Attached files
| file | filename |
|---|---|
| 8-K - 8-K - Ascent Capital Group, Inc. | acgecq117.htm |
Exhibit 99.1
ASCENT CAPITAL GROUP ANNOUNCES FINANCIAL RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 2017
Englewood, CO - May 9, 2017 - Ascent Capital Group, Inc. (“Ascent” or the “Company”) (Nasdaq: ASCMA) has reported results for the three months ended March 31, 2017. Ascent is a holding company that owns MONI, one of the nation’s largest home security alarm monitoring companies.
Headquartered in the Dallas Fort-Worth area, MONI provides security alarm monitoring services to more than one million residential and commercial customers as of March 31, 2017. MONI’s long-term monitoring contracts provide high margin recurring revenue that results in predictable and stable cash flow.
Highlights1:
• | Ascent’s net revenue for the three months ended March 31, 2017 totaled $141.2 million and net loss for the three months ended March 31, 2017 totaled $18.9 million |
• | Ascent's Pre-SAC Adjusted EBITDA, which adjusts for the expensed portion of subscriber acquisition costs, for the three months ended March 31, 2017 totaled $87.6 million |
• | MONI’s Pre-SAC Adjusted EBITDA for the three months ended March 31, 2017 totaled $89.9 million |
• | Launched MONI’s direct sales and installation sales channel in the first quarter |
Ascent Chairman and Chief Executive Officer, Bill Fitzgerald stated, “Jeff and his team continue to make good progress in advancing the business and driving operational efficiencies across the MONI platform. I remain encouraged by the work he and his team are doing and believe the steps he is taking will serve to strengthen the business for the long term.”
Jeffery Gardner, President and Chief Executive Officer of MONI said, “We are off to a solid start in 2017, executing against our key operational initiatives and laying the groundwork for profitable growth. During the quarter, we successfully launched our direct sales channel, an important first step as we continue to diversify our distribution. Our commitment to enabling the success of our dealers is also bearing fruit with marketing generated leads increasing a solid 23% year-over-year. Through the use of our predictive churn analytics we have also doubled the number of touch points we have with at-risk customers, helping us extend contracts for over 10,000 customers in the first quarter. Finally, our LiveWatch business continues to scale nicely with strong revenue and RMR growth. While there is still more work ahead of us, I am pleased with our efforts and results to date and believe we are well positioned for the future.”
Results for the Three Months Ended March 31, 2017
For the three months ended March 31, 2017, Ascent reported net revenue of $141.2 million, a decrease of 1.4%. The reduction in revenue for the three months ended March 31, 2017 is primarily due to the reduction in subscriber accounts at MONI on a year over year basis, partially offset by an increase in average recurring monthly revenue (“RMR”) per subscriber to $43.63 due to certain price increases enacted during the past twelve months and an increase in average RMR per new subscriber acquired.
1. Comparisons are year-over-year unless otherwise specified.
1
Ascent’s total cost of services for the three months ended March 31, 2017 increased 1.7% to $30.0 million. The increase for the three months ended March 31, 2017 is attributable to increased subscriber acquisition costs (or "SAC") primarily as a result of the initiation of MONI’s direct sales channel. Subscriber acquisition costs were $2.7 million for the three months ended March 31, 2017 as compared to $2.3 million for the three months ended March 31, 2016. Subscriber acquisition costs include certain equipment and labor expenditures and related revenue associated with subscriber acquisition that are recognized as incurred at both MONI and LiveWatch.
Ascent’s selling, general & administrative ("SG&A") costs for the three months ended March 31, 2017, increased 12.8% to $36.2 million. The increase in SG&A for the first quarter ended March 31, 2017 is attributable to an increase in subscriber acquisition costs (marketing and sales costs related to the creation of new subscribers), MONI rebranding expense and a $713,000 impairment of certain internally developed capitalized software that was no longer viable. Subscriber acquisition costs increased to $6.4 million as compared to $4.1 million for the three months ended March 31, 2016, primarily as a result of increased direct-to-consumer sales activities at MONI.
Ascent reported a net loss from continuing operations for the three months ended March 31, 2017 of $18.9 million, compared to net loss from continuing operations of $23.2 million in the prior year period.
MONI reported a net loss for the three months ended March 31, 2017 of $21.0 million, compared to a net loss of $20.2 million in the prior year period.
Ascent’s Adjusted EBITDA decreased 5.9% to $80.0 million for the three months ended March 31, 2017. The decrease in Ascent’s Adjusted EBITDA is primarily the result of lower revenues and an increase in subscriber acquisition costs, net of related revenue, which is primarily associated with an increase in MONI’s direct-to-consumer sales activities. MONI’s Adjusted EBITDA decreased 5.5% to $82.2 million during the three months ended March 31, 2017. MONI's Adjusted EBITDA as a percentage of net revenue for the three months ended March 31, 2017 was 58.2%, compared to 60.7% for the three months ended March 31, 2016. The decline is primarily attributable to the higher expensed creation costs at MONI and LiveWatch associated with RMR production.
