EX-99.1 2 a19-4969_1ex99d1.htm EX-99.1

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

Cogent Contacts:

 

For Public Relations:

For Investor Relations:

Jocelyn Johnson

John Chang

+ 1 (202) 295-4299

+ 1 (202) 295-4212

jajohnson@cogentco.com

investor.relations@cogentco.com

 

Cogent Communications Reports Fourth Quarter and Full Year 2018 Results
and Increases Regular Quarterly Dividend on Common Stock

 

Financial and Business Highlights

 

·                  Cogent approves a 3.6% increase of $0.02 per share to its regular quarterly dividend to $0.58 per share  - the twenty-sixth consecutive quarterly dividend increase

·                  Dividends for 2018 totaled $97.9 million, or $2.12 per share, with 55.0% treated as a return of capital and 45.0% treated as dividends for US federal income tax purposes

·                  Service revenue, on a constant currency basis, increased by 1.8% from Q3 2018 to Q4 2018, increased from Q4 2017 to Q4 2018 by 6.2% and increased from full year 2017 to full year 2018 by 6.4% to $520.2 million

o      Service revenue increased by 1.5% from Q3 2018 to Q4 2018 to $132.0 million, increased from Q4 2017 to Q4 2018 by 5.4% and increased from full year 2017 to full year 2018 by 7.2%

·                  EBITDA margin increased by 150 basis points from Q4 2017 to 36.0% and increased from full year 2017 to full year 2018 by 230 basis points to 35.5%

o      EBITDA increased by 1.4% from Q3 2018 to Q4 2018 to $47.8 million, increased from Q4 2017 to Q4 2018 by 10.0% and increased by 14.4% from full year 2017 to $184.5 million

·                  GAAP gross profit increased by 6.7% from Q4 2017 to $55.4 million for Q4 2018 and increased by 9.7% from full year 2017 to $219.4 million for full year 2018

o      GAAP gross margin increased by 50 basis points from Q4 2017 to Q4 2018 and increased by 100 basis points from full year 2017 to full year 2018

·                  Cash flow from operations increased by 28.3% from Q3 2018 to Q4 2018 to $40.7 million, increased from Q4 2017 to Q4 2018 by 29.9% and increased by 19.9% to $133.9 million from full year 2017 to full year 2018

 

[WASHINGTON, D.C. February 21, 2019] Cogent Communications Holdings, Inc. (NASDAQ: CCOI) today announced service revenue of $132.0 million for the three months ended December 31, 2018, an increase of 5.4% from the three months ended December 31, 2017 and an increase of 1.5% from the three months ended September 30, 2018. Service revenue was $520.2 million for the year ended December 31, 2018, an increase of 7.2% from the year ended December 31, 2017.   Foreign exchange negatively impacted service revenue growth from the

 


 

three months ended September 30, 2018 to the three months ended December 31, 2018 by $0.5 million, negatively impacted service revenue growth from the three months ended December 31, 2017 to the three months ended December 31, 2018 by $0.9 million and positively impacted service revenue growth from the year ended December 31, 2017 to the year ended December 31, 2018 by $4.0 million.  On a constant currency basis, service revenue grew by 1.8% from the three months ended September 30, 2018 to the three months ended December 31, 2018, grew by 6.2% from the three months ended December 31, 2017 to the three months ended December 31, 2018 and grew by 6.4% from the year ended December 31, 2017 to the year ended December 31, 2018.

 

On-net service is provided to customers located in buildings that are physically connected to Cogent’s network by Cogent facilities. On-net revenue was $95.4 million for the three months ended December 31, 2018; an increase of 1.7% from the three months ended September 30, 2018 and an increase of 6.7% over the three months ended December 31, 2017. On-net revenue was $374.6 million for the year ended December 31, 2018; an increase of 8.1% over the year ended December 31, 2017.

 

Off-net customers are located in buildings directly connected to Cogent’s network using other carriers’ facilities and services to provide the last mile portion of the link from the customers’ premises to Cogent’s network. Off-net revenue was $36.6 million for the three months ended December 31, 2018; an increase of 1.0% over the three months ended September 30, 2018 and an increase of 2.5% over the three months ended December 31, 2017. Off-net revenue was $145.0 million for the year ended December 31, 2018; an increase of 5.2% over the year ended December 31, 2017.

 

GAAP gross profit is defined as total service revenue less network operations expense, depreciation and amortization and equity based compensation included in network operations expense.  GAAP gross margin is defined as GAAP gross profit divided by total service revenue. GAAP gross profit increased by 6.7% from the three months ended December 31, 2017 to $55.4 million for the three months ended December 31, 2018 and increased by 0.3% from the three months ended September 30, 2018. GAAP gross profit increased by 9.7% from the year ended December 31, 2017 to $219.4 million for the year ended December 31, 2018. GAAP gross margin was 42.0% for the three months ended December 31, 2018, 41.5% for the three months

 


 

ended December 31, 2017 and 42.5% for the three months ended September 30, 2018.  GAAP gross margin was 42.2% for the year ended December 31, 2018, and 41.2% for the year ended December 31, 2017.  Excise taxes, including Universal Service Fund fees, recorded on a gross basis and included in service revenue and cost of network operations expense were $3.2 million for the three months ended December 31, 2018, $3.0 million for the three months ended September 30, 2018, $2.9 million for the three months ended December 31, 2017, $10.9 million for the year ended December 31, 2017 and $12.5 million for the year ended December 31, 2018.

 

Non-GAAP gross profit represents service revenue less network operations expense, excluding equity-based compensation and amounts shown separately (depreciation and amortization expense). Non-GAAP gross margin is defined as non-GAAP gross profit divided by total service revenue.  Non-GAAP gross profit increased by 7.2% from the three months ended December 31, 2017 to $76.6 million for the three months ended December 31, 2018 and increased by 1.1% from the three months ended September 30, 2018. Non-GAAP gross profit increased by 9.1% from the year ended December 31, 2017 to $301.6 million for the year ended December 31, 2018. Non-GAAP gross profit margin was 58.0% for the three months ended December 31, 2018, 57.1% for the three months ended December 31, 2017 and 58.2% for the three months ended September 30, 2018.  Non-GAAP gross margin was 58.0% for the year ended December 31, 2018, and 57.0% for the year ended December 31, 2017.

