% |
n/m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscriber Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|
|
(unaudited) |
|
(Thousands unless otherwise noted) |
2018 |
|
2017 |
|
% Chg |
|
2018 |
|
2017 |
|
% Chg |
|
|
|
|
|
|
|
|
|
|
Postpaid |
|
|
|
|
|
|
|
Gross additions |
12.0 |
|
9.4 |
|
28 |
% |
55.2 |
|
50.2 |
|
10 |
% |
|
Net (losses) |
(9.5 |
) |
(2.1 |
) |
(348 |
%) |
(4.1 |
) |
(3.8 |
) |
(10 |
%) |
|
Total postpaid subscribers |
336.7 |
|
340.9 |
|
(1 |
%) |
336.7 |
|
340.9 |
|
(1 |
%) |
|
Prepaid |
|
|
|
|
|
|
|
Net additions (losses) |
(58.3 |
) |
92.4 |
|
(163 |
%) |
(164.6 |
) |
(10.2 |
) |
n/m |
|
|
Total prepaid subscribers |
1,634.1 |
|
1,798.7 |
|
(9 |
%) |
1,634.1 |
|
1,798.7 |
|
(9 |
%) |
|
Total wireless subscribers(3) |
2,028.4 |
|
2,200.8 |
|
(8 |
%) |
2,028.4 |
|
2,200.8 |
|
(8 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monthly blended wireless ARPU ($, not rounded) |
9.02 |
|
8.98 |
|
0 |
% |
9.24 |
|
9.51 |
|
(3 |
%) |
|
Monthly postpaid wireless ARPU ($, not rounded) |
21.99 |
|
22.38 |
|
(2 |
%) |
22.68 |
|
23.28 |
|
(3 |
%) |
|
Monthly prepaid wireless ARPU ($, not rounded) |
6.01 |
|
6.03 |
|
(0 |
%) |
6.24 |
|
6.56 |
|
(5 |
%) |
|
Blended wireless churn |
7.3 |
% |
6.1 |
% |
n/m |
|
8.1 |
% |
6.0 |
% |
n/m |
|
|
Postpaid churn |
2.1 |
% |
1.6 |
% |
n/m |
|
1.8 |
% |
1.7 |
% |
n/m |
|
|
n/m -
not meaningful |
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
|
(1) |
Adjusted EBITDA Margin is calculated as Adjusted
EBITDA divided by Service revenues. |
(2) |
Represents purchases of property and equipment
excluding purchases of property and equipment acquired through
vendor-backed financing and capital lease arrangements. |
(3) |
Includes public telephony and other wireless
subscribers. |
Revenues
Our total revenues in Bolivia decreased slightly
for the three months ended December 31, 2018, compared to the same
period in 2017. Total service revenues declined by $2.3 million, or
4%, due primarily to lower voice revenues which were partially
offset by higher data revenues. The decline in service revenues was
offset by an increase in equipment revenues as a result of a new
handset financing program available to certain postpaid customers.
As of December 31, 2018, LTE adoption increased to 739 thousand
subscribers and now represents 38% of the mobile subscriber base
compared to 20% as of the prior year end. Continued strong growth
of LTE users has been the primary driver for the overall increase
in data consumption; however, competitive pressure in the market
has resulted in reduced data pricing that more than offset the
positive impact of growth in data consumption.
Adjusted EBITDA
Adjusted EBITDA in Bolivia decreased 13% in the
fourth quarter of 2018 compared to the fourth quarter of 2017, due
to the decrease in total revenues, coupled with a $1.0 million
increase in operating expenses, largely due to the following:
- Cost of service decreased by $1.0 million, or 4%, primarily due
to reduced voice and SMS interconnection costs coupled with lower
site maintenance costs relating to renegotiation of maintenance and
support contracts;
- Sales and marketing increased by $0.7 million, or 8%, due to an
increase in advertising and promotions costs in connection with new
promotions launched during the quarter; and
- General and administrative expenses increased by $0.8 million,
or 9%, due primarily to a government-mandated bonus triggered when
Bolivia’s annual GDP exceeds the stated target;
- Cost of equipment sales increased by $0.8 million, or 30%,
primarily due to an increase in device sales during the fourth
quarter of 2018.
Capital Expenditures
Capital expenditures decreased $12.5 million or
63%, in the fourth quarter of 2018 compared to the fourth quarter
of 2017, primarily due to the timing of LTE investments in 2018. At
December 31, 2018, 90% of our network in Bolivia was overlaid with
LTE, compared to 70% of LTE-enabled sites a year ago.
