EXHIBIT 99.1
IIJ Announces Nine Months Financial Results for the Fiscal Year Ending March 31, 2018
TOKYO, Feb. 08, 2018 (GLOBE NEWSWIRE) -- Internet Initiative Japan Inc. ("IIJ")(NASDAQ:IIJI) (TSE:3774) today announced its nine months consolidated financial results for the fiscal year ending March 31, 2018 (“3Q17” from April 1, 2017 to December 31, 2017).1
Highlights of Financial Results for 3Q17 | ||
Revenues | JPY127.6 billion (up 12.3% YoY) | |
Operating Income | JPY3.8 billion (up 19.7% YoY) | |
Income before Income Tax Expense | JPY4.3 billion (up 26.1% YoY) | |
Net Income attributable to IIJ | JPY2.7 billion (up 40.7% YoY) | |
Financial Targets for FY2017 | ||
Revenues | JPY176.0 billion (up 11.5% YoY) | |
Operating Income | JPY6.5 billion (up 26.6% YoY) | |
Income before Income Tax Expense JPY6.5 billion (up 19.8% YoY) | ||
Net Income attributable to IIJ | JPY4.0 billion (up 26.3% YoY) |
Overview of 3Q17 Financial Results and Business Outlook
“To launch cryptocurrency exchange and settlement business, we established an equity method investee by partnering with prominent Japanese companies from various industries: Bank of Tokyo-Mitsubishi UFJ, Sumitomo Mitsui Banking Corporation, Daiwa Securities Group, Nomura Holdings, Dai-ichi Life Insurance Company, Nippon Life Insurance Company, Mitsui Sumitomo Insurance Company, Sompo Holdings, Tokio Marine & Nichido Fire Insurance Company, East Japan Railway Company, ITOCHU Corporation, ITOCHU Techno-Solutions Corporation, K-Opticom Corporation, QTnet, Bic Camera, DENTSU, Mitsui Fudosan, and Yamato Holdings. DeCurret, IIJ’s 35% equity method investee with capital of JPY5.23 billion,2 will offer BtoC cryptocurrency exchange services from the latter half of FY2018 and BtoBtoC and BtoC cryptocurrency settlement services from FY2019. Based on our existing ASP FX trading system, which has been used by thirteen major Japanese financial institutions, DeCurret should be able to develop highly reliable and scalable cryptocurrency exchange system and services, incorporating Anti-Money Laundering (AML) and Know Your Customer (KYC) and other necessary and critical security requirements.3 We see a great growth opportunity in settlement business as conventional financial infrastructure needs to be changed dramatically, especially in Japan where cash is a predominantly major payment method.4 We’re very excited about working together with so many outstanding Japanese companies to create a new standard for cryptocurrency settlements which is thought to be a new social infrastructure,” said Koichi Suzuki, Founder, CEO and Chairman of IIJ.
“As for the three months financial results, revenue and operating income increased year over year by 13.0% and 20.9% respectively. Network services, especially security-related services, which was supported by the strong demands, and mobile services, led the revenue growth. Accordingly with our mobile business growth strategy, our enterprise mobile revenue strongly grew by 45.2% year over year as MVNE and IoT/M2M transactions continued to expand. SI revenue increased by 8.6% YoY as we continued to accumulate projects. Operating income grew as gross margin of both network services and SI expanded by 13.6% and 13.0% year over year,” said Eijiro Katsu, COO and President of IIJ.
“We decided to build our own data center and we’ve acquired the land of approximately 40 thousand m2.5 The main purpose is to integrate our racks that are currently spread out in the metropolitan area’s data centers for more effective operation. The new data center, which ultimately can accommodate up to 6,000 racks, allows gradual expansion of capacity as we’ll place system module-based data centers developed from our container-based data center technology accumulated from our Matsue Data Center Park since 2011. We estimate the future data center facility cost should be approximately 20% lower by having our own data center than continuously expanding leasing space. We’ll also ensure business expansion scalability for the future by having this new data center,” concluded Katsu.
“We continuously enhance our existing business such as cloud, mobile, security and SI, and we’re also making further business developments like FinTech project this time. Our invisible yet very essential business assets such as Internet technology, network and system infrastructure, SI expertise, brand of reliability, and long-term relationship with prominent Japanese blue-chips let us develop and expand our business foundation. We shall continue to pursue these strategies going forward,” concluded Katsu.
__________________________
1 Unless otherwise stated, all financial figures discussed in this announcement are prepared in accordance with U.S. GAAP, unaudited and consolidated.
2 The capital is JPY5.23 billion as of the mid-February when all the capital partners make payments.
3 The service, IIJ Raptor Service, was launched in 2010 and its customers include Nomura Scurities and Sony Bank.
4 According to the Ministry of Economy, Trade and Industry who published a report in May 2017, as for 2015, 19% of settlement was through non-cash in Japan compared to 41% in the U.S.A. and 55% in China.
5 The new data center will be located in Chiba prefecture, just east of Tokyo. As of December 2017, there are 21 data centers operated by IIJ in Japan. 20 of them are leased by data center owners and 1 data center owned by IIJ in Shimane prefecture.
3Q17 Financial Results Summary
Operating Results Summary | ||||
| ||||
3Q16 | 3Q17 | YoY Change | ||
JPY millions | JPY millions | % | ||
Total revenues | 113,602 | 127,612 | 12.3 | |
Network services | 68,481 | 80,000 | 16.8 | |
Systems integration (SI) | 39,858 | 42,301 | 6.1 | |
Equipment sales | 2,207 | 2,275 | 3.1 | |
ATM operation business | 3,056 | 3,036 | (0.6 | ) |
Total costs | 95,772 | 107,856 | 12.6 | |
Network services | 56,274 | 66,109 | 17.5 | |
Systems integration (SI) | 35,644 | 37,898 | 6.3 | |
Equipment sales | 2,024 | 2,053 | 1.4 | |
ATM operation business | 1,830 | 1,796 | (1.9 | ) |
Total gross margin | 17,830 | 19,756 | 10.8 | |
Network services | 12,207 | 13,891 | 13.8 | |
Systems integration (SI) | 4,214 | 4,403 | 4.5 | |
Equipment sales | 183 | 222 | 21.0 | |
ATM operation business | 1,226 | 1,240 | 1.2 | |
SG&A expenses and R&D | 14,675 | 15,980 | 8.9 | |
Operating income | 3,155 | 3,776 | 19.7 | |
Income before income tax expense | 3,433 | 4,329 | 26.1 | |
Net income attributable to IIJ | 1,910 | 2,688 | 40.7 | |
Segment Results Summary | ||||
3Q16 | 3Q17 | |||
JPY millions | JPY millions | |||
Total revenues | 113,602 | 127,612 | ||
Network services and SI business | 110,831 | 124,835 | ||
ATM operation business | 3,056 | 3,036 | ||
Elimination | (285 | ) | (259 | ) |
Operating income | 3,155 | 3,776 | ||
Network service and SI business | 2,178 | 2,782 | ||
ATM operation business | 1,088 | 1,123 | ||
Elimination | (111 | ) | (129 | ) |
We have omitted segment analysis because most of our revenues are dominated by network services and systems integration (SI) business.
3Q17 Revenues and Income
Revenues
Total revenues were JPY127,612 million, up 12.3% YoY (JPY113,602 million for 3Q16).
Network services revenue was JPY80,000 million, up 16.8% YoY (JPY68,481 million for 3Q16).
Revenues for Internet connectivity services for enterprise were JPY20,418 million, up 24.0% YoY from JPY16,461 million for 3Q16, mainly due to an increase in mobile-related services revenues along with an expansion of MVNE business clients’ transactions.