 

Cash flow from operating activities increased by 29.9% from the three months ended December 31, 2017 to $40.7 million for the three months ended December 31, 2018 and increased by 28.3% from the three months ended September 30, 2018. Cash flow from operating activities increased by 19.9% from the year ended December 31, 2017 to $133.9 million for the year ended December 31, 2018.

 

Earnings before interest, taxes, depreciation and amortization (EBITDA) increased by 10.0% from the three months ended December 31, 2017 to $47.6 million for the three months ended December 31, 2018 and increased by 1.4% from the three months ended September 30, 2018. Earnings before interest, taxes, depreciation and amortization (EBITDA) increased by 14.4% from the year ended December 31, 2017 to $184.5 million for the year ended December 31, 2018. EBITDA margin was 36.0% for the three months ended December 31, 2018, 34.5% for

 


 

the three months ended December 31, 2017 and 36.1% for the three months ended September 30, 2018.  EBITDA margin was 35.5% for the year ended December 31, 2018 and 33.2% for the year ended December 31, 2017.

 

EBITDA, as adjusted, increased by 9.4% from the three months ended December 31, 2017 to $47.7 million for the three months ended December 31, 2018 and increased by 0.7% from the three months ended September 30, 2018. EBITDA, as adjusted, increased by 12.3% from the year ended December 31, 2017 to $185.5 million for the year ended December 31, 2018. EBITDA, as adjusted, margin was 36.1% for the three months ended December 31, 2018, 34.8% for the three months ended December 31, 2017 and 36.4% for the three months ended September 30, 2018. EBITDA, as adjusted, margin was 35.7% for the year ended December 31, 2018 and was 34.0% for the year ended December 31, 2017.

 

Basic and diluted net (loss) income per share was $0.16 for the three months ended December 31, 2018, $(0.14) for the three months ended December 31, 2017 and $0.18 for the three months ended September 30, 2018. Basic and diluted net income per share was $0.63 for the year ended December 31, 2018 and $0.13 for the year ended December 31, 2017. The signing of the Tax Cuts and Jobs Act in December 2017 that amended the Internal Revenue Code and reduced the corporate tax rate from a maximum of 35% to a flat 21% rate increased Cogent’s non-cash deferred income tax expense by approximately $11.3 million in the three months and year ended December 31, 2017.  This represented a (loss) of $(0.25) per basic and diluted share for the three months ended December 31, 2017 and a (loss) of $(0.25) per basic and diluted share for the year ended December 31, 2017.

 

Total customer connections increased by 11.9% from December 31, 2017 to 80,106 as of December 31, 2018 and increased by 2.2% from September 30, 2018. On-net customer connections increased by 12.1% from December 31, 2017 to 68,770 as of December 31, 2018 and increased by 2.1% from September 30, 2018. Off-net customer connections increased by 10.3% from December 31, 2017 to 10,974 as of December 31, 2018 and increased by 2.6% from September 30, 2018.

 

The number of on-net buildings increased by 170 on-net buildings from December 31, 2017 to 2,676 on-net buildings as of December 31, 2018 and increased by 41 on-net buildings from September 30, 2018.

 


 

Quarterly Dividend Increase Approved

On February 20, 2019, Cogent’s board approved a regular quarterly dividend of $0.58 per common share payable on March 29, 2019 to shareholders of record on March 8, 2019. This first quarter 2019 regular dividend represents a 3.6% increase of $0.02 per share from the fourth quarter 2018 regular dividend of $0.56 per share.

 

The payment of any future dividends and any other returns of capital will be at the discretion of Cogent’s board of directors and may be reduced, eliminated or increased and will be dependent upon Cogent’s financial position, results of operations, available cash, cash flow, capital requirements, limitations under Cogent’s debt indenture agreements and other factors deemed relevant by Cogent’s board of directors.

 

Tax Treatment of 2018 Dividends

Cogent paid four quarterly dividends in 2018 totaling $97.9 million, or $2.12 per share. The expected tax treatment of these dividends are generally that 55.0% are treated as a return of capital and 45.0% are generally treated as dividends for United States federal income tax purposes. While the above information includes general statements about the tax classification of dividends paid on Cogent common stock, these statements do not constitute tax advice. The taxation of corporate distributions can be complex, and stockholders are encouraged to consult their tax advisers to determine what impact the above information may have on their specific tax situation.

 

Conference Call and Website Information

Cogent will host a conference call with financial analysts at 8:30 a.m. (ET) on February 21, 2019 to discuss Cogent’s operating results for the fourth quarter of 2018 and full year 2018 and to discuss Cogent’s expectations for full year 2019. Investors and other interested parties may access a live audio webcast of the earnings call in the “Events” section of Cogent’s website at www.cogentco.com/events. A replay of the webcast, together with the press release, will be available on the website following the earnings call.

 

About Cogent Communications

Cogent Communications (NASDAQ: CCOI) is a multinational, Tier 1 facilities-based ISP.  Cogent specializes in providing businesses with high speed Internet access, Ethernet transport,

 


 

and colocation services. Cogent’s facilities-based, all-optical IP network backbone provides services in over 200 markets globally.

 

Cogent Communications is headquartered at 2450 N Street, NW, Washington, D.C. 20037. For more information, visit www.cogentco.com. Cogent Communications can be reached in the United States at (202) 295-4200 or via email at info@cogentco.com.

 

#  #  #

 


 

COGENT COMMUNICATIONS HOLDINGS, INC., AND SUBSIDIARIES

 

Summary of Financial and Operational Results

 

 

 

Q1 2017

 

Q2 2017

 

Q3 2017

 

Q4 2017

 

Q1 2018

 

Q2 2018

 

Q3 2018

 

Q4 2018

 

Metric ($ in 000’s, except share and per share data) — unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

On-Net revenue

 

$

83,586

 

$

85,586

 

$

87,898

 

$

89,374

 

$

92,387

 

$

93,026

 

$

93,790

 

$

95,351

 

% Change from previous Qtr.