Review of Consolidated
Performance
|
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|
|
(unaudited) |
|
(US dollars in millions except per unit data) |
2018 |
|
2017 |
|
% Chg |
|
2018 |
|
2017 |
|
% Chg |
|
|
|
|
|
|
|
|
|
|
Consolidated Adjusted EBITDA (1) |
37.0 |
|
32.9 |
|
12 |
% |
144.7 |
|
150.4 |
|
(4 |
%) |
|
Consolidated Adjusted EBITDA margin(1) |
26.6 |
% |
22.9 |
% |
n/m |
|
25.1 |
% |
25.1 |
% |
n/m |
|
|
|
|
|
|
|
|
|
|
(Deduct) add: |
|
|
|
|
|
|
|
Finance costs(2) |
(12.2 |
) |
(11.1 |
) |
(11 |
%) |
(50.1 |
) |
(66.4 |
) |
25 |
% |
|
Change in fair value of warrant liability |
0.3 |
|
5.6 |
|
(95 |
%) |
6.4 |
|
9.1 |
|
(30 |
%) |
|
Depreciation, amortization and accretion |
(27.0 |
) |
(27.1 |
) |
0 |
% |
(111.9 |
) |
(106.9 |
) |
(5 |
%) |
|
Income tax expense |
0.0 |
|
(1.0 |
) |
104 |
% |
(4.9 |
) |
(8.2 |
) |
40 |
% |
|
Other(3) |
(2.3 |
) |
(1.6 |
) |
(43 |
%) |
(15.9 |
) |
(8.0 |
) |
(99 |
%) |
|
Net loss(4) |
(4.2 |
) |
(2.4 |
) |
(78 |
%) |
(31.7 |
) |
(30.1 |
) |
(6 |
%) |
|
n/m -
not meaningful |
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
|
(1) |
These are non-GAAP measures and do not have
standardized meanings under GAAP. Therefore, they are unlikely to
be comparable to similar measures presented by other companies. For
definitions and reconciliation to most directly comparable GAAP
financial measures, see “Non-GAAP Measures and Other Financial
Measures; Basis of Presentation” herein. |
(2) |
Finance costs includes Interest Expense and Debt
Modification and Extinguishment Costs. For a description of these
costs, see "Finance Costs" below. |
(3) |
Other includes the following: Equity-based
compensation, Loss on disposal and abandonment of assets,
Acquisition and other nonrecurring costs and Other, net. |
(4) |
There was no gain or loss from discontinued operations
in the periods presented. Thus, Loss from continuing operations has
been replaced with Net loss. |
Earnings per share
|
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31,
2018 |
Period February 7, 2017 through December
31, 2017 |
|
|
(unaudited) |
|
|
(US dollars in millions except per unit data) |
|
2018 |
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
Net
(loss) income attributable to Trilogy International |
|
|
|
|
|
|
Partners Inc. |
($3.9 |
) |
$0.3 |
|
|
($20.2 |
) |
($15.3 |
) |
|
|
|
|
|
|
|
|
Weighted Average Common Shares Outstanding: |
|
|
|
|
|
|
Basic |
|
54,983,943 |
|
|
50,037,850 |
|
|
|
53,678,914 |
|
|
44,692,369 |
|
|
Diluted |
|
54,983,943 |
|
|
84,818,304 |
|
|
|
82,193,501 |
|
|
81,750,658 |
|
|
|
|
|
|
|
|
|
(Loss) income Per Share: |
|
|
|
|
|
|
Basic |
($0.07 |
) |
$0.01 |
|
|
($0.38 |
) |
($0.34 |
) |
|
Diluted |
($0.07 |
) |
($0.03 |
) |
|
($0.39 |
) |
($0.41 |
) |
Finance costs
|
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|
|
(unaudited) |
|
(US dollars in
millions) |
2018 |
2017 |
% Chg |
|
2018 |
2017 |
% Chg |
|
|
|
|
|
|
|
|
|
|
Interest on borrowings, net of capitalized interest |
|
|
|
|
|
|
|
New Zealand |
3.9 |
2.6 |
47 |
% |
12.3 |
10.7 |
14 |
% |
|
Bolivia |
0.1 |
0.2 |
(58 |
%) |
0.8 |
0.8 |
(6 |
%) |
|
Corporate |
8.3 |
8.2 |
1 |
% |
32.9 |
48.2 |
(32 |
%) |
|
Total interest on borrowings |
12.2 |
11.1 |
11 |
% |
45.9 |
59.8 |
(23 |
%) |
|
|
|
|
|
|
|
|
|
Debt modification and extinguishment costs |
- |
- |
0 |
% |
4.2 |
6.7 |
(37 |
%) |
|
Total finance costs |
12.2 |
11.1 |
11 |
% |
50.1 |
66.4 |
(25 |
%) |
Interest expense
Interest expense increased $1.2 million and
decreased $13.8 million for the three and twelve months ended
December 31, 2018, respectively, compared to the same periods in
2017, primarily due to the refinancing and repayment of the 13.375%
Trilogy LLC senior secured notes due 2019 (the “Trilogy 2019
Notes”) in the aggregate principal amount of $450 million. In May
2017, Trilogy LLC issued 8.875% senior secured notes due 2022 (the
“Trilogy 2022 Notes”) in the aggregate principal amount of $350
million and used the proceeds thereof, together with cash on hand,
to repay the Trilogy 2019 Notes. This refinancing and repayment had
the effect of reducing annualized interest costs from approximately
$60 million to approximately $31 million.
Debt modification and extinguishment
costs
TIP Inc. did not incur any debt modification
costs during the three months ended December 31, 2018 and 2017.
Debt modification and extinguishment costs decreased by $2.5
million for the year ended December 31, 2018, compared to the year
ended December 31, 2017.
Change in fair value of warrant
liability
As of February 7, 2017 in connection with the
completion of the Arrangement, TIP Inc.’s issued and outstanding
warrants were classified as a liability, as the warrants are
written options that are not indexed to Common Shares. The warrant
liability is marked-to-market each reporting period with the
changes in fair value recorded as a gain or loss in the
Consolidated Statement of Operations. The change in fair value of
the warrant liability was due to changes in the trading price of
warrants. For the three and twelve months ended December 31, 2018,
the non-cash gain decreased $5.3 million and $2.7 million,
respectively, compared to the same periods in 2017.
Depreciation, amortization and
accretion
|
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|
|
(unaudited) |
|
(US dollars in
millions) |
2018 |
2017 |
% Chg |
|
2018 |
2017 |
% Chg |
|
|
|
|
|
|
|
|
|
|
New
Zealand |
15.6 |
15.6 |
0 |
% |
66.2 |
60.8 |
9 |
% |
|
Bolivia |
11.2 |
11.5 |
(2 |
%) |
45.1 |
45.9 |
(2 |
%) |
|
Corporate |
0.2 |
0.1 |
249 |
% |
0.6 |
0.2 |
247 |
% |
|
Total depreciation, amortization and accretion |
27.0 |
27.1 |
(0 |
%) |
111.9 |
106.9 |
5 |
% |
Depreciation, amortization and accretion
decreased $0.1 million and increased $5.0 million for the three and
twelve months ended December 31, 2018, respectively, compared to
the same periods in 2017, primarily due to current and prior
expenditures for LTE network overlay and software development
enhancements.