Revenues for Internet connectivity services for consumers were JPY18,707 million, up 17.6% YoY from JPY15,903 million for 3Q16, mainly due to the revenue growth of “IIJmio Mobile Service,” consumer mobile services which offer inexpensive data communication and voice services with SIM cards.
Revenues for WAN services were JPY21,676 million, up 9.2% YoY compared to JPY19,848 million for 3Q16.
Revenues for Outsourcing services were JPY19,199 million, up 18.0% YoY from JPY16,269 million for 3Q16, mainly due to an increase in security-related services revenues.
Network Services Revenues Breakdown | ||||
3Q16 | 3Q17 | YoY Change | ||
JPY millions | JPY millions | % | ||
Internet connectivity services (Enterprise) | 16,461 | 20,418 | 24.0 | |
IP service* | 7,331 | 7,553 | 3.0 | |
IIJ FiberAccess/F and IIJ DSL/F | 2,279 | 2,262 | (0.8 | ) |
IIJ Mobile service (Enterprise) | 6,680 | 10,436 | 56.2 | |
IIJ Mobile MVNO Platform Service | 4,358 | 7,742 | 77.7 | |
Others | 171 | 167 | (2.7 | ) |
Internet connectivity services (Consumer) | 15,903 | 18,707 | 17.6 | |
IIJ | 14,290 | 17,394 | 21.7 | |
IIJmio Mobile Service | 12,437 | 15,342 | 23.4 | |
hi-ho | 1,613 | 1,313 | (18.6 | ) |
WAN services | 19,848 | 21,676 | 9.2 | |
Outsourcing services | 16,269 | 19,199 | 18.0 | |
Total network services | 68,481 | 80,000 | 16.8 | |
* IP service revenues include revenues from the data center connectivity service. | ||||
Number of Contracts and Subscription for Connectivity Services*1 | ||||
| ||||
as of December 31, 2016 | as of December 31, 2017 | YoY Change | ||
Internet connectivity services (Enterprise) | 824,546 | 1,246,898 | 422,352 | |
IP service (1Gbps-) | 413 | 461 | 48 | |
IP service (100Mbps-999Mbps) | 577 | 643 | 66 | |
IP service (-99Mbps) | 622 | 627 | 5 | |
IIJ Data center connectivity service | 258 | 243 | (15 | ) |
IIJ FiberAccess/F and IIJ DSL/F | 72,132 | 70,778 | (1,354 | ) |
IIJ Mobile service (Enterprise) | 749,484 | 1,173,563 | 424,079 | |
IIJ Mobile MVNO Platform Service*2 | 501,374 | 744,332 | 242,958 | |
Others | 1,060 | 583 | (477 | ) |
Internet connectivity services (Consumer) | 1,377,529 | 1,349,664 | (27,865 | ) |
IIJ*2 | 1,241,399 | 1,349,664 | 108,265 | |
IIJmio Mobile Service | 912,394 | 986,767 | 74,373 | |
hi-ho*2 | 136,130 | - | (136,130 | ) |
Total contracted bandwidth*3 | 2,636.7Gbps | 3,085.3Gbps | 448.6Gbps | |
*1. Numbers in the table above show number of contracts except for “IIJ Mobile service (Enterprise),” “IIJ” and “hi-ho” which show number of subscriptions. | ||||
*2. On December 31, 2017, IIJ sold all the shares of common stock of hi-ho which was IIJ’s wholly owned subsidiary. Accordingly, hi-ho’s subscription for “Internet connectivity services (Consumer)” decreased to zero, hi-ho’s mobile service subscription of 14,735 was reclassed to “IIJ Mobile MVNO Platform Service” and a part of hi-ho’s subscription other than mobile service subscription of 47,683 is included in IIJ’s subscrfiption for “Internet connectivity services (Consumer).” | ||||
*3. Regarding IP service, data center connectivity service and IIJ FiberAccess/F and IIJ DSL/F of Internet connectivity services (Enterprise), total contracted bandwidths are calculated by multiplying number of contracts by contracted bandwidths respectively. | ||||
SI revenues were JPY42,301 million, up 6.1% YoY (JPY39,858 million for 3Q16).
Systems construction revenue, a one-time revenue, was JPY14,530 million, up 4.0% YoY (JPY13,973 million for 3Q16). Systems operation and maintenance revenue, a recurring revenue, was JPY27,771 million, up 7.3% YoY (JPY25,885 million for 3Q16), mainly due to continued accumulation of the orders and an increase in private cloud services’ revenues.
Orders received for SI and equipment sales totaled JPY48,228 million, down 6.8% YoY (JPY51,730 million for 3Q16); orders received for systems construction and equipment sales were JPY19,201 million, down 8.7% YoY (JPY21,031 million for 3Q16) and orders received for systems operation and maintenance were JPY29,027 million, down 5.4% YoY (JPY30,699 million for 3Q16).
Order backlog for SI and equipment sales as of December 31, 2017 amounted to JPY45,153 million, up 4.3% YoY (JPY43,309 million as of December 31, 2016); order backlog for systems construction and equipment sales was JPY9,574 million, down 12.4% YoY (JPY10,928 million as of December 31, 2016) and order backlog for systems operation and maintenance was JPY35,579 million, up 9.9% YoY (JPY32,381 million as of December 31, 2016).
Equipment sales revenues were JPY2,275 million, up 3.1% YoY (JPY2,207 million for 3Q16).
ATM operation business revenues were JPY3,036 million, down 0.6% YoY (JPY3,056 million for 3Q16). As of December 31, 2017, 1,101 ATMs have been placed.
Cost and expense
Total cost of revenues was JPY107,856 million, up 12.6% YoY (JPY95,772 million for 3Q16).
Cost of network services revenue was JPY66,109 million, up 17.5% YoY (JPY56,274 million for 3Q16). There were an increase in outsourcing-related costs due to our mobile services and an increase in circuit-related costs. Gross margin was JPY13,891 million, up 13.8% YoY (JPY12,207 million for 3Q16) and gross margin ratio was 17.4% compared to 17.8% in 3Q16.
Cost of SI revenues was JPY37,898 million, up 6.3% YoY (JPY35,644 million for 3Q16). There were an increase in outsourcing-related costs along with our SI revenue increase. Gross margin was JPY4,403 million, up 4.5% YoY (JPY4,214 million for 3Q16) and gross margin ratio was 10.4% compared to 10.6% in 3Q16.
Cost of equipment sales revenues was JPY2,053 million, up 1.4% YoY (JPY2,024 million for 3Q16). Gross margin was JPY222 million (JPY183 million for 3Q16) and gross margin ratio was 9.8% compared to 8.3% in 3Q16.
Cost of ATM operation business revenues was JPY1,796 million, down 1.9% YoY (JPY1,830 million for 3Q16). Gross margin was JPY1,240 million (JPY1,226 million for 3Q16) and gross margin ratio was 40.8% compared to 40.1% in 16.
SG&A and R&D expenses
SG&A and R&D expenses in total were JPY15,980 million, up 8.9% YoY (JPY14,675 million for 3Q16).
Sales and marketing expenses were JPY9,551 million, up 13.8% YoY (JPY8,392 million for 3Q16) mainly due to increases in advertising expenses, sales commission expenses, and personnel-related expenses.
General and administrative expenses were JPY6,070 million, up 2.4% YoY (JPY5,928 million for 3Q16) mainly due to increases in personnel-related expenses.
Research and development expenses were JPY359 million, up 1.3% YoY (JPY355 million for 3Q16).
Operating income
Operating income was JPY3,776 million, up 19.7% YoY (JPY3,155 million for 3Q16).