 

0.1

%

2.4

%

2.7

%

1.7

%

3.4

%

0.7

%

0.8

%

1.7

%

Off-Net revenue

 

$

33,386

 

$

33,980

 

$

34,865

 

$

35,662

 

$

36,144

 

$

36,107

 

$

36,202

 

$

36,551

 

% Change from previous Qtr.

 

4.8

%

1.8

%

2.6

%

2.3

%

1.4

%

-0.1

%

0.3

%

1.0

%

Non-Core revenue (1)

 

$

231

 

$

211

 

$

206

 

$

190

 

$

175

 

$

163

 

$

147

 

$

147

 

% Change from previous Qtr.

 

3.1

%

-8.7

%

-2.4

%

-7.8

%

-7.9

%

-6.9

%

-9.8

%

%

Service revenue — total

 

$

117,203

 

$

119,777

 

$

122,969

 

$

125,226

 

$

128,706

 

$

129,296

 

$

130,139

 

$

132,049

 

% Change from previous Qtr.

 

1.4

%

2.2

%

2.7

%

1.8

%

2.8

%

0.5

%

0.7

%

1.5

%

Constant currency total revenue quarterly growth rate — sequential quarters (4)

 

1.6

%

1.7

%

1.2

%

1.8

%

2.0

%

1.1

%

1.1

%

1.8

%

Constant currency total revenue quarterly growth rate — year over year quarters (4)

 

8.7

%

9.6

%

7.7

%

6.6

%

7.0

%

6.3

%

6.2

%

6.2

%

Network operations expenses (2)

 

$

50,551

 

$

50,974

 

$

53,405

 

$

53,745

 

$

54,686

 

$

54,147

 

$

54,365

 

$

55,436

 

% Change from previous Qtr.

 

1.2

%

0.8

%

4.8

%

0.6

%

1.8

%

-1.0

%

0.4

%

2.0

%

GAAP gross profit (3)

 

$

48,003

 

$

49,765

 

$

50,238

 

$

51,964

 

$

54,043

 

$

54,701

 

$

55,248

 

$

55,437

 

% Change from previous Qtr.

 

5.7

%

3.7

%

1.0

%

3.4

%

4.0

%

1.2

%

1.0

%

0.3

%

GAAP gross margin (3)

 

41.0

%

41.5

%

40.9

%

41.5

%

42.0

%

42.3

%

42.5

%

42.0

%

Non-GAAP gross profit (4) (6)

 

$

66,652

 

$

68,803

 

$

69,564

 

$

71,481

 

$

74,020

 

$

75,149

 

$

75,774

 

$

76,613

 

% Change from previous Qtr.

 

1.5

%

3.2

%

1.1

%

2.8

%

3.6

%

1.5

%

0.8

%

1.1

%

Non-GAAP gross margin (4) (6)

 

56.9

%

57.4

%

56.6

%

57.1

%

57.5

%

58.1

%

58.2

%

58.0

%

Selling, general and administrative expenses (5)

 

$

28,925

 

$

28,704

 

$

29,360

 

$

28,238

 

$

29,928

 

$

29,241

 

$

28,838

 

$

29,034

 

% Change from previous Qtr.

 

1.2

%

-0.8

%

2.3

%

-3.8

%

6.0

%

-2.3

%

-1.4

%

0.7

%

Depreciation and amortization expense

 

$

18,538

 

$

18,897

 

$

19,147

 

$

19,344

 

$

19,788

 

$

20,216

 

$

20,276

 

$

20,952

 

% Change from previous Qtr.

 

-7.6

%

1.9

%

1.3

%

1.0

%

2.3

%

2.2

%

0.3

%

3.3

%

 


 

Equity-based compensation expense

 

$

2,647

 

$

3,225

 

$

3,734

 

$

3,684

 

$

3,784

 

$

4,695

 

$

4,821

 

$

4,408

 

% Change from previous Qtr.

 

-8.0

%

21.8

%

15.8

%

-1.3

%

2.7

%

24.1

%

2.7

%

-8.6

%

Operating income

 

$

18,666

 

$

19,000

 

$

17,891

 

$

20,534

 

$

20,637

 

$

21,354

 

$

22,255

 

$

22,311

 

% Change from previous Qtr.

 

26.2

%

1.8

%

-5.8

%

14.8

%

0.5

%

3.5

%

4.2

%

0.3

%

Interest expense

 

$

11,891

 

$

12,090

 

$

12,266

 

$

12,222

 

$

12,408

 

$

12,373

 

$

12,767

 

$

13,508

 

% Change from previous Qtr.

 

12.2

%

1.7

%

1.5

%

-0.4

%

1.5

%

-0.3

%

3.2

%

5.8

%

Net income (loss)

 

$

4,136

 

$

4,317

 

$

3,650

 

$

(6,227

)

$

6,784

 

$

6,552

 

$

8,231

 

$

7,100

 

Basic net income (loss) per common share

 

$

0.09

 

$

0.10

 

$

0.08

 

$

(0.14

)

$

0.15

 

$

0.15

 

$

0.18

 

$

0.16

 

Diluted net income (loss) per common share

 

$

0.09

 

$

0.10

 

$

0.08

 

$

(0.14

)

$

0.15

 

$

0.14

 

$

0.18

 

$

0.16

 

Weighted average common shares — basic

 

44,649,645

 

44,717,372

 

44,767,163

 

44,844,469

 

44,923,973

 

45,016,767

 

45,105,830

 

45,284,481

 

% Change from previous Qtr.

 

0.2

%

0.2

%

0.1

%

0.2

%

0.2

%

0.2

%

0.2

%

0.4

%

Weighted average common shares — diluted

 

44,917,014

 

44,988,655

 

45,118,607

 

44,844,469

 

45,294,697

 

45,536,473

 

45,699,635

 

45,803,418

 

% Change from previous Qtr.

 

0.3

%

0.2

%

0.3

%

-0.6

%

1.0

%

0.5

%

0.4

%

0.2

%

EBITDA (6)

 

$

37,727

 

$

40,099

 

$

40,204

 

$

43,243

 

$

44,092

 

$

45,908

 

$

46,936

 

$

47,579

 

% Change from previous Qtr.