Income tax expense
Income tax expense declined $1.1 million and
$3.3 million for the three and twelve months ended December 31,
2018, respectively, compared to the same periods in 2017, primarily
due to lower pre-tax earnings in Bolivia.
Other
Other expenses increased $0.7 million and $7.9
million for the three and twelve months ended December 31, 2018,
respectively, compared to the same periods in 2017. This increase
was primarily driven by a $4.5 million fine in Bolivia accrued in
September 2018 related to a network outage that occurred in 2015.
For additional information, see Note 16 – Commitments and
Contingences to the Company’s Consolidated Financial
Statements.
Managing our Liquidity and Financial
Resources
As of December 31, 2018, the Company had
approximately $43.9 million in cash and cash equivalents of which
$12.1 million was held by 2degrees, $27.0 million was held by
NuevaTel, and $4.8 million was held at headquarters and others. The
Company also had approximately $2.0 million in short-term
investments at corporate headquarters and $13.4 million of
available capacity on the line of credit facility in New Zealand as
of December 31, 2018. Cash and cash equivalents decreased $3.2
million since December 31, 2017, primarily driven by purchase of
property and equipment in 2018, partially offset by inflows
provided by the ongoing operations of the business.
In November 2019, the license for 30 MHz of
NuevaTel’s 1900 MHz spectrum holdings will expire. NuevaTel expects
to renew the license and estimates that a payment of approximately
$25 million will be due in the fourth quarter of 2019 prior to the
expiration. The payment is expected to be funded with cash
resources from a combination of NuevaTel’s operating cash flows,
changes in the timing of property and equipment purchases and from
the proceeds of the sale and leaseback of certain NuevaTel network
tower assets (described below).
In December 2018, NuevaTel entered into an $8.0
million debt facility with Banco Nacional de Bolivia S.A. NuevaTel
drew down the $8.0 million debt facility in two $4.0 million
advances that occurred in December 2018 and January
2019.
In February 2019, NuevaTel entered into an
agreement to sell approximately 600 of NuevaTel’s towers to a
Bolivian subsidiary of Phoenix Tower International (“PTI”) for
expected cash proceeds of approximately $100 million. The
transaction will close in stages as conditions to close are
satisfied for the towers. The initial closing was completed in
February 2019 for 400 towers and resulted in cash consideration of
approximately $65 million. We expect to complete the remainder of
the closings during 2019.
The towers subject to the transaction will be
leased back to NuevaTel by PTI in connection with a multi-year
agreement between the parties which establishes an initial tower
lease term of 10 years with certain optional 5 year renewals.
Operating, investing and financing
activities
|
|
Twelve Months Ended December 31, |
|
(US dollars in
millions) |
2018 |
|
2017 |
|
% Chg |
|
|
|
|
|
|
|
Net
cash provided by (used in): |
|
|
|
|
Operating activities |
74.6 |
|
65.0 |
|
15 |
% |
|
Investing activities |
(61.5 |
) |
(119.2 |
) |
48 |
% |
|
Financing activities |
(15.9 |
) |
79.9 |
|
(120 |
%) |
|
Net (decrease) increase in cash and cash equivalents |
(2.8 |
) |
25.7 |
|
(111 |
%) |
Operating activities
Cash flow provided by operating activities
increased by $9.6 million for the year ended December 31, 2018
compared to the same period in 2017. This change was mainly due to
a $17.9 million reduction in interest paid, net of capitalized
interest, due to a partial repayment in February 2017 and the
refinancing in May 2017 of the Trilogy 2019 Notes. This change was
partially offset by an increase in EIP receivables driven by a
higher volume of EIP receivables added in 2018 as compared to
2017.
Investing activities
Cash flow used in investing activities decreased
by $57.7 million for the year ended December 31, 2018 compared to
the same period in 2017. This decrease was primarily due to lower
purchases of short-term investments and an increase in maturities
and sales of short-term investments in 2018. Further, spending for
capital expenditures in Bolivia in 2018 was lower due to the timing
of 4G LTE investments in 2018.
Financing activities
Cash flow used in financing activities increased
by $95.8 million for the year ended December 31, 2018 compared to
the same period in 2017. This change was primarily due to the
proceeds from the equity issuance that occurred on February 7,
2017, partially offset by the refinancing, and related costs, in
May 2017 of the Trilogy 2019 Notes with the Trilogy 2022 Notes.
Financial Guidance
Performance Against Full Year
Guidance
The following table presents the Company’s
full-year 2018 guidance and actual results.
|
|
Missed x |
|
Achieved √ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Revised
Guidance(1) |
2018 Actual |
|
Achievement |
|
|
|
|
|
|
|
|
|
|
New
Zealand |
|
|
|
|
|
|
|
|
Service revenues |
Increase of approximately 2%(2) |
Increase of 1%(2) (3) |
|
√ |
|
Adjusted EBITDA |
Increase of 5% to 7%(2) |
Increase of 9%(2) |
|
√ |
|
|
|
|
|
|
|
Bolivia |
|
|
|
|
|
Service revenues |
Decrease of 9% to 11% |
Decrease of 7% |
|
√ |
|
Adjusted EBITDA |
Decrease of 17% to 20% |
Decrease of 14% |
|
√ |
|
|
|
|
|
|
|
|
|
(1)Based on guidance updated November 7, 2018. |
(2)Growth in the above table excludes the impact of
foreign exchange rates and accounting changes. |
(3)Excluding the impact of the decline in roamer
revenues, service revenues in New Zealand increased 2%. Roamer
revenues were $4 million in 2018 and $9 million in 2017. |
Based on guidance updated November 7, 2018,
Capital expenditures in New Zealand were expected to remain
consistent with 2017 and in Bolivia were expected to decrease
between 25% to 30%. In 2018 as compared to 2017, Capital
expenditures in New Zealand increased 1%, excluding the impact of
foreign exchange rates, and in Bolivia decreased 20%.
