Exhibit 99.1
iBasis Reports Record Revenue, Gross Profit, and Traffic Volume in
Second Quarter 2007
Company Achieves Tenth Consecutive Quarter of Positive Cash Flow
BURLINGTON, Mass.--(BUSINESS WIRE)--Aug. 2, 2007--iBasis, Inc.
(NASDAQ: IBAS), the global VoIP company(TM), today announced results
for the second quarter ended June 30, 2007.
Revenue for the second quarter of 2007 was $155.6 million,
compared to $127.3 million for the second quarter of 2006. Net income
for the second quarter of 2007 was $0.1 million, or $0.00 per share,
compared to net income for the second quarter of 2006 of $0.3 million,
or $0.01 per share.
iBasis achieved $2.9 million in Adjusted EBITDA for the second
quarter of 2007, compared to Adjusted EBITDA of $4.1 million in the
second quarter of 2006. Adjusted EBITDA is a non-GAAP measurement
presented to provide further information about the Company's operating
trends.
Highlights of the second quarter include:
-- Record revenue and expanded gross margin in both Trading and
Retail;
-- Sequential revenue growth of 7%, and a 22% increase over Q2,
2006; sequential gross profit growth of 16%, and a 9% increase
from a year ago;
-- Strong cash flow of $2.8 million; our tenth consecutive
quarter of positive cash flow; and
-- Completed restatement of prior period financial statements
"Q2 was a very good quarter across the board," said Ofer Gneezy,
president and CEO of iBasis. "We achieved strong sequential growth in
revenue and gross profit and expanded gross margin in both our Trading
and our Retail businesses. We also achieved a significant sequential
increase in minutes carried on The iBasis Network(TM).
"In our Trading business, we expanded gross margin by a full
percentage point, compared to the previous quarter, while achieving
very strong sequential revenue growth. We also added a large number of
new customers from all segments of the market, including consumer VoIP
providers, which is an indication of the continuing demand for our
services. In our Retail business, we achieved gross margin expansion
for the third consecutive quarter as well as strong growth in revenue
and gross profit.
"EBITDA grew sequentially but declined compared to Q2 2006 in
large part due to the planned addition of approximately 40 new
employees hired over the year to support future growth and strengthen
key functions in the company, primarily finance and core trading
operations.
"In the second quarter we also completed the restatement of
financial statements from prior periods and regained compliance with
Nasdaq listing requirements. Importantly, this enabled us to file
today the preliminary proxy for our annual meeting, at which we will
seek shareholder approval of our pending transaction with KPN.
"We are very excited about the benefits of the proposed merger of
KPN Global Carrier Services into iBasis, and the tremendous market
opportunities that this combination will create. We believe that this
is an industry-changing event. The combination will bring together an
established incumbent carrier with a very strong position in the
European mobile market and a fast-growing, innovative VoIP leader. The
resulting scale will make iBasis one of the five largest carriers of
international traffic worldwide and position us very well in the
consolidating international voice services market."
Second Quarter Results for Trading and Retail Businesses:
($ in millions) Trading Retail Total
- ----------------------------------------------------------------------
Revenue $127.8 $27.8 $155.6
- ----------------------------------------------------------------------
Gross Profit* $14.0 $3.8 $17.8
- ----------------------------------------------------------------------
Gross Margin 11.0% 13.6% 11.4%
* Net revenue less data communications and telecommunications costs
Key Indicators
Minutes of use on The iBasis Network(TM) in the second quarter
2007 were 3.5 billion, a 31% increase over the 2.7 billion minutes
carried in the second quarter 2006, and a 4% increase over the 3.4
billion minutes in the first quarter 2007. Average revenue per minute
was 4.41 cents, compared to 4.30 cents in Q1 2007. Average cost per
minute was 3.90 cents, compared to 3.83 cents in Q1, and average
margin per minute was 0.51 cents, compared to 0.47 cents in Q1.
iBasis ended the second quarter with 636 Trading customers,
compared to 591 at the end of the first quarter 2007.
Restatement of Prior Period Financial Statements
As previously announced, a Special Committee of independent
directors appointed by the Board of Directors of the Company conducted
an internal investigation relating to stock options granted to the
employees of the Company, the timing of such grants and their related
accounting and tax treatment. On October 20, 2006, the Company
disclosed that the Special Committee had concluded that the
appropriate measurement dates for determining the accounting treatment
of certain stock option grants differed from the measurement dates
used by the Company in preparing its financial statements.