Other income (expenses)
Other income (expenses) was an income of JPY553 million (an income of JPY278 million for 3Q16), mainly because of net gain on sales of other investments, including available-for-sale securities, of JPY373 million (JPY214 million for 3Q16), distribution from fund investment of JPY196 million (included in other-net of JPY173 million, JPY208 million for 3Q16), interest expense of JPY276 million (JPY218 million for 3Q16), dividend income of JPY231 million (JP106 million for 3Q16), and foreign exchange gains of JPY29 million (foreign exchange losses of JPY23 million for 3Q16).
Income before income tax expenses
Income before income tax expenses was JPY4,329 million, up 26.1% YoY (JPY3,433 million for 3Q16).
Net income
Income tax expense was JPY1,614 million (JPY1,466 million for 3Q16).
Equity in net income of equity method investees was JPY101 million (JPY69 million for 3Q16) mainly due to net income of Internet Multifeed Co.
As a result of the above, net income was JPY2,816 million, up 38.3% YoY (JPY2,036 million for 3Q16).
Net income attributable to IIJ
Net income attributable to non-controlling interests was JPY128 million (JPY126 million for 3Q16) mainly related to net income of Trust Networks Inc.
Net income attributable to IIJ was JPY2,688 million, up 40.7% YoY (JPY1,910 million for 3Q16).
3Q17 Balance Sheets
Balance sheets
As of December 31, 2017, the balance of total assets was JPY150,273 million, increased by JPY12,877 million from the balance as of March 31, 2017 of JPY137,395 million.
As of December 31, 2017, the balance of current assets was JPY68,061 million, increased by JPY4,340 million from the balance as of March 31, 2017 of JPY63,722 million. The major breakdown of current assets was an increase in inventories by JPY1,531 million to JPY4,329 million, an increase in prepaid expenses by JPY1,343 million to JPY8,954 million and an increase in cash and cash equivalents by JPY1,086 million to JPY23,044 million. As of December 31, 2017, the balance of noncurrent assets was JPY82,211 million, increased by JPY8,538 million from the balance as of March 31, 2017 of JPY73,673 million. The major breakdown of noncurrent assets was property and equipment of JPY45,125 million, increased by JPY5,349 million, including JPY1,205 million by purchase of land, from the balance as of March 31, 2017, and other investments of JPY10,933 million,increased by JPY3,008 million mainly due to an increase in the fair value of available-for-sale securities. Other investments as of December 31, 2017, consisted of JPY8,786 million in available-for-sale securities, JPY1,124 million in nonmarketable equity securities and JPY1,023 million in investments in funds, including some through a trust. As of December 31, 2017, the balance of non-amortized intangible assets was JPY6,118 million, decreased by JPY102 million from the balance as of March 31, 2017 of JPY6,220 million. The major breakdown of non-amortized intangible assets was JPY6,082 million in goodwill. The balance of amortized intangible assets, which was customer relationships, was JPY2,762 million, decreased by JPY274 million from the balance as of March 31, 2017 of JPY3,036 million.
As of December 31, 2017, the balance of current liabilities was JPY41,555 million, increased by JPY1,572 million from the balance as of March 31, 2017 of JPY39,983 million. The major breakdown of current liabilities was an increase in capital lease obligations-current portion by JPY672 million to JPY5,491 million and an increase in accounts payable (trade and other) by JPY462 million to JPY17,424 million. As of December 31, 2017, the balance of noncurrent liabilities was JPY37,672 million, increased by JPY7,640 million from the balance as of March 31, 2017 of JPY30,032 million. The major breakdown of noncurrent liabilities was an increase in long-term borrowings by JPY7,000 million to JPY15,500 million and an increase in capital lease obligations-noncurrent by JPY710 million to JPY11,095 million.
As of December 31, 2017, the balance of total IIJ shareholders’ equity was JPY70,381 million, increased by JPY3,639 million from the balance as of March 31, 2017 and IIJ shareholders’ equity ratio (total IIJ shareholders’ equity divided by total assets) as of December 31, 2017 was 46.8%.
3Q17 Cash Flows
Cash flows
Cash and cash equivalents as of December 31, 2017 were JPY23,044 million (JPY21,266 million as of December 31, 2016).
Net cash provided by operating activities for 3Q17 was JPY8,296 million (net cash provided by operating activities of JPY4,408 million for 3Q16.) There were net income of JPY2,816 million, depreciation and amortization of JPY9,156 million and net cash out flow of JPY3,486 million from changes in operating assets and liabilities. As for changes in operating assets and liabilities, there were an increase in prepaid expenses (including prepaid expense-noncurrent) in relation to up front payment for software licenses and maintenance cost for service facilities, an increase in inventories due to the increase in systems construction projects and an increase in prepaid expenses for seasonal bonus payments to our employees.
Net cash used in investing activities for 3Q17 was JPY8,272 million (net cash used in investing activities of JPY5,389 million for 3Q16), mainly due to payments for purchase of property and equipment of JPY11,785 million (JPY7,940 million for 3Q16), including JPY1,205 million by purchase of land, proceeds from sales of property and equipment, which include sales and leaseback transactions, of JPY2,757 million (JPY2,219 million for 3Q16) and proceeds from sale of stock of hi-ho (net of cash divested) of JPY726 million.
Net cash provided by financing activities for 3Q17 was JPY1,049 million (net cash provided by financing activities of JPY2,831 million for 3Q16), mainly due to procceds from long-term borrowings of JPY7,000 million, principal payments under capital leases of JPY4,230 million (JPY3,535 million for 3Q16) and FY2016 year-end and FY2017 interim dividends payments of JPY1,217 million (JPY1,126 million for 3Q16).
FY2017 Financial Targets
Due to seasonal factors, our financial results tend to be small in a first quarter and strong in strong in a fourth quarter every fiscal year. 3Q17 financial results resulted almost as planed. Our financial targets for the fiscal year ending March 31, 2018 (FY2017) announced on May 15, 2017 remain unchanged.
3Q17 Reconciliation of Non-GAAP Financial Measures
The following table summarizes the reconciliation of adjusted EBITDA to net income attributable to IIJ in our consolidated statements of income that are prepared in accordance with U.S. GAAP.
Adjusted EBITDA | ||||
3Q16 | 3Q17 | |||
JPY millions | JPY millions | |||
Adjusted EBITDA | 11,161 | 12,932 | ||
Depreciation and Amortization | (8,006 | ) | (9,156 | ) |
Operating Income | 3,155 | 3,776 | ||
Other Income | 278 | 553 | ||
Income Tax Expense | 1,466 | 1,614 | ||
Equity in Net Income of Equity Method Investees | 69 | 101 | ||
Net income | 2,036 | 2,816 | ||
Less: Net income attributable to noncontrolling interests | (126 | ) | (128 | ) |
Net Income attributable to IIJ | 1,910 | 2,688 | ||
CAPEX | ||
| ||
3Q16 | 3Q17 | |
JPY millions | JPY millions | |
CAPEX, including capital leases | 12,258 | 15,756 |
Acquisition of Assets by Entering into Capital Leases | 5,843 | 5,625 |
Purchase of Property and Equipment | 6,415 | 10,131 |
Presentation
Presentation materials will be posted on our web site (https://www.iij.ad.jp/en/ir/) on February 8, 2018.
About Internet Initiative Japan Inc.