Full Year Guidance
The following table presents the Company’s
actual results for the year 2018 and guidance ranges presented as
percentages reflecting changes over 2018 actual results. For our
New Zealand segment, our guidance and actual results exclude the
impact of foreign exchange rates in 2019. Additionally, the Company
adopted the new revenue accounting standard on January 1, 2019 (see
Note 1 – Description of Business, Basis of Presentation and Summary
of Significant Accounting Policies to the Company’s Consolidated
Financial Statements). Thus, 2019 guidance is also presented
including the impact of that accounting standard. For 2019, the
assessment of our performance against guidance will be calculated
including the impact of the new revenue standard.
(in millions) |
2018 Actual |
2019 Guidance |
2019 Guidance with impact of New Revenue
Standard(1) |
|
|
|
|
|
New Zealand(2) |
|
|
|
|
Service revenues |
$339.4 |
Increase of 2% to 4% |
Increase of 1% to 3% |
|
Adjusted EBITDA |
$90.4 |
Increase of 6% to 8% |
Increase of 15% to 17% |
|
|
|
|
|
Bolivia(3) |
|
|
|
|
Service revenues |
$236.3 |
Decrease of 7% to 11% |
Decrease of 9% to 13% |
|
Adjusted EBITDA |
$65.5 |
Decrease of 35% to 40% |
Decrease of 29% to 34% |
(1)The impact on guidance under the new revenue
standard as it relates to service revenues primarily reflects the
reallocation of revenue from service revenues to equipment sales.
The impact on guidance under the new revenue standard as it relates
to Adjusted EBITDA primarily reflects the deferral and amortization
of commissions paid to acquire postpaid and prepaid service
contracts. (2)Excludes the impact of foreign exchange rate for New
Zealand.(3)Bolivia 2019 guidance ranges are expected to be impacted
by the $100 million tower sale transaction announced in the first
quarter of 2019, whereby operating expenses will increase by
approximately $8 million on an annualized basis. Additionally, it
is expected that the competitive conditions of the fourth quarter
of 2018 will persist through 2019.
Consolidated capital expenditures for the full
year 2019 are expected to be substantially consistent with 2018, on
an absolute dollar basis. In addition to our guidance of
baseline consolidated capital expenditures, the Company may also
evaluate incremental uses of capital. Such incremental projects may
include strategic initiatives such as additional national roaming
network build in New Zealand and fixed LTE investment in Bolivia
which are expected to be partially funded with available borrowing
capacity in both markets. In addition to the aforementioned capital
expenditures, Bolivia expects to make a payment of approximately
$25 million for spectrum renewal in 2019.
The above table outlines guidance ranges for
selected full year 2019 consolidated financial metrics. These
ranges take into consideration our current outlook and our actual
results for 2018. The purpose of the financial outlook is to assist
investors, shareholders and others in understanding certain
financial metrics relating to expected 2019 financial results for
evaluating the performance of our business. This information may
not be appropriate for other purposes. Information about our
guidance, including the various assumptions underlying it, is
forward-looking and should be read in conjunction with “About
Forward-Looking Information” in this press release and "Cautionary
Note Regarding Forward-Looking Statements" in our MD&A and in
our AIF, and the related disclosure and information about various
economic, competitive, and regulatory assumptions, factors, and
risks that may cause our actual future financial and operating
results to differ from what we currently expect.
We provide annual guidance ranges on a full year
basis, which are consistent with annual full year TIP Inc. board of
director approved plans. Any updates to our full year financial
guidance over the course of the year would only be made to the
guidance ranges that appear above.
Non-GAAP Measures and Other Financial
Measures; Basis of Presentation
In managing our business and assessing our
financial performance, we supplement the information provided by
the financial statements presented in accordance with GAAP with
several customer-focused performance metrics and non-GAAP financial
measures which are utilized by our management to evaluate our
performance. Although we believe these measures are widely
used in the wireless industry, some may not be defined by us in
precisely the same way as by other companies in the wireless
industry, so there may not be reliable ways to compare us to other
companies. Adjusted EBITDA represents Net loss (the most directly
comparable GAAP measure) excluding amounts for: income tax expense;
interest expense; depreciation, amortization and accretion;
equity-based compensation (recorded as a component of General and
administrative expense); (gain) loss on disposal and abandonment of
assets; and all other non-operating income and expenses.
Adjusted EBITDA Margin is calculated as Adjusted EBITDA
divided by Service Revenues. Adjusted EBITDA and Adjusted EBITDA
Margin are common measures of operating performance in the
telecommunications industry. We believe Adjusted EBITDA and
Adjusted EBITDA Margin are helpful measures because they allow us
to evaluate our performance by removing from our operating results
items that do not relate to our core operating performance.
Adjusted EBITDA and Adjusted EBITDA Margin are not measures of
financial performance under GAAP and should not be considered in
isolation or as a substitute for Net loss, the most directly
comparable GAAP financial measure. Adjusted EBITDA and Adjusted
EBITDA Margin are not defined in the same manner by all companies
and may not be comparable to other similarly titled measures of
other companies unless the definition is the same.