 

1.8

%

6.3

%

0.3

%

7.6

%

2.0

%

4.1

%

2.2

%

1.4

%

EBITDA margin

 

32.2

%

33.5

%

32.7

%

34.5

%

34.3

%

35.5

%

36.1

%

36.0

%

Gains on asset related transactions

 

$

2,124

 

$

1,023

 

$

397

 

$

319

 

$

117

 

$

357

 

$

416

 

$

92

 

EBITDA, as adjusted (6)

 

$

39,851

 

$

41,122

 

$

40,601

 

$

43,562

 

$

44,209

 

$

46,265

 

$

47,352

 

$

47,671

 

% Change from previous Qtr.

 

5.6

%

3.2

%

-1.3

%

7.3

%

1.5

%

4.7

%

2.3

%

0.7

%

EBITDA, as adjusted, margin

 

34.0

%

34.3

%

33.0

%

34.8

%

34.3

%

35.8

%

36.4

%

36.1

%

Fees — net neutrality

 

$

2

 

$

188

 

$

824

 

$

260

 

$

14

 

$

39

 

$

108

 

$

16

 

 


 

Net cash provided by operating activities

 

$

23,514

 

$

28,045

 

$

28,783

 

$

31,360

 

$

30,179

 

$

31,271

 

$

31,745

 

$

40,726

 

% Change from previous Qtr.

 

-30.6

%

19.3

%

2.6

%

9.0

%

-3.8

%

3.6

%

1.5

%

28.3

%

Capital expenditures

 

$

12,249

 

$

12,007

 

$

10,927

 

$

10,618

 

$

14,905

 

$

11,988

 

$

12,107

 

$

10,937

 

% Change from previous Qtr.

 

70.2

%

-2.0

%

-9.0

%

-2.8

%

40.4

%

-19.6

%

1.0

%

-9.7

%

Principal payments on capital leases

 

$

3,854

 

$

2,194

 

$

3,320

 

$

1,833

 

$

2,304

 

$

3,755

 

$

2,099

 

$

2,128

 

% Change from previous Qtr.

 

37.3

%

-43.1

%

51.3

%

-44.8

%

25.7

%

63.0

%

-44.1

%

1.4

%

Dividends paid

 

$

18,999

 

$

19,946

 

$

20,879

 

$

21,833

 

$

22,819

 

$

23,788

 

$

24,764

 

$

26,516

 

Purchases of common stock

 

$

 

$

1,829

 

$

 

$

 

$

 

$

 

$

 

$

6,564

 

Gross Leverage Ratio

 

4.64

 

4.62

 

4.57

 

4.44

 

4.33

 

4.22

 

4.46

 

4.36

 

Net Leverage Ratio

 

2.94

 

2.98

 

3.00

 

2.94

 

2.94

 

2.93

 

2.89

 

2.87

 

Customer Connections — end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

On-Net

 

54,805

 

57,307

 

59,357

 

61,334

 

63,366

 

65,407

 

67,370

 

68,770

 

% Change from previous Qtr.

 

3.7

%

4.6

%

3.6

%

3.3

%

3.3

%

3.2

%

3.0

%

2.1

%

Off-Net

 

9,055

 

9,355

 

9,724

 

9,953

 

10,241

 

10,480

 

10,698

 

10,974

 

% Change from previous Qtr.

 

5.3

%

3.1

%

4.2

%

2.4

%

2.9

%

2.3

%

2.1

%

2.6

%

Non-Core (1)

 

383

 

340

 

336

 

326

 

307

 

306

 

307

 

362

 

% Change from previous Qtr.

 

9.4

%

-11.2

%

-1.2

%

-3.0

%

-5.8

%

-0.3

%

0.3

%

17.9

%

Total customer connections

 

64,243

 

66,982

 

69,417

 

71,613

 

73,194

 

76,193

 

78,375

 

80,106

 

%1 Change from previous Qtr.

 

3.9

%

4.3

%

3.6

%

3.2

%

3.2

%

3.1

%

2.9

%

2.2

%

On-Net Buildings — end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Tenant office buildings

 

1,601

 

1,618

 

1,635

 

1,653

 

1,672

 

1,710

 

1,720

 

1,735

 

Carrier neutral data center buildings

 

752

 

767

 

784

 

800

 

816

 

837

 

863

 

889

 

Cogent data centers

 

53

 

53

 

53

 

53

 

53

 

52

 

52

 

52

 

Total on-net buildings

 

2,406

 

2,438

 

2,472

 

2,506

 

2,541

 

2,599

 

2,635

 

2,676

 

Square feet — multi-tenant office buildings — on-net

 

864,432,176

 

872,293,092

 

881,184,145

 

893,580,297

 

911,283,287

 

927,410,239

 

934,535,144

 

944,232,756

 

Network — end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercity route miles

 

57,213

 

57,403

 

57,403

 

57,403

 

57,403

 

57,403

 

57,403

 

57,426

 

Metro fiber miles

 

30,190

 

30,516

 

31,071

 

31,254

 

31,850

 

31,953

 

32,579

 

32,946

 

 


 

Connected networks — AS’s

 

5,949

 

5,983

 

6,076

 

6,152

 

6,247

 

6,363

 

6,510

 

6,588

 

Headcount — end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales force — quota bearing

 

432

 

434

 

444

 

455

 

432

 

438

 

453

 

487

 

Sales force - total

 

554

 

559

 

565

 

574

 

555

 

566

 

583

 

619

 

Total employees

 

900

 

909

 

919

 

929

 

908

 

917

 

938

 

974

 

Sales rep productivity — units per full time equivalent sales rep (“FTE”) per month

 

6.1

 

6.5

 

5.7

 

5.8

 

5.7

 

5.7

 

5.8

 

5.7

 

FTE — sales reps

 

416

 

410

 

420

 

429

 

427

 

413

 

418

 

436

 

 


(1)             Consists of legacy services of companies whose assets or businesses were acquired by Cogent, primarily including voice services (only provided in Toronto, Canada).