Founded in 1992, IIJ is one of Japan's leading Internet-access and comprehensive network solutions providers. IIJ and its group companies provide total network solutions that mainly cater to high-end corporate customers. IIJ's services include high-quality Internet connectivity services, mobile services, security services, cloud computing services, and systems integration. Moreover, IIJ operates one of the largest Internet backbone networks in Japan that is connected to the United States, the United Kingdom and Asia. IIJ listed on the U.S. NASDAQ Stock Market in 1999 and on the First Section of the Tokyo Stock Exchange in 2006.
For inquiries, contact:
IIJ Investor Relations
Tel: +81-3-5205-6500 E-mail: ir@iij.ad.jp URL: https://www.iij.ad.jp/en/ir
Statements made in this press release regarding IIJ’s or management’s intentions, beliefs, expectations, or predictions for the future are forward-looking statements that are based on IIJ’s and managements’ current expectations, assumptions, estimates and projections about its business and the industry. These forward-looking statements, such as statements regarding FY2017 revenues and operating and net profitability, are subject to various risks, uncertainties and other factors that could cause IIJ’s actual results to differ materially from those contained in any forward-looking statement. These risks, uncertainties and other factors include: IIJ’s ability to maintain and increase revenues from higher-margin services such as systems integration and outsourcing services; the possibility that revenues from connectivity services may decline substantially as a result of competition and other factors; the ability to compete in a rapidly evolving and competitive marketplace; the impact on IIJ's profits of fluctuations in costs such as backbone costs and subcontractor costs; the impact on IIJ's profits of fluctuations in the price of available-for-sale securities; the impact of technological changes in its industry; IIJ’s ability to raise additional capital to cover its indebtedness; the possibility that NTT, IIJ’s largest shareholder, may decide to exercise substantial influence over IIJ; and other risks referred to from time to time in IIJ’s filings on Form 20-F of its annual report and other filings with the United States Securities and Exchange Commission.
Internet Initiative Japan Inc. | ||||||
Consolidated Balance Sheets (Unaudited) | ||||||
(As of March 31, 2017 and December 31, 2017) | ||||||
As of March 31, 2017 | As of December 31, 2017 | |||||
Thousands of JPY | Thousands of JPY | |||||
ASSETS | ||||||
CURRENT ASSETS: | ||||||
Cash and cash equivalents | 21,958,591 | 23,044,148 | ||||
Accounts receivable, net of allowance for doubtful accounts of JPY 107,684 thousand and JPY 118,034 thousand at March 31, 2017 and December 31, 2017, respectively | 27,383,692 | 27,615,182 | ||||
Inventories | 2,798,054 | 4,329,210 | ||||
Prepaid expenses—current | 7,610,925 | 8,953,946 | ||||
Deferred tax assets—current | 1,298,469 | - | ||||
Other current assets, net of allowance for doubtful accounts of JPY 15,192 thousand and JPY 720 thousand at March 31, 2017 and December 31, 2017, respectively | 2,672,008 | 4,118,959 | ||||
Total current assets | 63,721,739 | 68,061,445 | ||||
INVESTMENTS IN EQUITY METHOD INVESTEES | 3,150,175 | 3,382,804 | ||||
OTHER INVESTMENTS | 7,924,914 | 10,932,942 | ||||
PROPERTY AND EQUIPMENT, net of accumulated depreciation and amortization of JPY 50,566,983 thousand and JPY 53,092,388 thousand at March 31, 2017 and December 31, 2017, respectively | 39,775,444 | 45,124,889 | ||||
GOODWILL | 6,169,609 | 6,082,472 | ||||
OTHER INTANGIBLE ASSETS—Net | 3,087,017 | 2,797,659 | ||||
GUARANTEE DEPOSITS | 3,060,365 | 3,345,893 | ||||
DEFERRED TAX ASSETS—Noncurrent | 80,566 | 145,141 | ||||
NET INVESTMENT IN SALES-TYPE LEASES—Noncurrent | 2,047,682 | 1,676,234 | ||||
Prepaid expenses—Noncurrent | 6,607,437 | 7,342,288 | ||||
OTHER ASSETS, net of allowance for doubtful accounts of JPY 61,877 thousand and JPY 60,749 thousand at March 31, 2017 and December 31, 2017, respectively | 1,770,201 | 1,380,815 | ||||
TOTAL | 137,395,149 | 150,272,582 | ||||
As of March 31, 2017 | As of December 31, 2017 | |||||
Thousands of JPY | Thousands of JPY | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||
CURRENT LIABILITIES: | ||||||
Short-term borrowings | 9,250,000 | 9,400,000 | ||||
Capital lease obligations—current portion | 4,818,723 | 5,490,906 | ||||
Accounts payable—trade | 14,653,065 | 15,450,618 | ||||
Accounts payable—other | 2,308,790 | 1,973,532 | ||||
Income taxes payable | 1,075,745 | 530,746 | ||||
Accrued expenses | 2,755,581 | 3,000,449 | ||||
Deferred income—current | 3,750,542 | 4,169,086 | ||||
Other current liabilities | 1,370,661 | 1,539,525 | ||||
Total current liabilities | 39,983,107 | 41,554,862 | ||||
LONG-TERM BORROWINGS | 8,500,000 | 15,500,000 | ||||
CAPITAL LEASE OBLIGATIONS—Noncurrent | 10,384,643 | 11,094,802 | ||||
ACCRUED RETIREMENT AND PENSION COSTS—Noncurrent | 3,532,965 | 3,724,948 | ||||
DEFERRED TAX LIABILITIES—Noncurrent | 963,845 | 780,689 | ||||
DEFERRED INCOME—Noncurrent | 3,656,612 | 3,865,199 | ||||
OTHER NONCURRENT LIABILITIES | 2,993,777 | 2,706,064 | ||||
Total Liabilities | 70,014,949 | 79,226,564 | ||||
COMMITMENTS AND CONTINGENCIES | ||||||
SHAREHOLDERS' EQUITY: | ||||||
Common-stock—authorized, 75,520,000 shares; issued and outstanding, 46,711,400 and 46,713,800 shares at March 31, 2017 and December 31, 2017, respectively | 25,509,499 | 25,511,804 | ||||
Additional paid-in capital | 36,117,511 | 36,161,451 | ||||
Retained earnings | 4,511,945 | 5,983,175 | ||||
Accumulated other comprehensive income | 2,499,700 | 4,620,983 | ||||
Treasury stock—1,650,909 shares held by the company at March 31, 2017 and December 31, 2017, respectively | (1,896,784 | ) | (1,896,784 | ) | ||
Total Internet Initiative Japan Inc. shareholders' equity | 66,741,871 | 70,380,629 | ||||
NONCONTROLLING INTERESTS | 638,329 | 665,389 | ||||
Total equity | 67,380,200 | 71,046,018 | ||||
TOTAL | 137,395,149 | 150,272,582 | ||||
Internet Initiative Japan Inc. | ||||||
Consolidated Statements of Income and Consolidated Statements of Comprehensive Income (Unaudited) | ||||||
(For the nine months ended December 31, 2016 and December 31, 2017) | ||||||