Reconciliation of Adjusted EBITDA and
EBITDA Margin
|
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|
|
(unaudited) |
|
(US dollars in millions) |
2018 |
|
2017 |
|
% Chg |
|
2018 |
|
2017 |
|
% Chg |
|
|
|
|
|
|
|
|
|
|
Net
loss(1) |
(4.2 |
) |
(2.4 |
) |
(78 |
%) |
(31.7 |
) |
(30.1 |
) |
(6 |
%) |
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
Interest expense |
12.2 |
|
11.1 |
|
11 |
% |
45.9 |
|
59.8 |
|
(23 |
%) |
|
Depreciation, amortization and accretion |
27.0 |
|
27.1 |
|
(0 |
%) |
111.9 |
|
106.9 |
|
5 |
% |
|
Debt modification and extinguishment costs |
- |
|
- |
|
0 |
% |
4.2 |
|
6.7 |
|
(37 |
%) |
|
Income tax expense |
(0.0 |
) |
1.0 |
|
(104 |
%) |
4.9 |
|
8.2 |
|
(40 |
%) |
|
Change in fair value of warrant liability |
(0.3 |
) |
(5.6 |
) |
95 |
% |
(6.4 |
) |
(9.1 |
) |
30 |
% |
|
Other, net |
0.3 |
|
(0.5 |
) |
170 |
% |
4.7 |
|
(1.3 |
) |
452 |
% |
|
Equity-based compensation |
0.9 |
|
0.9 |
|
(5 |
%) |
5.9 |
|
2.9 |
|
105 |
% |
|
Loss on disposal and abandonment of assets |
0.3 |
|
0.1 |
|
306 |
% |
1.3 |
|
0.7 |
|
97 |
% |
|
Acquisition and other nonrecurring costs(2) |
0.8 |
|
1.1 |
|
(30 |
%) |
4.0 |
|
5.8 |
|
(31 |
%) |
|
Consolidated Adjusted EBITDA |
37.0 |
|
32.9 |
|
12 |
% |
144.7 |
|
150.4 |
|
(4 |
%) |
|
Consolidated Adjusted EBITDA margin |
26.6 |
% |
22.9 |
% |
n/m |
|
25.1 |
% |
25.1 |
% |
n/m |
|
|
n/m -
not meaningful |
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
|
(1) |
There was no gain or loss from discontinued operations
in the periods presented. Thus, Loss from continuing operations has
been replaced with Net loss. |
(2) |
2017 periods primarily include costs related to the
Company’s initial compliance and preparation expenses incurred in
connection with the Arrangement and becoming a publicly traded
entity. 2018 periods include costs related to the implementation of
the new revenue recognition standard of approximately $2.0 million
for the year ended December 31, 2018 among other nonrecurring
costs. |
Other Information
Consolidated financial results –
quarterly summary
TIP Inc.’s operating results may vary from
quarter to quarter because of changes in general economic
conditions and seasonal fluctuations, among other things, in each
of TIP Inc.’s operations and business segments. Different products
and subscribers have unique seasonal and behavioral features.
Accordingly, one quarter’s results are not predictive of future
performance.
Fluctuations in net income (loss) from quarter
to quarter can result from events that are unique or that occur
irregularly, such as losses or gains on the refinance of debt,
foreign exchange gains or losses, changes in the fair value of
derivative instruments, impairment of assets, and changes in income
taxes.
The following table shows selected quarterly
financial information prepared in accordance with GAAP.
|
|
|
|
|
|
|
|
|
|
(US dollars in millions unless otherwise noted,
unaudited) |
|
2018 |
|
2017 |
|
|
|
Q4 |
Q3 |
Q2 |
Q1 |
|
Q4 |
Q3 |
Q2 |
Q1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service revenues |
|
139.0 |
|
141.0 |
|
147.6 |
|
148.9 |
|
|
143.5 |
|
153.0 |
|
151.4 |
|
152.2 |
|
|
|
Equipment sales |
|
68.0 |
|
49.4 |
|
50.5 |
|
53.8 |
|
|
58.9 |
|
38.8 |
|
42.1 |
|
39.0 |
|
|
|
Total
revenues |
|
207.0 |
|
190.4 |
|
198.1 |
|
202.7 |
|
|
202.5 |
|
191.8 |
|
193.5 |
|
191.2 |
|
|
|
Operating expenses |
|
(198.9 |
) |
(184.2 |
) |
(193.1 |
) |
(200.4 |
) |
|
(198.8 |
) |
(184.1 |
) |
(182.3 |
) |
(179.5 |
) |
|
|
Operating income |
|
8.0 |
|
6.3 |
|
5.0 |
|
2.3 |
|
|
3.7 |
|
7.7 |
|
11.2 |
|
11.6 |
|
|
|
Interest expense |
|
(12.2 |
) |
(11.1 |
) |
(11.5 |
) |
(11.1 |
) |
|
(11.1 |
) |
(11.2 |
) |
(18.5 |
) |
(19.0 |
) |
|
|
Change in fair value of warrant liability |
|
0.3 |
|
0.9 |
|
2.8 |
|
2.3 |
|
|
5.6 |
|
- |
|
3.5 |
|
- |
|
|
|
Debt
modification and extinguishment costs |
|
- |
|
(4.2 |
) |
- |
|
- |
|
|
- |
|
- |
|
(6.7 |
) |
- |
|
|
|
Other, net |
|
(0.3 |
) |
(4.9 |
) |
(0.5 |
) |
1.0 |
|
|
0.5 |
|
0.5 |
|
1.6 |
|
(1.2 |
) |
|
|
Loss
before income taxes |
|
(4.3 |
) |
(13.0 |
) |
(4.1 |
) |
(5.5 |
) |
|
(1.3 |
) |
(3.0 |
) |
(8.9 |
) |
(8.6 |
) |
|
|
Income tax benefit (expense) |
|
0.0 |
|
(0.9 |
) |
(2.2 |
) |
(1.8 |
) |
|
(1.0 |
) |
(2.6 |
) |
(1.8 |
) |
(2.7 |
) |
|
|
Net
loss |
|
(4.2 |
) |
(13.9 |
) |
(6.3 |
) |
(7.3 |
) |
|
(2.4 |
) |
(5.6 |
) |
(10.8 |
) |
(11.3 |
) |
|
|
Net loss attributable to noncontrolling interests and prior
controlling interest |
|
0.3 |
|
5.5 |
|
2.9 |
|
2.8 |
|
|
2.6 |
|
1.4 |
|
5.2 |
|
5.4 |
|
|
|
Net (loss) income attributable to TIP Inc. |