Ascent's Pre-SAC Adjusted EBITDA for the three months ended March 31, 2017 decreased 2.7% to $87.6 million. The decrease in Ascent’s Pre-SAC Adjusted EBITDA is primarily the result of lower Pre-SAC revenues. MONI's Pre-SAC Adjusted EBITDA for the three months ended March 31, 2017 totaled $89.9 million, compared to $92.1 million for the three months ended March 31, 2016. MONI's Pre-SAC Adjusted EBITDA as a percentage of Pre-SAC net revenue for the three months ended March 31, 2017 was 64.3%, compared to 64.9% in the three months ended March 31, 2016. For a reconciliation of net loss from continuing operations to Adjusted EBITDA to Pre-SAC Adjusted EBITDA for Ascent and MONI, as well as a reconciliation of net revenue to Pre-SAC net revenue, please see the Appendix of this release.
2
Twelve Months Ended March 31, | ||||||
2017 | 2016 | |||||
Beginning balance of accounts | 1,080,726 | 1,090,612 | ||||
Accounts acquired | 125,457 | 152,078 | ||||
Accounts canceled | (150,568 | ) | (148,787 | ) | ||
Canceled accounts guaranteed by dealer and other adjustments (a) (b) | (18,821 | ) | (13,177 | ) | ||
Ending balance of accounts | 1,036,794 | 1,080,726 | ||||
Monthly weighted average accounts | 1,059,526 | 1,089,346 | ||||
Attrition rate - Unit | 14.2 | % | 13.7 | % | ||
Attrition rate - RMR (c) | 12.3 | % | 12.8 | % | ||
Core Attrition (d) | 13.8 | % | 12.9 | % | ||
(a) | Includes canceled accounts that are contractually guaranteed to be refunded from holdback. |
(b) | Includes an estimated 11,518 and 3,170 accounts included in our Radio Conversion Program that primarily canceled in excess of their expected attrition for the twelve months ending March 31, 2017 and 2016, respectively. |
(c) | The RMR of canceled accounts follows the same definition as subscriber unit attrition as noted above. RMR attrition is defined as the RMR of canceled accounts in a given period, adjusted for the impact of price increases or decreases in that period, divided by the weighted average of RMR for that period. |
(d) | Core Attrition reflects the long-term attrition characteristics of MONI’s base by excluding the one-time bulk buy of 113,000 accounts from Pinnacle Security in 2012 and 2013. |
MONI’s core account portfolio unit attrition rate for the twelve months ended March 31, 2017, which excludes attrition of the Pinnacle Security accounts, was 13.8%, compared to 12.9% for the twelve months ended March 31, 2016. An increase in the number of subscriber accounts with five-year contracts reaching the end of their initial contract term as well as a more aggressive price increase strategy contributed to the increase in attrition in the period. Overall unit attrition increased from 13.7% for the twelve months ended March 31, 2016 to 14.2% for the twelve months ended March 31, 2017. Overall attrition reflects the impact of the Pinnacle Security bulk buys, where MONI purchased approximately 113,000 accounts from Pinnacle Security in 2012 and 2013, which are now experiencing normal end-of-term attrition. We believe core attrition best reflects the long run characteristics of our customer base.
RMR attrition for the twelve months ended March 31, 2017 decreased to 12.3% from 12.8% for the twelve months ended March 31, 2016, reflecting price increases to existing customers and higher RMR for new customers.
During the three months ended March 31, 2017 and 2016, MONI acquired 29,376 and 29,211 subscriber accounts, respectively.
Ascent Liquidity and Capital Resources
At March 31, 2017, on a consolidated basis, Ascent had $122.3 million of cash, cash equivalents and marketable securities. A portion of these assets may be used to decrease debt obligations or fund stock repurchases, strategic acquisitions or investment opportunities.
At March 31, 2017, the existing long-term debt includes the principal balance of $1.8 billion under the MONI Senior Notes, Credit Facility term loans, Credit Facility revolver and Ascent’s Convertible Notes. The Convertible Notes have an outstanding principal balance of $96.8 million as of March 31, 2017 and mature July 15, 2020. The Senior Notes have an outstanding principal balance of $585.0 million as of March 31, 2017 and mature on April 1, 2020. The Credit Facility term loan has an outstanding principal balance of $1.1 billion as of March 31, 2017 and requires principal payments of approximately $2.8 million per quarter with the remaining amount becoming due on September 30, 2022.