In June 2007, iBasis completed its restatement of prior period
financial statements and became current in its SEC filings. The
Company recorded $10.1 million additional non-cash stock-based
compensation expense of which $9.1 million relates to three grants
made during 2000, 2001 and 2003. The amount of the restatement is at
the low end of the range previously estimated by the Company.
iBasis - KPN Global Carrier Services Merger
The Company filed a preliminary proxy statement relating to the
KPN transaction on Thursday, August 2, 2007, and plans to file the
definitive proxy statement and schedule a shareholder meeting as soon
as practicable.
Subject to shareholders' approval, iBasis will acquire KPN's
international wholesale voice business and receive $55 million in cash
from KPN in exchange for iBasis' issuance of approximately 40 million
shares of common stock, which represent approximately 51% of iBasis
stock on a fully diluted basis. Upon completion of the transaction,
iBasis will pay a dividend in the aggregate amount of $113 million to
its stockholders of record on the date immediately prior to the
closing date.
This combination will create a new iBasis that will be one of the
largest international voice carriers in the world, with combined pro
forma 2006 revenues of $1.3 billion, pro forma Adjusted EBITDA of $57
million and 20 billion minutes of international voice traffic in 2006.
The New iBasis: Large, Profitable, Financially Strong
2006 Combined Pro forma Results
($ in millions) iBasis New iBasis*
- ----------------------------------------------------------------------
Revenue $511 $1,297
- ----------------------------------------------------------------------
Gross Profit* $63 $133
- ----------------------------------------------------------------------
Gross Margin 12.4% 10.3%
- ----------------------------------------------------------------------
Adjusted EBITDA $12 $57
Selected Pro forma Balance Sheet Data -- March 31, 2007
($ in millions) iBasis New iBasis*
- ----------------------------------------------------------------------
Total Assets $141 $585
- ----------------------------------------------------------------------
Long-term Debt $0.5 $0.5
- ----------------------------------------------------------------------
Stockholders' Equity $36 $271
* Unaudited combined Pro Forma iBasis with KPN Global Carrier Services
Guidance
The Company believes that in 2007 on a standalone basis it will:
-- achieve revenue in the range of $600 to $650 million; and
-- Planned expenditures for 2007 include $15 to $20 million in
capital asset investments.
Q2 Results Conference Call
iBasis will host a conference call to discuss the Company's Q2
results, led by Ofer Gneezy, iBasis president & CEO, on Thursday,
August 2, 2007 at 11:00 a.m. EDT. The public is invited to listen to
the simultaneous webcast by logging in through the iBasis investor
relations website at http://investor.ibasis.com.
About iBasis
Founded in 1996, iBasis (NASDAQ: IBAS) is a leading wholesale
carrier of international long distance telephone calls and a provider
of retail prepaid calling services, including the Pingo(R) web-based
offering (www.pingo.com) and disposable calling cards that are sold
through major distributors and available at retail stores throughout
the U.S. iBasis customers include many of the largest
telecommunications carriers, including AT&T, Verizon, China Mobile,
China Unicom, IDT, Qwest, Skype, Telecom Italia, and Telefonica.
iBasis carried more than 11 billion minutes of international voice
over IP (VoIP) traffic in 2006, and is one of the largest carriers of
international voice traffic in the world(1). The Company can be
reached at its worldwide headquarters in Burlington, Massachusetts,
USA at 781-505-7500 or on the Internet at www.ibasis.com.
(1) Telegeography 2007 and iBasis 2006 traffic.
iBasis and Pingo are registered marks, and the global VoIP company
and The iBasis Network are trademarks of iBasis, Inc. All other
trademarks are the property of their respective owners.
Forward-looking Statements
This press release contains forward-looking statements including
statements regarding iBasis' anticipated revenue and capital
expenditures in 2007, as well as statements regarding (i) the demand
for iBasis' services will continue; (ii) that the stockholders'
meeting and closing relating to the KPN transaction will occur as soon
as possible; (iii) the benefits of the proposed transaction between
the Company and Royal KPN, including the expected timetable for
completing the transaction, the expected dividend payment, future
financial and operating results, benefits and synergies of the
transaction, and future opportunities for the combined company; and
(iv) iBasis' expected financial performance for the remainder of 2007.