|
(3.9 |
) |
(8.4 |
) |
(3.4 |
) |
(4.5 |
) |
|
0.3 |
|
(4.1 |
) |
(5.5 |
) |
(5.9 |
) |
|
|
Net
(loss) income attributable to TIP Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
per share:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
(0.07 |
) |
(0.15 |
) |
(0.06 |
) |
(0.09 |
) |
|
0.01 |
|
(0.10 |
) |
(0.13 |
) |
(0.14 |
) |
|
|
Diluted |
|
(0.07 |
) |
(0.15 |
) |
(0.07 |
) |
(0.09 |
) |
|
(0.03 |
) |
(0.10 |
) |
(0.16 |
) |
(0.14 |
) |
|
|
Notes: |
|
|
|
|
|
|
|
|
|
|
|
(1) |
For the period from February 7, 2017 through March 31,
2017 |
Supplementary Information
Consolidated Statements of
Operations
|
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|
|
(unaudited) |
|
(US dollars in
millions) |
2018 |
|
2017 |
|
2018 |
|
2017 |
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
Wireless service revenues |
120.6 |
|
125.4 |
|
500.3 |
|
526.2 |
|
|
Wireline service revenues |
15.8 |
|
14.4 |
|
61.8 |
|
57.1 |
|
|
Equipment sales |
68.0 |
|
58.9 |
|
221.6 |
|
178.8 |
|
|
Non-subscriber international long distance and other revenues |
2.6 |
|
3.7 |
|
14.4 |
|
16.7 |
|
|
Total revenues |
207.0 |
|
202.5 |
|
798.2 |
|
778.9 |
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
Cost of service, exclusive of depreciation, amortization and
accretion shown separately |
48.8 |
|
51.9 |
|
202.3 |
|
214.7 |
|
|
Cost of equipment sales |
66.3 |
|
61.7 |
|
233.8 |
|
197.7 |
|
|
Sales and marketing |
24.6 |
|
25.1 |
|
100.6 |
|
103.3 |
|
|
General and administrative |
31.9 |
|
32.9 |
|
126.6 |
|
121.4 |
|
|
Depreciation, amortization and accretion |
27.0 |
|
27.1 |
|
111.9 |
|
106.9 |
|
|
Loss on disposal and abandonment of assets |
0.3 |
|
0.1 |
|
1.3 |
|
0.7 |
|
|
Total operating expenses |
198.9 |
|
198.8 |
|
776.6 |
|
744.7 |
|
|
Operating income |
8.0 |
|
3.7 |
|
21.6 |
|
34.2 |
|
|
|
|
|
|
|
|
Other (expenses) income |
|
|
|
|
|
Interest expense |
(12.2 |
) |
(11.1 |
) |
(45.9 |
) |
(59.8 |
) |
|
Change in fair value of warrant liability |
0.3 |
|
5.6 |
|
6.4 |
|
9.1 |
|
|
Debt modification and extinguishment costs |
- |
|
- |
|
(4.2 |
) |
(6.7 |
) |
|
Other, net |
(0.3 |
) |
0.5 |
|
(4.7 |
) |
1.3 |
|
|
Total other expenses, net |
(12.3 |
) |
(5.0 |
) |
(48.4 |
) |
(56.1 |
) |
|
Loss
before income taxes |
(4.3 |
) |
(1.3 |
) |
(26.8 |
) |
(21.9 |
) |
|
|
|
|
|
|
|
Income tax benefit (expense) |
0.0 |
|
(1.0 |
) |
(4.9 |
) |
(8.2 |
) |
|
Net loss |
(4.2 |
) |
(2.4 |
) |
(31.7 |
) |
(30.1 |
) |
|
Less: Net loss attributable to noncontrolling interest and prior
controlling interest |
0.3 |
|
2.6 |
|
11.5 |
|
14.7 |
|
|
Net (loss) income attributable to Trilogy International Partners
Inc. |
(3.9 |
) |
0.3 |
|
(20.2 |
) |
(15.3 |
) |
|
|
|
|
|
|
|
Comprehensive (loss) income |
|
|
|
|
|
Net
loss |
(4.2 |
) |
(2.4 |
) |
(31.7 |
) |
(30.1 |
) |
|
Foreign currency translation adjustments |
1.6 |
|
(1.7 |
) |
(6.3 |
) |
3.2 |
|
|
Net (loss) gain on derivatives and short-term investments |
(0.0 |
) |
(0.0 |
) |
(0.0 |
) |
0.1 |
|
|
Other comprehensive income (loss) |
1.6 |
|
(1.7 |
) |
(6.3 |
) |
3.3 |
|
|
Comprehensive loss |
(2.7 |
) |
(4.0 |
) |
(38.1 |
) |
(26.8 |
) |
|
Comprehensive (income) loss attributable to noncontrolling
interests and prior controlling interest |
(0.5 |
) |
3.7 |
|
15.0 |
|
9.9 |
|
|
Comprehensive loss attributable to Trilogy International Partners
Inc. |
(3.1 |
) |
(0.4 |
) |
(23.1 |
) |
(16.8 |
) |
Consolidated Balance Sheets
|
|
|
December 31, |
December 31, |
|
(US dollars in millions) |
|
2018 |
2017 |
|
|
|
|
|
|
ASSETS |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
43.9 |
|
47.1 |
|
Short-term investments |
|
2.0 |
|
24.2 |
|
Accounts receivable, net |
|
71.9 |
|
75.0 |
|
Equipment Installment Plan ("EIP") receivables, net |
|
22.2 |
|
17.2 |
|
Inventory |
|
46.0 |
|
21.4 |
|
Prepaid expenses and other current assets |
|
12.6 |
|
15.8 |
|
Total
current assets |
|
198.6 |
|
200.7 |
|
|
|
|
|
|
Property and equipment, net |
|
394.8 |
|
415.6 |
|
License costs and other intangible assets, net |
|
81.0 |
|
100.3 |
|
Goodwill |
|
9.0 |
|
9.5 |
|
Long-term EIP receivables |
|
21.2 |
|
14.8 |
|
Other assets |
|
23.6 |
|
20.1 |
|
Total
assets |
|
728.3 |
|
761.0 |
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ (DEFICIT)
EQUITY |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
|
36.7 |
|
33.6 |
|
Construction accounts payable |
|
26.8 |
|
26.3 |
|
Current portion of debt |
|
8.3 |
|
10.7 |
|
Customer deposits and unearned revenue |
|
17.0 |
|
20.8 |
|
Other current liabilities and accrued expenses |
|
143.4 |
|
128.9 |
|
Total
