Good morning all. Well Cogent (CCOI) reported this morning and there are quite a few items to discuss. First off, these guys are good traders. Although not impacted in the current financial statements it appears they have purchased back more than 50% of their debt for less than .50 cents on the dollar. Further, as we know they continued their assault on share repurchases retiring another 1.2M shares. They have $32.1M of additional shares they can repurchase between now and 12/31/2009 (I confirmed the date with IR last night).
Balance sheet maneuvering aside below are the results vs. my expectations.
|
|
|
| est | diff |
| q1 | q2 |
| q3 |
|
on-net | 42811 | 44215 | 44243 | 45109 | -866 |
off-net | 7994 | 8459 | 8995 | 8884 | 111 |
non-core | 1305 | 1185 | 1356 | 1009 | 347 |
total rev | 52110 | 53859 | 54594 | 55001 | -407 |
cogs | 21958 | 22952 | 24059 | 23641 | 418 |
gross profit | 30152 | 30907 | 30535 | 31361 | -826 |
sga | 15550 | 14448 | 16403 | 14860 | 1543 |
ebitdas | 14602 | 16459 | 14132 | 16500 | -2368 |
one-time gain | 16 | 126 | 9762 | 0 | 9762 |
adjustment | 0 | 0 | 7 |
| 7 |
adj. ebitdas | 14618 | 16585 | 23901 | 16500 | 7401 |
interest | 671 | 1986 | 2159 | 2500 | -341 |
working cap | 2439 | 250 | -5848 | 211 | -6059 |
cash flow operating | 11492 | 14223 | 17828 | 13789 | 4039 |
capex | 9778 | 9029 | 9515 | 7193 | 2322 |
FCF | 1714 | 5194 | 8313 | 6596 | 1717 |
repay cap lease | -6396 | -3638 | -5571 | -7000 | 1429 |
mature short term investments | 0 | 650 | 0 | 0 | 0 |
disposition | 22 | 44 | 40 | 0 | 40 |
stock option | 53 | 47 | 21 | 0 | 21 |
exchange rate | 245 | 100 | -836 | 0 | -836 |
adj. FCF | -4362 | 2397 | 1967 | -404 | 2371 |
stock buy | -18054 | -27994 | -11984 | -11984 | 0 |
debt buy | 0 | 0 | -9941 | -9900 | -41 |
change in cash | -22416 | -25597 | -19958 | -22288 | 2330 |
begin cash | 177021 | 154605 | 129008 | 129008 | 0 |
end cash | 154605 | 129008 | 109050 | 106720 | 2330 |
As you can tell on-net revenues were a tad light, however, traffic increased on the network by 5% so I’m not concerned about this data-point. Adjusted EBITDAS was higher than forecast due to the one-time gain, but then lower than forecast due to higher SG&A. I’m betting that comes from hiring more sales guys (not unexpected if that’s the case.) Working cap came back strong and was a big source of cash for the quarter. After taking a bath on the euro and Canadian dollar, they still were FCFP, which is what allows these guys to keep buying back stock. All in all, not a bad quarter at all.
Guidance: Ok, this is where it hurts in the short-term, they are taking Q4 adjusted EBITDAS guidance down by around 7.6%. Personally, with the current environment, I’m not surprised. As to the 2009 adjusted EBITDAS guidance for 2009 they’re looking around an increase of 25%. That’s nice. All told, I’m happy and think the market will like it too!
Here is the updated EV/EBITDAS as of the end of the quarter, adjusted for the debt buyback and the impact on cash. Needless to say, they are trading a very low valuation relative to their historical average, or that of their competitive set.
CCOI |
|
|
|
cash | 61,350,000 |
|
|
equity | 217,593,949 | 44,588,924 | $4.88 |
current/other | 8,646,000 | 8,646,000 | 100.00% |
leases | 97,559,000 | 97,559,000 | 100.00% |
1% 14 | 38,455,292 | 90,705,000 | 42.396% |
adj. ebitdas | 60,000,000 | 196,910,000 |
|
ev | 300,904,241 |
|
|
ev/ebitdas | 5.015 |
|
|
debt/equity | 0.665 |
|
|
debt/ebitdas | 2.411 |
|
|
Let me know if I’m missing something.
thejuice.
If you haven't already, please take our Reader Survey! Just 3 questions to help us better understand who is reading Telecom Ramblings so we can serve you better!
Categories: Financials · Guest Posts · Internet Backbones · Internet Traffic






nice analysis. If you think Dave can pull off $75 next year which does not seem implausible given the implied foreign exchange impact in their guidance, then we’re at 4x fwd EBITDA.
I also think your cash estimate is a bit low, but that’s splitting hairs.
All seems a bit silly, but the market is the market.