While the Company believes the forward-looking statements contained in
this press release are accurate, there are a number of factors that
could cause actual events or results to differ materially from those
indicated by such forward-looking statements. Those risks and
uncertainties include, among other things (i) the Company's ability to
execute its business plan; (ii) the extent of adoption of the
Company's services and the timing and amount of revenue and gross
profit generated by these services; (iii) fluctuations in the market
for and pricing of these services; (iv) the success of the Company's
plans to contest the FCC ruling on prepaid calling cards; (v) the
ability of the Company and Royal KPN to consummate the proposed
transaction due to regulatory restrictions, the failure to receive
shareholder approval, the ability to successfully integrate their
operations and employees, the ability to realize anticipated
synergies, the emergence of new competitive initiatives resulting from
rapid technological advances or changes in pricing in the market,
business conditions and volatility and uncertainty in the markets that
the Company and Royal KPN serve; (vi) the outcome of the SEC inquiry
or any lawsuits or other proceedings related to the Company's
historical stock option administration policies and practices and any
potential resulting impact on the Company's financial statements or
results; and (vii) the other factors described in the Company's
reports filed with the Securities and Exchange Commission and Royal
KPN's Annual Report on Form 20-F for its most recently completed
fiscal year, all of which are available at www.sec.gov. Such
forward-looking statements are only as of the date they are made, and
we have no current intention to update any forward-looking statements.
This communication may be deemed to be solicitation material in
respect of the proposed transaction between iBasis and Royal KPN. In
connection with the proposed transaction, iBasis intends to file
relevant materials with the SEC, including a definitive proxy
statement on Schedule 14A. SHAREHOLDERS OF IBASIS ARE URGED TO READ
ALL RELEVANT DOCUMENTS FILED WITH THE SEC, INCLUDING IBASIS'
DEFINITIVE PROXY STATEMENT, BECAUSE THEY WILL CONTAIN IMPORTANT
INFORMATION ABOUT THE PROPOSED TRANSACTION. Investors and security
holders will be able to obtain the documents free of charge at the
SEC's web site, http://www.sec.gov, and iBasis' shareholders will
receive information at an appropriate time on how to obtain
transaction-related documents for free from iBasis. Such documents are
not currently available.
Participants in Solicitation
Royal KPN and its directors and executive officers, and iBasis and
its directors and executive officers, may be deemed to be participants
in the solicitation of proxies from the holders of iBasis Common Stock
in respect of the proposed transaction. Information about the
directors and executive officers of Royal KPN is set forth in the
Annual Report on Form 20-F for the year ended 2006, which was filed
with the SEC on March 1, 2007. Information about the directors and
executive officers of iBasis is set forth in iBasis' proxy statement
for its 2007 Annual Meeting of Shareholders, which was filed with the
SEC on August 2,2007. Investors may obtain additional information
regarding the interest of such participants by reading the proxy
statement regarding the transaction when it becomes available.
iBasis, Inc.
Condensed Consolidated Balance Sheets
(In thousands)
June 30, December 31,
2007 2006
---------- -------------
(Unaudited)
Assets
Cash, cash equivalents and short-term
investments $ 57,024 $ 54,071
Accounts receivable, net 63,588 65,135
Prepaid expenses and other current assets 3,462 4,190
Property and equipment, net 15,085 13,858
Other assets 507 410
---------- -------------
Total assets $ 139,666 $ 137,664
========== =============
Liabilities and Stockholders' Equity
Accounts payable $ 47,333 $ 48,638
Accrued expenses 40,840 37,302
Deferred revenue 11,377 10,709
Current portion of long-term debt 1,262 1,462
Long-term debt, net of current portion 216 755
Other long-term liabilities 1,766 1,417
---------- -------------
Total liabilities 102,794 100,283
Stockholders' equity 36,872 37,381
---------- -------------
Total liabilities and stockholders'
equity $ 139,666 $ 137,664
========== =============
iBasis, Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
Three Months Ended
June 30,
2007 2006
(Unaudited)
Net revenue $ 155,622 $ 127,324
Costs and operating expenses:
Data communications and telecommunications
(excluding depreciation and amortization) 137,845 110,981
Research and development 3,872 3,547
Selling and marketing 4,802 4,266
General and administrative 7,140 5,213
Restructuring costs 120 105
Merger related expenses 29 1,542
Depreciation and amortization 2,151 1,804
--------- ---------
Total costs and operating expenses 155,959 127,458
--------- ---------
Loss from operations (337) (134)
Interest income, net 524 355
Other expenses, net ( 1) ( 43)