(2)             Network operations expense excludes equity-based compensation expense of $111, $141, $179, $173, $189, $232, $250 and $224 in the three month periods ended March 31, 2017 through December 31, 2018, respectively.  Network operations expense includes excise taxes, including Universal Service Fund fees of $2,604, $2,672, $2,691, $2,943, $3,157, $3,108, $3,010 and $3,234 in the three month periods ended March 31, 2017 through December 31, 2018, respectively.

(3)             GAAP gross profit is defined as total service revenue less network operations expense, depreciation and amortization and equity based compensation included in network operations expense.  GAAP gross margin is defined as GAAP gross profit divided by total service revenue.

(4)             Non-GAAP gross profit represents service revenue less network operations expense, excluding equity-based compensation and amounts shown separately (depreciation expense). Non-GAAP gross margin is defined as non-GAAP gross profit divided by total service revenue.  Management believes that Non-GAAP gross profit and Non-GAAP gross profit margin are relevant metrics to provide investors, as they are metrics that management uses to measure the margin available to the company after network service costs, in essence a measure of the efficiency of the Company’s network.

(5)             Excludes equity-based compensation expense of $2,536, $3,084, $3,555, $3,511, $3,595, $4,463, $4,571 and $4,184 in the three month periods ended March 31, 2017 through December 31, 2018, respectively.

(6)             See schedule of non-GAAP metrics below for definitions and reconciliations to GAAP measures below.

 

Schedules of Non-GAAP Measures

 

EBITDA and EBITDA, as adjusted

 

EBITDA represents net cash flows from operating activities plus changes in operating assets and liabilities, cash interest expense and cash income tax expense.  Management believes the most directly comparable measure to EBITDA calculated in accordance with generally accepted accounting principles in the United States, or GAAP, is cash flows provided by operating activities. The Company also believes that EBITDA is a measure frequently used by securities analysts, investors, and other interested parties in their evaluation of issuers.  EBITDA, as adjusted, represents EBITDA plus net gains (losses) on asset related transactions.

 

The Company believes that EBITDA, and EBITDA, as adjusted, are useful measures of its ability to service debt, fund capital expenditures and expand its business.  EBITDA, and EBITDA, as adjusted are an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information. EBITDA, and EBITDA, as adjusted are not recognized terms under GAAP and accordingly, should not be viewed in isolation or as a substitute for the analysis of results as reported under GAAP, but rather as a supplemental measure to GAAP. For example, these metrics are not intended to reflect the Company’s free cash flow, as it does not consider certain current or future cash requirements, such as capital expenditures, contractual commitments, and changes in working capital needs, interest expenses and debt service requirements. The Company’s calculations of these metrics may also differ from the calculations performed by its competitors and other companies and as such, its utility as a comparative measure is limited.

 

EBITDA, and EBITDA, as adjusted, are reconciled to cash flows provided by operating activities in the table below.

 

($ in 000’s) — unaudited

 

Q1
2017

 

Q2
2017

 

Q3
2017

 

Q4
2017

 

Year
2017

 

Q1
2018

 

Q2
2018

 

Q3
2018

 

Q4
2018

 

Year
2018

 

Net cash flows provided by operating activities

 

$

23,514

 

$

28,045

 

$

28,783

 

$

31,360

 

$

111,702

 

$

30,179

 

$

31,271

 

$

31,745

 

$

40,726

 

$

133,921

 

 


 

Changes in operating assets and liabilities

 

3,192

 

950

 

721

 

300

 

5,270

 

2,919

 

2,408

 

4,254

 

(4,361

)

5,355

 

Cash interest expense and income tax expense

 

11,021

 

11,104

 

10,700

 

11,583

 

44,300

 

10,994

 

12,229

 

10,937

 

11,214

 

45,241

 

EBITDA

 

$

37,727

 

$

40,099

 

$

40,204

 

$

43,243

 

$

161,272

 

$

44,092

 

$

45,908

 

$

46,936

 

$

47,579

 

$

184,517

 

PLUS: Gains on asset related transactions

 

2,124

 

1,023

 

397

 

319

 

3,862

 

117

 

357

 

416

 

92

 

982

 

EBITDA, as adjusted

 

$

39,851

 

$

41,122

 

$

40,601

 

$

43,562

 

$

165,134

 

$

44,209

 

$

46,265

 

$

47,352

 

$

47,671

 

$

185,499

 

EBITDA margin

 

32.2

%

33.5

%

32.7

%

34.5

%

33.2

%

34.3

%

35.5

%

36.1

%

36.0

%

35.5

%

EBITDA, as adjusted, margin

 

34.0

%

34.3

%

33.0

%

34.8

%

34.0

%

34.3

%

35.8

%

36.4

%

36.1

%

35.7

%

 

Constant currency revenue is reconciled to service revenue as reported in the tables below.

 

Constant currency impact on revenue changes — sequential periods

 

($ in 000’s) — unaudited

 

Q1
2017

 

Q2
2017

 

Q3
2017

 

Q4
2017

 

Year
2017

 

Q1
2018

 

Q2
2018

 

Q3
2018

 

Q4
2018

 

Year
2018

 

Service revenue, as reported — current period

 

$

117,203

 

$

119,777

 

$

122,969

 

$

125,226

 

$

485,175

 

$

128,706

 

$

129,296

 

$

130,139

 

$

132,049

 

$

520,193

 

Impact of foreign currencies on service revenue

 

195

 

(531

)

(1,701

)

16

 

(1,905

)

(981

)

802

 

613

 

465

 

(4,021

)

Service revenue - as adjusted for currency impact (1)

 

$

117,398

 

$

119,246

 

$

121,268

 

$

125,242

 

$

483,270

 

$

127,725

 

$

130,098

 

$

130,752

 

$

132,514

 

$

516,172

 

Service revenue, as reported — prior sequential period

 

$

115,596

 

$

117,203

 

$

119,777

 

$

122,969

 

$

446,900

 

$

125,226

 

$

128,706

 

$

129,296

 

$

130,139

 

$

485,175

 

Constant currency increase

 

$

1,802

 

$

2,043

 

$

1,491

 

$

2,273

 

$

36,370

 

$

2,499

 

$

1,392

 

$

1,456

 

$

2,375

 

$

30,997

 

Constant currency percent increase

 

1.6

%

1.7

%

1.2

%

1.8

%

8.1

%

2.0

%

1.1

%

1.1

%

1.8

%

6.4

%

 


(1)             Service revenue, as adjusted for currency impact, is determined by translating the service revenue for the current period at the average foreign currency exchange rates for the prior sequential period. The Company believes that disclosing quarterly sequential revenue growth without the impact of foreign currencies on service revenue is a useful measure of sequential revenue growth. Service revenue, as adjusted for currency impact, is an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information.