current liabilities |
|
232.3 |
|
220.2 |
|
|
|
|
|
|
Long-term debt |
|
498.5 |
|
496.5 |
|
Deferred income taxes |
|
0.7 |
|
3.3 |
|
Other non-current liabilities |
|
30.4 |
|
34.8 |
|
Total
liabilities |
|
761.9 |
|
754.8 |
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders’ (deficit) equity |
|
(33.6 |
) |
6.2 |
|
|
|
|
|
|
Total liabilities and shareholders’ (deficit) equity |
|
728.3 |
|
761.0 |
Consolidated Statements of Cash
Flows
|
|
Twelve Months Ended December 31 |
|
(US dollars in millions) |
2018 |
2017 |
|
|
|
|
|
Operating activities: |
|
|
|
Net loss |
(31.7 |
) |
(30.1 |
) |
|
Adjustments to reconcile net loss to net cash provided
by operating activities: |
|
|
|
Provision for doubtful accounts |
12.8 |
|
15.9 |
|
|
Depreciation, amortization and accretion |
111.9 |
|
106.9 |
|
|
Equity-based compensation |
5.9 |
|
2.9 |
|
|
Loss on disposal and abandonment of assets |
1.3 |
|
0.7 |
|
|
Non-cash interest expense, net |
3.3 |
|
3.5 |
|
|
Settlement of cash flow hedges |
(1.4 |
) |
(1.6 |
) |
|
Change in fair value of warrant liability |
(6.4 |
) |
(9.1 |
) |
|
Debt modification and extinguishment costs |
4.2 |
|
6.7 |
|
|
Non-cash loss from change in fair value on cash flow hedges |
1.4 |
|
1.6 |
|
|
Unrealized loss on foreign exchange transactions |
1.4 |
|
1.0 |
|
|
Deferred income taxes |
(2.6 |
) |
0.5 |
|
|
Changes in operating assets and liabilities: |
|
|
|
Accounts receivable |
(10.3 |
) |
(18.7 |
) |
|
EIP receivables |
(14.7 |
) |
1.4 |
|
|
Inventory |
(25.8 |
) |
(0.1 |
) |
|
Prepaid expenses and other current assets |
2.4 |
|
3.8 |
|
|
Other assets |
(4.3 |
) |
(3.4 |
) |
|
Accounts payable |
3.9 |
|
(9.0 |
) |
|
Other current liabilities and accrued expenses |
26.6 |
|
(5.5 |
) |
|
Customer deposits and unearned revenue |
(3.1 |
) |
(2.3 |
) |
|
Net
cash provided by operating activities |
74.6 |
|
65.0 |
|
|
|
|
|
|
Investing activities: |
|
|
|
Purchase of property and equipment |
(82.9 |
) |
(92.4 |
) |
|
Maturities and sales of short-term investments |
33.2 |
|
23.9 |
|
|
Purchase of short-term investments |
(10.9 |
) |
(48.1 |
) |
|
Purchase of spectrum licenses and other additions to license
costs |
(0.7 |
) |
(3.3 |
) |
|
Changes in restricted cash and other, net |
(0.1 |
) |
0.6 |
|
|
Net
cash used in investing activities |
(61.5 |
) |
(119.2 |
) |
|
|
|
|
|
Financing activities: |
|
|
|
Proceeds from debt |
343.7 |
|
514.5 |
|
|
Payments of debt |
(338.8 |
) |
(613.5 |
) |
|
Dividends to shareholders and noncontrolling interest |
(7.6 |
) |
(0.5 |
) |
|
Debt issuance, modification and extinguishment costs |
(6.9 |
) |
(9.2 |
) |
|
Payment of financed license obligation |
(6.2 |
) |
(10.4 |
) |
|
Other, net |
(0.2 |
) |
- |
|
|
Proceeds from equity issuance, net of issuance costs |
- |
|
199.3 |
|
|
Purchase of shares from noncontrolling interest |
- |
|
(1.7 |
) |
|
Capital contributions from equity holders |
- |
|
1.4 |
|
|
Net
cash (used in) provided by financing activities |
(15.9 |
) |
79.9 |
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents |
(2.8 |
) |
25.7 |
|
|
Cash and cash equivalents, beginning of period |
47.1 |
|
21.2 |
|
|
Effect of exchange rate changes |
(0.3 |
) |
0.2 |
|
|
Cash and cash equivalents, end of period |
43.9 |
|
47.1 |
|
About Forward-Looking Information
Forward-looking information and
statements
This press release contains “forward-looking
information” within the meaning of applicable securities laws in
Canada and “forward-looking statements” within the meaning of the
Private Securities Litigation Reform Act of 1995 of the United
States of America. Forward-looking information and
forward–looking statements may relate to our future outlook and
anticipated events or results and may include information regarding
our financial position, business strategy, growth strategies,
budgets, operations, financial results, taxes, dividend policy, new
credit facilities, plans and objectives. In some cases,
forward-looking information can be identified by the use of
forward-looking terminology such as “estimates”, “plans”,
“targets”, “expects” or “does not expect”, “an opportunity exists”,
“outlook”, “prospects”, “strategy”, “intends”, “believes”, or
variations of such words and phrases or statements that certain
actions, events or results “may”, “could”, “would”, “might”,
“will”, “will be taken”, “occur” or “be achieved”. In addition, any
statements that refer to expectations, intentions, estimates,
projections or other characterizations of future events or
circumstances contain forward-looking information and
statements.