Nine Months Ended | Nine Months Ended | |||||
December 31, 2016 | December 31, 2017 | |||||
Thousands of JPY | Thousands of JPY | |||||
REVENUES: | ||||||
Network services: | ||||||
Internet connectivity services (enterprise) | 16,461,205 | 20,417,963 | ||||
Internet connectivity services (consumer) | 15,902,952 | 18,707,332 | ||||
WAN services | 19,847,736 | 21,675,903 | ||||
Outsourcing services | 16,268,643 | 19,198,399 | ||||
Total | 68,480,536 | 79,999,597 | ||||
Systems integration: | ||||||
Systems construction | 13,972,807 | 14,530,478 | ||||
Systems operation and maintenance | 25,885,221 | 27,770,579 | ||||
Total | 39,858,028 | 42,301,057 | ||||
Equipment sales | 2,207,649 | 2,275,363 | ||||
ATM operation business | 3,055,739 | 3,035,957 | ||||
Total revenues | 113,601,952 | 127,611,974 | ||||
COSTS AND EXPENSES: | ||||||
Cost of network services | 56,273,528 | 66,109,118 | ||||
Cost of systems integration | 35,644,158 | 37,897,888 | ||||
Cost of equipment sales | 2,024,262 | 2,053,432 | ||||
Cost of ATM operation business | 1,830,095 | 1,795,912 | ||||
Total costs | 95,772,043 | 107,856,350 | ||||
Sales and marketing | 8,392,014 | 9,550,884 | ||||
General and administrative | 5,928,165 | 6,070,008 | ||||
Research and development | 354,411 | 359,125 | ||||
Total costs and expenses | 110,446,633 | 123,836,367 | ||||
OPERATING INCOME | 3,155,319 | 3,775,607 | ||||
OTHER INCOME (EXPENSES): | ||||||
Dividend income | 106,336 | 230,784 | ||||
Interest income | 26,781 | 23,130 | ||||
Interest expense | (218,204 | ) | (276,374 | ) | ||
Foreign exchange gain (loss), net | (23,072 | ) | 28,531 | |||
Net gain on sales of other investments | 213,938 | 373,499 | ||||
Impairment of other investments | (30,554 | ) | - | |||
Other —net | 202,486 | 173,396 | ||||
Other income —net | 277,711 | 552,966 | ||||
INCOME FROM OPERATIONS BEFORE INCOME TAX EXPENSE AND EQUITY IN NET INCOME OF EQUITY METHOD INVESTEES | 3,433,030 | 4,328,573 | ||||
INCOME TAX EXPENSE | 1,465,852 | 1,613,955 | ||||
EQUITY IN NET INCOME OF EQUITY METHOD INVESTEES | 69,244 | 101,169 | ||||
NET INCOME | 2,036,422 | 2,815,787 | ||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (126,161 | ) | (127,891 | ) | ||
NET INCOME ATTRIBUTABLE TO INTERNET INITIATIVE JAPAN INC. | 1,910,261 | 2,687,896 | ||||
Nine Months Ended | Nine Months Ended | |||||
December 31, 2016 | December 31, 2017 | |||||
NET INCOME PER SHARE | ||||||
BASIC WEIGHTED-AVERAGE NUMBER OF SHARES (shares) | 45,846,887 | 45,062,874 | ||||
DILUTED WEIGHTED-AVERAGE NUMBER OF SHARES (shares) | 45,962,442 | 45,211,765 | ||||
BASIC WEIGHTED-AVERAGE NUMBER OF ADS EQUIVALENTS (ADSs) | 91,693,774 | 90,125,748 | ||||
DILUTED WEIGHTED-AVERAGE NUMBER OF ADS EQUIVALENTS (ADSs) | 91,924,884 | 90,423,530 | ||||
BASIC NET INCOME PER SHARE (JPY) | 41.67 | 59.65 | ||||
DILUTED NET INCOME PER SHARE (JPY) | 41.56 | 59.45 | ||||
BASIC NET INCOME PER ADS EQUIVALENT (JPY) | 20.83 | 29.82 | ||||
DILUTED NET INCOME PER ADS EQUIVALENT (JPY) | 20.78 | 29.73 | ||||
Quarterly Consolidated Statements of Comprehensive Income (Unaudited) | ||||||
Nine Months Ended | Nine Months Ended | |||||
December 31, 2016 | December 31, 2017 | |||||
Thousands of JPY | Thousands of JPY | |||||
NET INCOME | 2,036,422 | 2,815,787 | ||||
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX: | ||||||
Foreign currency translation adjustments | (455,158 | ) | (13,401 | ) | ||
Unrealized holding gain on securities | 920,735 | 2,132,187 | ||||
Defined benefit pension plans | 10,878 | 2,497 | ||||
TOTAL COMPREHENSIVE INCOME | 2,512,877 | 4,937,070 | ||||
LESS: COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (126,161 | ) | (127,891 | ) | ||
COMPREHENSIVE INCOME ATTRIBUTABLE TO INTERNET INITIATIVE JAPAN INC. | 2,386,716 | 4,809,179 | ||||
Internet Initiative Japan Inc. | ||||||
Consolidated Statements of Cash Flows (Unaudited) | ||||||
(For the nine months ended December 31, 2016 and December 31, 2017) | ||||||
Nine Months Ended | Nine Months Ended | |||||
December 31, 2016 | December 31, 2017 | |||||
Thousands of JPY | Thousands of JPY | |||||
OPERATING ACTIVITIES: | ||||||
Net income | 2,036,422 | 2,815,787 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation and amortization | 8,006,049 | 9,155,860 | ||||
Provision for retirement and pension costs, less payments | 188,923 | 196,199 | ||||
Provision for allowance for doubtful accounts | 19,989 | 67,931 | ||||
Gain on sales of property and equipment | (15,410 | ) | (13,636 | ) | ||
Loss on disposal of property and equipment | 54,481 | 62,391 | ||||
Net gain on sales of other investments | (213,938 | ) | (373,499 | ) | ||
Impairment of other investments | 30,554 | - | ||||
Foreign exchange gain, net | (277 | ) | (11,011 | ) | ||
Equity in net income of equity method investees, less dividends received | (18,162 | ) | (49,978 | ) | ||
Deferred income tax expense (benefit) | 349,735 | (23,009 | ) | |||
Others | (51,716 | ) | (45,309 | ) | ||
Changes in operating assets and liabilities net of effects from divestitures of a company : | ||||||
Increase in accounts receivable | (64,287 | ) | (589,876 | ) | ||
Decrease in net investment in sales-type lease — noncurrent | 400,390 | 371,448 | ||||
Increase in inventories | (1,586,556 | ) | (1,528,797 | ) | ||
Increase in prepaid expenses | (2,454,437 | ) | (1,355,406 | ) | ||
Increase in other current and noncurrent assets | (4,534,405 | ) | (1,992,382 | ) | ||
Increase in accounts payable | 160,327 | 898,983 | ||||
Decrease in income taxes payable | (767,172 | ) | (535,204 | ) | ||
Increase in accrued expenses | 18,639 | 241,367 | ||||
Increase in deferred income—current | 140,038 | 419,937 | ||||
Increase in deferred income—noncurrent | 302,157 | 236,485 | ||||
Increase in other current and noncurrent liabilities | 2,406,335 | 347,722 | ||||
Net cash provided by operating activities | 4,407,679 | 8,296,003 | ||||
INVESTING ACTIVITIES: | ||||||
Purchase of property and equipment | (7,940,090 | ) | (11,785,162 | ) | ||
Proceeds from sales of property and equipment | 2,219,179 | 2,756,719 | ||||
Purchase of other investments | (316,171 | ) | (131,118 | ) | ||
Investment in an equity method investee | (99,000 | ) | (174,808 | ) | ||
Proceeds from sales of available-for-sale securities | - | 460,017 | ||||