Foreign exchange (loss) gain (46) 148
--------- ---------
Income before taxes 140 326
Income tax expense 20 11
--------- ---------
Net income $ 120 $ 315
========= =========
Net income per share:
Basic $ 0.00 $ 0.01
Diluted $ 0.00 $ 0.01
Weighted average common shares outstanding:
Basic 33,389 33,133
Diluted 35,307 34,948
iBasis, Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
Six Months Ended June 30,
2007 2006
(Unaudited)
Net revenue $ 301,393 $ 238,103
Cost and operating expenses:
Data communications and
telecommunications (excluding
depreciation and amortization) 268,284 207,443
Research and development 7,604 6,795
Selling and marketing 9,316 7,861
General and administrative 13,926 9,685
Restructuring costs 240 177
Merger related expenses 29 1,542
Depreciation and amortization 4,116 3,352
------------- -------------
Total costs and operating expenses 303,515 236,855
------------- -------------
Income (loss) from operations (2,122) 1,248
Interest income, net 989 673
Other expenses, net ( 189) ( 90)
Foreign exchange (loss) gain (126) 131
------------- -------------
Income (loss) before taxes (1,448) 1,962
Income tax expense 34 22
------------- -------------
Net income (loss) $ (1,482) $ 1,940
============= =============
Net income (loss) per share:
Basic $ (0.04) $ 0.06
Diluted $ (0.04) $ 0.06
Weighted average common shares
outstanding:
Basic 33,303 33,195
Diluted 33,303 34,642
Non-GAAP Financial Measures
In this press release, iBasis' financial results are provided both
in accordance with accounting principles generally accepted in the
United States (GAAP) and using certain non-GAAP financial measures. In
particular, iBasis provides (i) earnings before stock-based
compensation, expenses associated with the review of our stock option
granting practices, foreign exchange gains and losses, acquisition
related expenses, interest, taxes, depreciation and amortization
(Adjusted EBITDA); (ii) Combined 2006 Pro forma Adjusted EBITDA; (iii)
average revenue per minute (ARPM); (iv) average cost per minute
(ACPM); and (v) average margin per minute (AMPM), which in each case
results in a non-GAAP financial measure. These results are provided as
a complement to results provided in accordance with GAAP because
management believes these non-GAAP financial measures help indicate
underlying trends in iBasis' business and are important in comparing
current results with prior period results. Management also uses these
non-GAAP financial measures to establish budgets and operational goals
that are communicated internally and externally, and to manage the
Company's business and to evaluate its performance.
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA
Adjusted EBITDA is defined as earnings before stock-based
compensation, expenses associated with the review of our stock option
granting practices, foreign exchange gains and losses, merger related
expenses, interest, taxes, depreciation and amortization.
In accordance with the requirements of Securities and Exchange
Commission Regulation G, iBasis is presenting the most directly
comparable U.S. Generally Accepted Accounting Principles (GAAP)
financial measure and reconciling the Non-GAAP financial measure to
the comparable GAAP measure.
Three Months Ended Six Months Ended
June 30, June 30,
------------------ ----------------
2007 2006 2007 2006
-------- --------- -------- -------
(In thousands)
- ----------------------------------
Net income (loss) $120 $315 $(1,482) $1,940
Add/(less):
Stock-based compensation and
services 508 845 1,342 1,125
Depreciation and amortization 2,151 1,804 4,116 3,352
Interest expense (income), net (524) (355) (989) (673)
Foreign exchange (gain) loss 46 (148) 126 (131)
Merger related expenses 29 1,542 29 1,542
Option analysis expense 558 43 1,434 71
Income taxes 20 11 34 22
-------- --------- -------- -------
Adjusted EBITDA $2,908 $4,057 $4,610 $7,248
======== ========= ======== =======
Reconciliation of Combined Entity Pro forma 2006 Adjusted EBITDA
Combined Pro Forma 2006 Adjusted EBITDA
(In thousands)
iBasis
- ------------------------------------------------------
Net loss $ (2,194)
Depreciation 7,055
Interest income, net (1,550)
Income tax expense 37
Foreign exchange gain (372)
Stock-based compensation and services 1,829
Lease termination charge 1,929
Merger related expenses 2,996
Expenses associated with stock option review and
restatement of financial statements 2,514
----------------
Adjusted EBITDA 12,244
----------------
KPN Global Carrier Services
- ------------------------------------------------------
Net income 42,490
Depreciation 5,693
Interest income, net (237)
Income tax expense 17,884
Foreign exchange loss 1,339
Stock-based compensation 47
Adjustments to reflect pro forma effect of post
combination pricing arrangements with KPN (22,277)
----------------
Adjusted EBITDA 44,939
----------------
----------------
Combined Pro Forma Adjusted EBITDA $ 57,183
----------------
CONTACT: iBasis, Inc.
Chris Ward, 781-505-7557
cward@ibasis.net
or
Richard Tennant, 781-505-7409
ir@ibasis.net