Forward-looking information and statements are
provided for the purpose of assisting readers in understanding
management’s current expectations and plans relating to the future.
Readers are cautioned that such information and statements may not
be appropriate for other purposes. Forward-looking information and
statements contained in this press release are based on our
opinions, estimates and assumptions in light of our experience and
perception of historical trends, current conditions and expected
future developments, as well as other factors that we currently
believe are appropriate and reasonable in the circumstances. These
opinions, estimates and assumptions include but are not limited to:
that the conditions to the various closings of the tower sales will
be satisfied; general economic and industry growth rates; currency
exchange rates and interest rates; product pricing levels and
competitive intensity; income tax; subscriber growth; pricing,
usage, and churn rates; changes in government regulation;
technology deployment; availability of devices; timing of new
product launches; content and equipment costs; vendor and supplier
performance; the integration of acquisitions; industry structure
and stability; and data based on good faith estimates that are
derived from management’s knowledge of the industry and other
independent sources. Despite a careful process to prepare and
review the forward-looking information and statements, there can be
no assurance that the underlying opinions, estimates and
assumptions will prove to be correct.
Numerous risks and uncertainties, some of which
may be unknown, relating to TIP Inc.’s business could cause actual
events and results to differ materially from the estimates, beliefs
and assumptions expressed or implied in the forward-looking
information and statements. Among such risks and uncertainties, are
those that relate to Trilogy LLC’s and TIP Inc.’s history of
losses; TIP Inc.’s and Trilogy LLC’s status as holding companies;
TIP Inc.’s significant level of indebtedness and the refinancing,
default and other risks, as well as limits, restrictive covenants
and restrictions resulting therefrom; TIP Inc.’s or Trilogy LLC’s
ability to incur additional debt despite their indebtedness levels;
TIP Inc.’s or Trilogy LLC’s ability to refinance their
indebtedness; the risk that TIP Inc.’s or Trilogy LLC’s credit
ratings could be downgraded; TIP Inc. having insufficient financial
resources to achieve its objectives; risks associated with any
potential acquisition, investment or merger; the significant
political, social, economic and legal risks of operating in
Bolivia; certain of TIP Inc.’s operations being in a market with
substantial tax risks and inadequate protection of shareholder
rights; the need for spectrum access; the regulated nature of the
industry in which TIP Inc. participates; the use of “conflict
minerals” in handsets and the effect thereof on availability of
certain products, including handsets; anti-corruption compliance;
intense competition; lack of control over network termination,
roaming and international long distance revenues; rapid
technological change and associated costs; reliance on equipment
suppliers; subscriber “churn” risks, including those associated
with prepaid accounts; the need to maintain distributor
relationships; TIP Inc.’s future growth being dependent on
innovation and development of new products; security threats and
other material disruptions to TIP Inc.’s wireless networks; the
ability of TIP Inc. to protect subscriber information and
cybersecurity risks generally; health risks associated with
handsets; litigation, including class actions and regulatory
matters; fraud, including device financing, customer credit card,
subscription and dealer fraud; reliance on limited management
resources; risks associated with the minority shareholders of TIP
Inc.’s subsidiaries; general economic risks; natural disasters
including earthquakes; foreign exchange and interest rate changes;
currency controls; interest rate risk; TIP Inc.’s ability to
utilize carried forward tax losses; risks that TIP Inc. may not pay
dividends; tax related risks; TIP Inc.’s dependence on Trilogy LLC
to pay taxes and other expenses; Trilogy LLC may be required to
make distributions to TIP Inc. and the other owners of Trilogy LLC;
differing interests among TIP Inc’s. and Trilogy LLC’s other equity
owners in certain circumstances; an increase in costs and demands
on management resources when TIP Inc. ceases to qualify as an
“emerging growth company” under the U.S. Jumpstart Our Business
Startups Act of 2012; additional expenses if TIP Inc. loses its
foreign private issuer status under U.S. federal securities laws;
volatility of TIP Inc.’s Common Shares price; dilution of TIP
Inc.’s Common Shares; market coverage; TIP Inc.’s internal controls
over financial reporting; new laws and regulations; and risks as a
publicly traded company, including, but not limited to, compliance
and costs associated with the U.S. Sarbanes-Oxley Act of 2002 (to
the extent applicable).
Although we have attempted to identify important
risk factors that could cause actual results to differ materially
from those contained in forward-looking information and statements
in this press release, there may be other risk factors not
presently known to us or that we presently believe are not material
that could also cause actual results or future events to differ
materially from those expressed in such forward-looking information
in this press release. Please see our continuous disclosure
filings available under TIP Inc.’s profile at www.sedar.com and at
www.sec.gov for information on the risks and uncertainties
associated with our business.
Readers should not place undue reliance on
forward-looking information and statements, which speak only as of
the date made. The forward-looking information and statements
contained in this press release represent our expectations as of
the date of this press release or the date indicated. We disclaim
any intention or obligation or undertaking to update or revise any
forward-looking information or statements whether as a result of
new information, future events or otherwise, except as required
under applicable securities laws.
Investor
Relations Contacts |
|
|
|
Ann
Saxton |
Erik
Mickels |
425-458-5900 |
425-458-5900 |
Ann.Saxton@trilogy-international.com |
Erik.Mickels@trilogy-international.com |
Vice
President, Investor Relations & Corporate Development |
Chief Financial
Officer |
|
|
Media Contact |
|
|
|
Ann
Saxton |
|
425-458-5900 |
|
Ann.Saxton@trilogy-international.com |
|
Vice President,
Investor Relations & Corporate Development |
|
Trilogy International Pa... (TSX:TRL)
Graphique Historique de l'Action
De Jan 2025 à Fév 2025
Trilogy International Pa... (TSX:TRL)
Graphique Historique de l'Action
De Fév 2024 à Fév 2025