Proceeds from sales of other investments | 534,249 | 156,266 | ||||
Payments of guarantee deposits | (17,102 | ) | (298,145 | ) | ||
Refund of guarantee deposits | 87,704 | 20,833 | ||||
Payments for refundable insurance policies | (42,385 | ) | (42,272 | ) | ||
Proceeds from sale of stock of a subsidiary, net of cash divested | - | 726,081 | ||||
Proceeds from subsidies | 200,000 | 48,976 | ||||
Other | (15,000 | ) | (9,710 | ) | ||
Net cash used in investing activities | (5,388,616 | ) | (8,272,323 | ) | ||
Nine Months Ended | Nine Months Ended | |||||
December 31, 2016 | December 31, 2017 | |||||
Thousands of JPY | Thousands of JPY | |||||
FINANCING ACTIVITIES: | ||||||
Proceeds from short-term borrowings with initial maturities over three months and long-term borrowings | 8,550,000 | 9,550,000 | ||||
Repayments of short-term borrowings with initial maturities over three months | (50,000 | ) | (2,550,000 | ) | ||
Principal payments under capital leases | (3,534,887 | ) | (4,229,975 | ) | ||
Repayments of long-term accounts payable | - | (406,251 | ) | |||
Payments for purchase of treasury stock | (982,107 | ) | - | |||
Dividends paid | (1,125,841 | ) | (1,216,666 | ) | ||
Other | (26,000 | ) | (97,660 | ) | ||
Net cash provided by financing activities | 2,831,165 | 1,049,448 | ||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | (153,105 | ) | 12,429 | |||
NET INCREASE IN CASH AND CASH EQUIVALENTS. | 1,697,123 | 1,085,557 | ||||
CASH AND CASH EQUIVALENTS, BEGINNING OF THE PERIOD | 19,569,095 | 21,958,591 | ||||
CASH AND CASH EQUIVALENTS, END OF THE PERIOD | 21,266,218 | 23,044,148 | ||||
ADDITIONAL CASH FLOW INFORMATION: | ||||||
Interest paid | 217,414 | 270,664 | ||||
Income taxes paid | 1,961,521 | 1,914,600 | ||||
NONCASH INVESTING AND FINANCING ACTIVITIES: | ||||||
Acquisition of assets by entering into capital leases | 5,842,869 | 5,625,021 | ||||
Facilities purchase liabilities | 899,852 | 1,973,532 | ||||
Asset retirement obligation | - | 49,609 | ||||
Going Concern Assumption (Unaudited) | ||||||||
Nothing to be reported. | ||||||||
Material Changes In Shareholders' Equity (Unaudited) | ||||||||
Nothing to be reported. | ||||||||
Segment Information (Unaudited) | ||||||||
Business Segments: | ||||||||
Revenues: | ||||||||
Nine Months Ended | Nine Months Ended | |||||||
December 31, 2016 | December 31, 2017 | |||||||
Thousands of JPY | Thousands of JPY | |||||||
Network service and systems integration business | 110,830,849 | 124,834,793 | ||||||
Customers | 110,546,213 | 124,576,017 | ||||||
Intersegment | 284,636 | 258,776 | ||||||
ATM operation business | 3,055,739 | 3,035,957 | ||||||
Customers | 3,055,739 | 3,035,957 | ||||||
Intersegment | - | - | ||||||
Elimination | (284,636 | ) | (258,776 | ) | ||||
Consolidated total | 113,601,952 | 127,611,974 | ||||||
Segment profit or loss: | ||||||||
Nine Months Ended | Nine Months Ended | |||||||
December 31, 2016 | December 31, 2017 | |||||||
Thousands of JPY | Thousands of JPY | |||||||
Network service and systems integration business | 2,177,784 | 2,781,424 | ||||||
ATM operation business | 1,088,056 | 1,123,290 | ||||||
Elimination | (110,521 | ) | (129,107 | ) | ||||
Consolidated operating income | 3,155,319 | 3,775,607 | ||||||
Geographic information is not presented due to immateriality of revenue attributable to international operations. | ||||||||
Subsequent Events (Unaudited) | ||||||||
Nothing to be reported. | ||||||||
Third Quarter FY2017 Consolidated Financial Results (3 months)
The following tables are highlight data of 3rd Quarter FY2017 (3 months) consolidated financial results (unaudited, for the three months ended December 31, 2017).
Operating Results Summary | ||||
3Q16 | 3Q17 | YoY Change | ||
JPY millions | JPY millions | % | ||
Total Revenues: | 39,479 | 44,624 | 13.0 | |
Network Services | 23,645 | 27,714 | 17.2 | |
Systems Integration (SI) | 14,090 | 15,302 | 8.6 | |
Equipment Sales | 741 | 616 | (16.9 | ) |
ATM Operation Business | 1,003 | 992 | (1.1 | ) |
Cost of Revenues: | 33,497 | 37,894 | 13.1 | |
Network Services | 19,558 | 23,073 | 18.0 | |
Systems Integration (SI) | 12,651 | 13,677 | 8.1 | |
Equipment Sales | 681 | 548 | (19.5 | ) |
ATM Operation Business | 607 | 596 | (1.7 | ) |
SG&A Expenses and R&D | 4,774 | 5,270 | 10.4 | |
Operating Income | 1,208 | 1,460 | 20.9 | |
Income before Income Tax Expense | 1,328 | 1,860 | 40.1 | |
Net Income attributable to IIJ | 802 | 1,200 | 49.6 | |
Network Service Revenue Breakdown | ||||
| ||||
3Q16 | 3Q17 | YoY Change | ||
JPY millions | JPY millions | % | ||
Internet Connectivity Service (Enterprise) | 5,884 | 7,152 | 21.5 | |
IP Service* | 2,457 | 2,557 | 4.0 | |
IIJ FiberAccess/F and IIJ DSL/F | 762 | 752 | (1.2 | ) |
IIJ Mobile Service | 2,608 | 3,787 | 45.2 | |
IIJ Mobile MVNO Platform Service | 1,784 | 2,822 | 58.2 | |
Others | 57 | 56 | (2.1 | ) |
Internet Connectivity Service (Consumer) | 5,575 | 6,356 | 14.0 | |
IIJ | 5,064 | 5,936 | 17.2 | |
IIJmio Mobile Service | 4,402 | 5,255 | 19.4 | |
hi-ho | 511 | 420 | (17.9 | ) |
WAN Services | 6,559 | 7,593 | 15.8 | |
Outsourcing Services | 5,627 | 6,613 | 17.5 | |
Network Services Revenues | 23,645 | 27,714 | 17.2 | |
* IP service revenues include revenues from the data center connectivity service. | ||||
Reconciliation of Non-GAAP Financial Measures (3rd Quarter FY2017 (3 months))
The following table summarizes the reconciliation of adjusted EBITDA to net income in our consolidated statements of income that are prepared in accordance with U.S. GAAP.
Adjusted EBITDA | ||||
3Q16 | 3Q17 | |||
JPY millions | JPY millions | |||
Adjusted EBITDA | 3,930 | 4,594 | ||
Depreciation and Amortization | (2,722 | ) | (3,134 | ) |
Operating Income | 1,208 | 1,460 | ||
Other Income (Expense) | 120 | 400 | ||
Income Tax Expense (Benefit) | 512 | 645 | ||
Equity in Net Income of Equity Method Investees | 27 | 24 | ||
Net income | 843 | 1,239 | ||
Less: Net income attributable to noncontrolling interests | (41 | ) | (39 | ) |
Net Income attributable to IIJ | 802 | 1,200 |
The following table summarizes the reconciliation of capital expenditures to the purchase of property and equipment in our consolidated statements of cash flows that are prepared and presented in accordance with U.S. GAAP.