 

Constant currency impact on revenue changes — prior year periods

 

($ in 000’s) — unaudited

 

Q1
2017

 

Q2
2017

 

Q3
2017

 

Q4
2017

 

Year
2017

 

Q1
2018

 

Q2
2018

 

Q3
2018

 

Q4
2018

 

Year
2018

 

Service revenue, as reported — current period

 

$

117,203

 

$

119,777

 

$

122,969

 

$

125,226

 

$

485,175

 

$

128,706

 

$

129,296

 

$

130,139

 

$

132,049

 

$

520,193

 

Impact of foreign currencies on service revenue

 

503

 

743

 

(1,257

)

(2,055

)

(1,905

)

(3,280

)

(1,937

)

445

 

896

 

(4,021

)

Service revenue - as adjusted for currency impact (2)

 

$

117,706

 

$

120,520

 

$

121,712

 

$

123,171

 

$

483,270

 

$

125,426

 

$

127,359

 

$

130,584

 

$

132,945

 

$

516,172

 

Service revenue, as reported — prior year period

 

$

108,291

 

$

109,955

 

$

113,057

 

$

115,596

 

$

446,900

 

$

117,203

 

$

119,777

 

$

122,969

 

$

125,226

 

$

485,175

 

Constant currency increase

 

$

9,415

 

$

10,565

 

$

8,655

 

$

7,575

 

$

36,370

 

$

8,223

 

$

7,582

 

$

7,615

 

$

7,719

 

$

30,997

 

Percent increase

 

8.7

%

9.6

%

7.7

%

6.6

%

8.1

%

7.0

%

6.3

%

6.2

%

6.2

%

6.4

%

 


(2)             Service revenue, as adjusted for currency impact, is determined by translating the service revenue for the current period at the average foreign currency exchange rates for the comparable prior year period. The Company believes that disclosing year over year revenue growth without the impact of foreign currencies on service revenue is a useful measure of revenue growth. Service revenue, as adjusted for currency impact, is an integral part of the internal reporting and planning system used by management as a supplement to GAAP financial information.

 


 

Non-GAAP gross profit and Non-GAAP gross margin

 

Non-GAAP gross profit and Non-GAAP gross margin are reconciled to GAAP gross profit and GAAP gross margin in the table below.

 

($ in 000’s) —
unaudited

 

Q1 2017

 

Q2 2017

 

Q3 2017

 

Q4 2017

 

Year
2017

 

Q1 2018

 

Q2 2018

 

Q3 2018

 

Q4 2018

 

Year
2018

 

Service revenue total

 

$

117,203

 

$

119,777

 

$

122,969

 

$

125,226

 

$

485,175

 

$

128,706

 

$

129,296

 

$

130,139

 

$

132,049

 

$

520,190

 

Minus - Network operations expense including equity-based compensation and including depreciation and amortization expense

 

69,200

 

70,012

 

72,731

 

73,262

 

285,205

 

74,663

 

74,595

 

74,891

 

76,612

 

300,761

 

GAAP Gross Profit (1)

 

$

48,003

 

$

49,765

 

$

50,238

 

$

51,964

 

$

199,970

 

$

54,043

 

$

54,701

 

$

55,248

 

$

55,437

 

$

219,429

 

Plus - Equity-based compensation — network operations expense

 

111

 

141

 

179

 

173

 

604

 

189

 

232

 

250

 

224

 

895

 

Plus — Depreciation and amortization expense

 

18,538

 

18,897

 

19,147

 

19,344

 

75,926

 

19,788

 

20,216

 

20,276

 

20,952

 

81,232

 

Non-GAAP Gross Profit (2)

 

$

66,652

 

$

68,803

 

$

69,564

 

$

71,481

 

$

276,500

 

$

74,020

 

$

75,149

 

$

75,774

 

$

76,613

 

$

301,556

 

GAAP Gross Margin (1)

 

41.0

%

41.5

%

40.9

%

41.5

%

41.2

%

42.0

%

42.3

%

42.5

%

42.0

%

42.2

%

Non-GAAP Gross Margin (2)

 

56.9

%

57.4

%

56.6

%

57.1

%

57.0

%

57.5

%

58.1

%

58.2

%

58.0

%

58.0

%

 


(1)             GAAP gross profit is defined as total service revenue less network operations expense, depreciation and amortization and equity based compensation included in network operations expense.  GAAP gross margin is defined as GAAP gross profit divided by total service revenue.

(2)             Non-GAAP gross profit represents service revenue less network operations expense, excluding equity-based compensation and amounts shown separately (depreciation and amortization expense). Non-GAAP gross margin is defined as non-GAAP gross profit divided by total service revenue.  Management believes that non-GAAP gross profit and non-GAAP gross margin are relevant metrics to provide to investors, as they are metrics that management uses to measure the margin and amount available to the Company after network service costs, in essence these are measures of the efficiency of the Company’s network.

 

Gross and Net Leverage Ratios

 

Gross leverage ratio is defined as total debt divided by the trailing last 12 months EBITDA, as adjusted.  Net leverage ratio is defined as total net debt (total debt minus cash and cash equivalents) divided by the trailing last 12 months EBITDA, as adjusted.  Cogent’s gross leverage ratio and net leverage ratio are shown below.