CAPEX | ||
3Q16 | 3Q17 | |
JPY millions | JPY millions | |
CAPEX, including capital leases | 3,886 | 6,410 |
Acquisition of Assets by Entering into Capital Leases | 2,051 | 1,218 |
Purchase of Property and Equipment | 1,835 | 5,192 |
Internet Initiative Japan Inc. | ||||||
Quarterly Consolidated Statements of Income and Quarterly Consolidated Statements of Comprehensive Income (Unaudited) | ||||||
(Three Months ended December 31, 2016 and December 31, 2017) | ||||||
Three Months Ended | Three Months Ended | |||||
December 31, 2016 | December 31, 2017 | |||||
Thousands of JPY | Thousands of JPY | |||||
REVENUES: | ||||||
Network services: | ||||||
Internet connectivity services (enterprise) | 5,884,331 | 7,152,000 | ||||
Internet connectivity services (consumer) | 5,574,632 | 6,355,678 | ||||
WAN services | 6,559,024 | 7,592,525 | ||||
Outsourcing services | 5,626,783 | 6,613,953 | ||||
Total | 23,644,770 | 27,714,156 | ||||
Systems integration: | ||||||
Systems construction | 5,389,388 | 5,722,530 | ||||
Systems operation and maintenance | 8,700,314 | 9,579,514 | ||||
Total | 14,089,702 | 15,302,044 | ||||
Equipment sales | 740,991 | 615,444 | ||||
ATM operation business | 1,003,219 | 992,045 | ||||
Total revenues | 39,478,682 | 44,623,689 | ||||
COST AND EXPENSES: | ||||||
Cost of network services | 19,558,238 | 23,072,762 | ||||
Cost of systems integration | 12,651,235 | 13,676,673 | ||||
Cost of equipment sales | 681,145 | 548,271 | ||||
Cost of ATM operation business | 606,601 | 596,164 | ||||
Total costs | 33,497,219 | 37,893,870 | ||||
Sales and marketing | 2,756,066 | 3,223,719 | ||||
General and administrative | 1,907,809 | 1,938,024 | ||||
Research and development | 109,971 | 107,998 | ||||
Total costs and expenses | 38,271,065 | 43,163,611 | ||||
OPERATING INCOME | 1,207,617 | 1,460,078 | ||||
OTHER INCOME (EXPENSE): | ||||||
Dividend income | 14,929 | 33,721 | ||||
Interest income | 8,263 | 7,354 | ||||
Interest expense | (75,859 | ) | (92,009 | ) | ||
Foreign exchange gain, net | 82,844 | 9,823 | ||||
Net gain on sales of other investments | - | 373,499 | ||||
Other—net | 89,881 | 67,308 | ||||
Other income —net | 120,058 | 399,696 | ||||
INCOME FROM OPERATIONS BEFORE INCOME TAX EXPENSE AND EQUITY IN NET INCOME OF EQUITY METHOD INVESTEES | 1,327,675 | 1,859,774 | ||||
INCOME TAX EXPENSE | 512,174 | 644,428 | ||||
EQUITY IN NET INCOME OF EQUITY METHOD INVESTEES | 27,598 | 23,830 | ||||
NET INCOME | 843,099 | 1,239,176 | ||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (40,772 | ) | (39,249 | ) | ||
NET INCOME ATTRIBUTABLE TO INTERNET INITIATIVE JAPAN INC. | 802,327 | 1,199,927 | ||||
Three Months Ended | Three Months Ended | |||||
December 31, 2016 | December 31, 2017 | |||||
NET INCOME PER SHARE | ||||||
BASIC WEIGHTED-AVERAGE NUMBER OF SHARES (shares) | 45,636,429 | 45,062,891 | ||||
DILUTED WEIGHTED-AVERAGE NUMBER OF SHARES (shares) | 45,758,296 | 45,220,584 | ||||
BASIC WEIGHTED-AVERAGE NUMBER OF ADS EQUIVALENTS (ADSs) | 91,272,858 | 90,125,782 | ||||
DILUTED WEIGHTED-AVERAGE NUMBER OF ADS EQUIVALENTS (ADSs) | 91,516,592 | 90,441,168 | ||||
BASIC NET INCOME PER SHARE (JPY) | 17.58 | 26.63 | ||||
DILUTED NET INCOME PER SHARE (JPY) | 17.53 | 26.53 | ||||
BASIC NET INCOME PER ADS EQUIVALENT (JPY) | 8.79 | 13.31 | ||||
DILUTED NET INCOME PER ADS EQUIVALENT (JPY) | 8.77 | 13.27 | ||||
Quarterly Consolidated Statements of Comprehensive Income (Unaudited) | ||||||
Three Months Ended | Three Months Ended | |||||
December 31, 2016 | December 31, 2017 | |||||
Thousands of JPY | Thousands of JPY | |||||
NET INCOME | 843,099 | 1,239,176 | ||||
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX: | ||||||
Foreign currency translation adjustments | (45,068 | ) | 41,807 | |||
Unrealized holding gain on securities | 469,974 | 955,606 | ||||
Defined benefit pension plans | 3,626 | 809 | ||||
TOTAL COMPREHENSIVE INCOME | 1,271,631 | 2,237,398 | ||||
LESS: COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (40,772 | ) | (39,249 | ) | ||
COMPREHENSIVE INCOME ATTRIBUTABLE TO INTERNET INITIATIVE JAPAN INC. | 1,230,859 | 2,198,149 | ||||
Internet Initiative Japan Inc. | ||||||
Consolidated Statements of Cash Flows (Unaudited) | ||||||
(Three Months ended December 31, 2016 and December 31, 2017) | ||||||
Three Months Ended | Three Months Ended | |||||
December 31, 2016 | December 31, 2017 | |||||
Thousands of JPY | Thousands of JPY | |||||
OPERATING ACTIVITIES: | ||||||
Net income | 843,099 | 1,239,176 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation and amortization | 2,722,545 | 3,133,980 | ||||
Provision for retirement and pension costs, less payments | 66,477 | 69,420 | ||||
Provision for allowance for doubtful accounts | 14,856 | 22,695 | ||||
Loss (gain) on sales of property and equipment | (7,706 | ) | 868 | |||
Loss on disposal of property and equipment | 18,825 | 25,237 | ||||
Net gain on sales of other investments | - | (373,499 | ) | |||
Foreign exchange gain, net | (83,375 | ) | (2,553 | ) | ||
Equity in net income of equity method investees, less dividends received | (27,598 | ) | (23,830 | ) | ||
Deferred income tax expense | 66,553 | 112,939 | ||||
Other | (46,536 | ) | (37,280 | ) | ||
Changes in operating assets and liabilities net of effects from divestitures of a company : | ||||||
Increase in accounts receivable | (560,123 | ) | (1,690,935 | ) | ||
Decrease (increase) in net investment in sales-type lease — noncurrent | 101,218 | (17,142 | ) | |||
Increase in inventories | (874,042 | ) | (165,796 | ) | ||
Increase in prepaid expenses | (1,046,904 | ) | (208,278 | ) | ||
Increase in other current and noncurrent assets | (2,849,833 | ) | (927,696 | ) | ||
Increase (decrease) in accounts payable | (357,834 | ) | 686,591 | |||
Decrease in income taxes payable | (174,286 | ) | (473,059 | ) | ||
Increase in accrued expenses | 65,056 | 16,453 | ||||
Increase (decrease) in deferred income—current | 92,031 | (5,671 | ) | |||
Increase in deferred income—noncurrent | 178,857 | 447,996 | ||||
Increase in other current and noncurrent liabilities | 2,193,546 | 364,106 | ||||
Net cash provided by operating activities | 334,826 | 2,193,722 | ||||
INVESTING ACTIVITIES: | ||||||
Purchase of property and equipment | (2,581,985 | ) | (5,361,874 | ) | ||
Proceeds from sales of property and equipment | 1,009,711 | 372,958 | ||||
Purchase of other investments | (29,113 | ) | (73,629 | ) | ||
Investment in an equity method investee | (99,000 | ) | - | |||
Proceeds from sales of available-for-sale securities | - | 460,017 | ||||
Proceeds from sales of other investments | 229,707 | 122,810 | ||||
Payments of guarantee deposits | (2,699 | ) | (4,112 | ) | ||
Refund of guarantee deposits | 10,228 | 5,557 | ||||
Payments for refundable insurance policies | (14,204 | ) | (14,091 | ) | ||
Proceeds from sale of stock of a subsidiary, net of cash divested | - | 726,081 | ||||
Other | (15,000 | ) | (6,710 | ) | ||
Net cash used in investing activities | (1,492,355 | ) | (3,772,993 | ) | ||
Three Months Ended | Three Months Ended | |||||
December 31, 2016 | December 31, 2017 | |||||
Thousands of JPY | Thousands of JPY | |||||
FINANCING ACTIVITIES: | ||||||
Proceeds from short-term borrowings with initial maturities over three months and long-term borrowings | 5,550,000 | 7,050,000 | ||||
Net increase in short-term borrowings with initial maturities less than three months | - | 2,500,000 | ||||
Repayments of short-term borrowings with initial maturities over three months | (50,000 | ) | (2,550,000 | ) | ||
Principal payments under capital leases | (1,221,124 | ) | (1,465,754 | ) | ||
Repayments of long-term accounts payable | - | (202,979 | ) | |||
Payments for purchase of treasury stock | (982,107 | ) | - | |||
Dividends paid | (620,361 | ) | (608,349 | ) | ||
Net cash provided by financing activities | 2,676,408 | 4,722,918 | ||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | 79,517 | 29,470 | ||||
NET INCREASE IN CASH AND CASH EQUIVALENTS | 1,598,396 | 3,173,117 | ||||
CASH AND CASH EQUIVALENTS, BEGINNING OF THE PERIOD | 19,667,822 | 19,871,031 | ||||
CASH AND CASH EQUIVALENTS, END OF THE PERIOD | 21,266,218 | 23,044,148 |
Note: The following information is provided to disclose Internet Initiative Japan Inc. ("IIJ") financial results (unaudited) for the nine months ended December 31, 2017 (“3Q17”) in the form defined by the Tokyo Stock Exchange.
Consolidated Financial Results for the Nine Months ended December 31, 2017
[Under accounting principles generally accepted in the United States ("U.S. GAAP")]
February 8, 2018
Company name: Internet Initiative Japan Inc.
Exchange listed: Tokyo Stock Exchange First Section
Stock code number: 3774
URL: https://www.iij.ad.jp/
Representative: Eijiro Katsu, President and Representative Director
Contact: Akihisa Watai, Managing Director and CFO
TEL: (03) 5205-6500
Scheduled date for filing of quarterly report (Shihanki-houkokusho) to Japan’s regulatory organization: February 14, 2018
Scheduled date for dividend payment: -
Supplemental material on quarterly results: Yes
Presentation on quarterly report: Yes (for institutional investors and analysts)
(Amounts of less than JPY one million are rounded)
1. Consolidated Financial Results for the Nine Months Ended December 31, 2017
(April 1, 2017 to December 31, 2017)
(1) Consolidated Results of Operations | (% shown is YoY change) | ||||||||||
Total revenues | Operating income | Income before income tax expense | Net income attributable to IIJ | ||||||||
JPY millions | % | JPY millions | % | JPY millions | % | JPY millions | % | ||||
Nine months ended December 31, 2017 | 127,612 | 12.3 | 3,776 | 19.7 | 4,329 | 26.1 | 2,688 | 40.7 | |||
Nine months ended December 31, 2016 | 113,602 | 14.3 | 3,155 | (22.5 | ) | 3,433 | (17.8 | ) | 1,910 | (25.8 | ) |
(Note1) | Total comprehensive income attributable to IIJ |
For the nine months ended December 31, 2017: JPY4,809 million (up 101.5% YoY) | |
For the nine months ended December 31, 2016: JPY2,387 million (down 0.9% YoY) | |
(Note2) | Income before income tax expense represents income from operations before income tax expense and equity in net income in equity method investees, respectively, in IIJ's consolidated financial statements. |
Basic net income attributable to IIJ per share | Diluted net income attributable to IIJ per share | |
JPY | JPY | |
Nine months ended December 31, 2017 | 59.65 | 59.45 |
Nine months ended December 31, 2016 | 41.67 | 41.56 |
(2) Consolidated Financial Position | ||||
Total assets | Total equity | Total IIJ shareholders' equity | Total IIJ shareholders' equity to total assets | |
JPY millions | JPY millions | JPY millions | % | |
As of December 31, 2017 | 150,273 | 71,046 | 70,381 | 46.8 |
As of March 31, 2017 | 137,395 | 67,380 | 66,742 | 48.6 |
2. Dividends
Dividend per Shares | |||||
1Q-end | 2Q-end | 3Q-end | Year-end | Total | |
JPY | JPY | JPY | JPY | JPY | |
Fiscal Year Ended March 31, 2017 | - | 13.50 | - | 13.50 | 27.00 |
Fiscal Year Ending March 31, 2018 | - | 13.50 | - | ||
Fiscal Year Ending March 31, 2018 (forecast) | 13.50 | 27.00 | |||
(Note) Change from the latest released dividend forecasts: No. |
3. Target of Consolidated Financial Results for the Fiscal Year Ending March 31, 2018
(April 1, 2017 through March 31, 2018) | (% shown is YoY change) | ||||||||
Total Revenues | Operating Income | Income before Income Tax Expense (Benefit) | Net Income attributable to IIJ | Basic Net Income attributable to IIJ per Share | |||||
JPY millions | % | JPY millions | % | JPY millions | % | JPY millions | % | JPY | |
Fiscal Year Ending March 31, 2018 | 176,000 | 11.5 | 6,500 | 26.6 | 6,500 | 19.8 | 4,000 | 26.3 | 88.77 |
(Note1) Changes from the latest forecasts released: No |
* Notes
(1) Changes in significant subsidiaries for the nine months ended December 31, 2017 | |||
(Changes in significant subsidiaries for the nine months ended December 31, 2017 which resulted in changes in scope of consolidation): None | |||
(2) Changes in significant accounting and reporting policies for the consolidated financial statements | |||
1 | ) | Changes due to the revision of accounting standards: Yes | |
In November 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2015-17 “Balance Sheet Classification of Deferred Taxes.” This ASU requires that deferred tax assets and liabilities be classified as noncurrent on the consolidated balance sheet. IIJ adopted this ASU from the first quarter beginning April 1, 2017, on a prospective basis, and did not retrospectively adjust the consolidated balance sheet as of March 31, 2017. As of March 31, 2017, the balance of current deferred tax assets and liabilities amounted to JPY1,298,469 thousand and JPY108,994 thousand, respectively. | |||
2 | ) | Others: No | |
(3) Number of shares outstanding (shares of common stock) | |||
1 | ) | The number of shares outstanding (inclusive of treasury stock): | |
As of December 31, 2017: 46,713,800 shares | |||
As of March 31, 2017: 46,711,400 shares | |||
2 | ) | The number of treasury stock: | |
As of December 31, 2017: 1,650,909 shares | |||
As of March 31, 2017: 1,650,909 shares | |||
3 | ) | The weighted average number of shares outstanding: | |
For the nine months ended December 31, 2017: 45,062,874 shares | |||
For the nine months ended December 31, 2016: 45,846,887 shares |
Internet Initiative Japan Inc.
E-mail: ir@iij.ad.jp Tel: +81-3-5205-6500
URL: https://www.iij.ad.jp/en/ir