 

($ in 000’s) — unaudited

 

As of September 30, 2018

 

As of December 31, 2018

 

Cash and cash equivalents

 

$

284,558

 

$

276,093

 

Debt

 

 

 

 

 

Capital leases — current portion

 

8,665

 

7,074

 

Capital leases — long term

 

152,954

 

156,706

 

Senior unsecured notes

 

189,225

 

189,225

 

Senior secured notes

 

445,000

 

445,000

 

Note payable

 

12,468

 

11,239

 

Total debt

 

808,312

 

809,244

 

Total net debt

 

523,754

 

533,151

 

Trailing 12 months EBITDA, as adjusted

 

181,388

 

185,499

 

Gross leverage ratio

 

4.46

 

4.36

 

Net leverage ratio

 

2.89

 

2.87

 

 


 

Cogent’s SEC filings are available online via the Investor Relations section of www.cogentco.com or on the Securities and Exchange Commission’s website at www.sec.gov.

 


 

COGENT COMMUNICATIONS HOLDINGS, INC., AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

AS OF DECEMBER 31, 2018 AND 2017

 

(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

 

 

 

2018

 

2017

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

276,093

 

$

247,011

 

Accounts receivable, net of allowance for doubtful accounts of $1,263 and $1,499, respectively

 

41,709

 

39,096

 

Prepaid expenses and other current assets

 

32,535

 

20,011

 

Total current assets

 

350,337

 

306,118

 

Property and equipment:

 

 

 

 

 

Property and equipment

 

1,300,503

 

1,233,756

 

Accumulated depreciation and amortization

 

(925,178

)

(852,474

)

Total property and equipment, net

 

375,325

 

381,282

 

Deferred tax assets

 

2,733

 

17,616

 

Deposits and other assets

 

11,455

 

5,572

 

Total assets

 

$

739,850

 

$

710,588

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

8,519

 

$

11,592

 

Accrued and other current liabilities

 

51,431

 

47,947

 

Installment payment agreement, current portion, net of discount of $395 and $337, respectively

 

8,283

 

7,816

 

Capital lease obligations, current maturities

 

7,074

 

7,171

 

Total current liabilities

 

75,307

 

74,526

 

Senior secured 2022 notes, net of unamortized debt costs of $2,695 and $1,870, respectively and including premium of $1,405 and $382, respectively

 

443,710

 

373,512

 

Senior unsecured 2021 notes, net of unamortized debt costs of $1,476 and $2,060, respectively

 

187,749

 

187,165

 

Capital lease obligations, net of current maturities

 

156,706

 

150,333

 

Other long term liabilities

 

25,380

 

27,596

 

Total liabilities

 

888,852

 

813,132

 

Commitments and contingencies

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock, $0.001 par value; 75,000,000 shares authorized; 46,336,499 and 45,960,799 shares issued and outstanding, respectively

 

46

 

46

 

Additional paid-in capital

 

471,331

 

456,696

 

Accumulated other comprehensive income

 

(10,928

)

(4,600

)

Accumulated deficit

 

(609,451

)

(554,686

)

Total stockholders’ deficit

 

(149,002

)

(102,544

)

Total liabilities and stockholders’ equity

 

$

739,850

 

$

710,588

 

 


 

COGENT COMMUNICATIONS HOLDINGS, INC., AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

 

FOR THE THREE MONTHS ENDED DECEMBER 31, 2018 AND DECEMBER 31, 2017

 

(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

 

 

 

Three Months Ended
December 31, 2018

 

Three Months Ended
December 31, 2017

 

Service revenue

 

$

 132,049

 

$

 125,226

 

Operating expenses:

 

 

 

 

 

Network operations (including $224 and $173 of equity-based compensation expense, respectively), exclusive of amounts shown separately

 

55,660

 

53,918

 

Selling, general, and administrative (including $4,184 and $3,511 of equity-based compensation expense, respectively)

 

33,218

 

31,749

 

Depreciation and amortization

 

20,952

 

19,344

 

Total operating expenses

 

109,830

 

105,011

 

Gains on equipment transactions

 

92

 

319

 

Operating income

 

22,311

 

20,534

 

Interest income and other

 

2,060

 

166

 

Interest expense

 

(13,508

)

(12,222

)

Income before income taxes

 

10,863

 

8,478

 

Income tax expense

 

(3,763

)

(14,705

)

Net income (loss)

 

$

 7,100

 

$

 (6,227

)

Comprehensive income (loss):

 

 

 

 

 

Net income (loss)

 

$

 7,100

 

$

 (6,227

)

Foreign currency translation adjustment

 

(2,256

)

1,312

 

Comprehensive income (loss)

 

$

 4,844

 

$

 (4,915

)

Basic net income (loss) per common share

 

$

 0.16

 

$

 (0.14

)

Diluted net income (loss) per common share

 

$

 0.16

 

$

 (0.14

)

Dividends declared per common share

 

$

 0.56

 

$

 0.48

 

Weighted-average common shares—basic

 

45,284,481

 

44,844,469

 

Weighted-average common shares—diluted

 

45,803,418

 

44,844,469

 

 


 

COGENT COMMUNICATIONS HOLDINGS, INC., AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

 

FOR EACH OF THE TWO YEARS ENDED DECEMBER 31, 2018

 

(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

 

 

 

2018

 

2017

 

Service revenue

 

$

520,193

 

$

485,175

 

Operating expenses:

 

 

 

 

 

Network operations (including $895 and $604 of equity-based compensation expense, respectively), exclusive of amounts shown separately

 

219,526

 

209,278

 

Selling, general, and administrative (including $16,813, and $12,686 of equity-based compensation expense, respectively)

 

133,858

 

127,915

 

Depreciation and amortization

 

81,233

 

75,926

 

Total operating expenses

 

434,617

 

413,119

 

Gains on equipment transactions

 

982

 

3,862

 

Operating income

 

86,558

 

75,918

 

Interest income and other

 

5,880

 

3,667

 

Interest expense

 

(51,056

)

(48,467

)

Income before income taxes

 

41,382

 

31,118

 

Income tax expense

 

(12,715

)

(25,242

)

Net income

 

$

28,667

 

$

5,876

 

Comprehensive income:

 

 

 

 

 

Net income

 

$

28,667

 

$

5,876

 

Foreign currency translation adjustment

 

(6,328

)

12,593

 

Comprehensive income

 

$

22,339

 

$

18,469

 

Basic net income per common share

 

$

0.63

 

$

0.13

 

Diluted net income per common share

 

$

0.63

 

$

0.13

 

Dividends declared per common share

 

$

2.12

 

$

1.80

 

Weighted-average common shares—basic

 

45,280,161

 

44,855,263

 

Weighted-average common shares—diluted

 

45,780,954

 

45,184,203

 

 


 

COGENT COMMUNICATIONS HOLDINGS, INC., AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

FOR THE THREE MONTHS ENDED DECEMBER 31, 2018 AND DECEMBER 31, 2017

 

(IN THOUSANDS)

 

 

 

Three Months Ended
December 31,
2018

 

Three Months Ended
December 31,
2017

 

Cash flows from operating activities:

 

 

 

 

 

Net income (loss)

 

$

7,100

 

$

(6,227

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

20,953

 

19,343

 

Amortization of debt discount and premium

 

407

 

340

 

Equity-based compensation expense (net of amounts capitalized)

 

4,408

 

3,684

 

Gains—equipment transactions and other, net

 

(383

)

(439

)

Deferred income taxes

 

3,590

 

14,844

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(924

)

156

 

Prepaid expenses and other current assets

 

225

 

501

 

Deposits and other assets

 

(28

)

318

 

Accounts payable, accrued liabilities and other long-term liabilities

 

5,378

 

(1,160

)

Net cash provided by operating activities

 

40,726

 

31,360

 

Cash flows from investing activities:

 

 

 

 

 

Purchases of property and equipment

 

(10,937

)

(10,618

)

Net cash used in investing activities

 

(10,937

)

(10,618

)

Cash flows from financing activities:

 

 

 

 

 

Dividends paid

 

(26,516

)

(21,833

)

Principal payments of capital lease obligations

 

(2,128

)

(1,833

)

Principal payments of installment payment agreement

 

(2,550

)

(1,619

)

Purchases of common stock

 

(6,564

)

 

Proceeds from exercises of common stock options

 

248

 

303

 

Net cash used in by financing activities

 

(37,510

)

(24,982

)

Effect of exchange rate changes on cash

 

(744

)

486

 

Net decrease in cash and cash equivalents

 

(8,465

)

(3,754

)

Cash and cash equivalents, beginning of period

 

284,558

 

250,765

 

Cash and cash equivalents, end of period

 

$

276,093

 

$

247,011

 

 


 

COGENT COMMUNICATIONS HOLDINGS, INC., AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

FOR EACH OF THE TWO YEARS ENDED DECEMBER 31, 2018

 

(IN THOUSANDS)

 

 

 

2018

 

2017

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

28,667

 

$

5,876

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

81,233

 

75,926

 

Amortization of debt discount and premium

 

1,533

 

1,239

 

Equity-based compensation expense (net of amounts capitalized)

 

17,708

 

13,290

 

Gains—equipment transactions and other, net

 

(1,109

)

(4,833

)

Deferred income taxes

 

11,117

 

24,679

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(3,204

)

(4,161

)

Prepaid expenses and other current assets

 

(438

)

1,146

 

Deposits and other assets

 

(1,490

)

1,111

 

Accounts payable, accrued liabilities and other long-term liabilities

 

(96

)

(2,571

)

Net cash provided by operating activities

 

133,921

 

111,702

 

Cash flows from investing activities:

 

 

 

 

 

Purchases of property and equipment

 

(49,937

)

(45,801

)

Net cash used in investing activities

 

(49,937

)

(45,801

)

Cash flows from financing activities:

 

 

 

 

 

Net proceeds from issuance of 2022 secured notes—net of debt costs of $1,364

 

69,861

 

 

Dividends paid

 

(97,887

)

(81,657

)

Principal payments of capital lease obligations

 

(10,286

)

(11,201

)

Principal payments of installment payment agreement

 

(9,437

)

(3,802

)

Purchases of common stock

 

(6,564

)

(1,829

)

Proceeds from exercises of common stock options

 

1,768

 

1,222

 

Net cash used in financing activities

 

(52,545

)

(97,267

)

Effect of exchange rate changes on cash

 

(2,357

)

4,058

 

Net increase (decrease) in cash and cash equivalents

 

29,082

 

(27,308

)

Cash and cash equivalents, beginning of year

 

247,011

 

274,319

 

Cash and cash equivalents, end of year

 

$

276,093

 

$

247,011

 

 


 

Except for historical information and discussion contained herein, statements contained in this release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  Such statements include, but are not limited to statements identified by words such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “targets,” “projects” and similar expressions.  The statements in this release are based upon the current beliefs and expectations of Cogent’s management and are subject to significant risks and uncertainties.  Actual results may differ from those set forth in the forward-looking statements.  Numerous factors could cause or contribute to such differences, including future economic instability in the global economy or a contraction of the capital markets which could affect spending on Internet services and our ability to engage in financing activities; the impact of changing foreign exchange rates (in particular the Euro to USD and Canadian dollar to USD exchange rates) on the translation of our non-USD denominated revenues, expenses, assets and liabilities; legal and operational difficulties in new markets; the imposition of a requirement that we contribute to the US Universal Service Fund on the basis of our Internet revenue; changes in government policy and/or regulation, including net neutrality rules  by the United States Federal Communications Commission and in the area of data protection; increasing competition leading to lower prices for our services; our ability to attract new customers and to increase and maintain the volume of traffic on our network; the ability to maintain our Internet peering arrangements on favorable terms; our reliance on an equipment vendor, Cisco Systems Inc., and the potential for hardware or software problems associated with such equipment; the dependence of our network on the quality and dependability of third-party fiber providers; our ability to retain certain customers that comprise a significant portion of our revenue base; the management of network failures and/or disruptions; and outcomes in litigation as well as other risks discussed from time to time in our filings with the Securities and Exchange Commission, including, without limitation, our report on Form 10-K  for the year ended December 31, 2018 to be filed with the Securities and Exchange Commission. Cogent undertakes no duty to update any forward-looking statement or any information contained in this press release or in other public disclosures at any time.

 

###