3
As of March 31, 2017, the Credit Facility revolver has an outstanding balance of $69.7 million and becomes due on September 30, 2021.
Conference Call
Ascent will host a call today, Tuesday, May 9, 2017 at 5:00 pm ET. To access the call please dial (888) 462-5915 from the United States, or (760) 666-3831 from outside the U.S. The conference call I.D. number is 12762669. Participants should dial in 5 to 10 minutes before the scheduled time and must be on a touch-tone telephone to ask questions.
A replay of the call can be accessed through May 23, 2017 by dialing (800) 585-8367 from the U.S., or (404) 537-3406 from outside the U.S. The conference call I.D. number is 12762669.
This call will also be available as a live webcast which can be accessed at Ascent’s Investor Relations Website at http://ir.ascentcapitalgroupinc.com/index.cfm.
Forward Looking Statements
This press release includes certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements about business strategies, market potential and expansion, the success of new products and services, account creation and related costs, subscriber attrition, anticipated account generation at LiveWatch, future financial prospects, and other matters that are not historical facts. These forward-looking statements involve many risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements, including, without limitation, possible changes in market acceptance of our services, technological innovations in the alarm monitoring industry, competitive issues, continued access to capital on terms acceptable to Ascent and/or MONI, our ability to capitalize on acquisition opportunities, general market and economic conditions and changes in law and government regulations. These forward-looking statements speak only as of the date of this press release, and Ascent expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement contained herein to reflect any change in Ascent's expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based. Please refer to the publicly filed documents of Ascent, including the most recent Forms 10-K and 10-Q for additional information about Ascent and about the risks and uncertainties related to Ascent's business which may affect the statements made in this press release.
About Ascent Capital Group, Inc.
Ascent Capital Group, Inc., (NASDAQ: ASCMA) is a holding company that owns 100 percent of its operating subsidiary, MONI, and through MONI, LiveWatch Security, LLC. Ascent also retains ownership of certain commercial real estate assets. MONI, headquartered in the Dallas Fort-Worth area, secures more than one million residential customers and commercial client accounts with monitored home and business security system services. MONI is supported by one of the nation’s largest networks of independent Authorized Dealers, providing products and support to customers in the U.S., Canada and Puerto Rico. LiveWatch Security, LLC ®, is a Do-It-Yourself (“DIY”) home security firm, offering professionally monitored security services through a direct-to-consumer sales channel. For more information on Ascent, see http://ascentcapitalgroupinc.com/.
4
ASCENT CAPITAL GROUP, INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Balance Sheets
Amounts in thousands, except share amounts
March 31, 2017 | December 31, 2016 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 42,257 | $ | 12,319 | |||
Marketable securities, at fair value | 80,012 | 77,825 | |||||
Trade receivables, net of allowance for doubtful accounts of $2,805 in 2017 and $3,043 in 2016 | 12,971 | 13,869 | |||||
Prepaid and other current assets | 8,769 | 10,347 | |||||
Assets held for sale | 5,285 | 10,673 | |||||
Total current assets | 149,294 | 125,033 | |||||
Property and equipment, net of accumulated depreciation of $31,198 in 2017 and $29,071 in 2016 | 27,406 | 28,331 | |||||
Subscriber accounts, net of accumulated amortization of $1,269,494 in 2017 and $1,212,468 in 2016 | 1,377,938 | 1,386,760 | |||||
Dealer network and other intangible assets, net of accumulated amortization of $35,433 in 2017 and $32,976 in 2016 | 14,367 | 16,824 | |||||
Goodwill | 563,549 | 563,549 | |||||
Other assets | 11,360 | 11,935 | |||||
Total assets | $ | 2,143,914 | $ | 2,132,432 | |||
Liabilities and Stockholders’ Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 9,631 | $ | 11,516 | |||
Accrued payroll and related liabilities | 4,938 | 5,067 | |||||
Other accrued liabilities | 46,545 | 34,970 | |||||
Deferred revenue | 16,168 | 15,147 | |||||
Holdback liability | 13,768 | 13,916 | |||||
Current portion of long-term debt | 11,000 | 11,000 | |||||
Liabilities of discontinued operations | — | 3,500 | |||||
Total current liabilities | 102,050 | 95,116 | |||||
Non-current liabilities: | |||||||
Long-term debt | 1,779,056 | 1,754,233 | |||||
Long-term holdback liability | 2,352 | 2,645 | |||||
Derivative financial instruments | 11,828 | 16,948 | |||||
Deferred income tax liability, net | 18,826 | 17,769 | |||||
Other liabilities | 7,044 | 7,076 | |||||
Total liabilities | 1,921,156 | 1,893,787 | |||||
Commitments and contingencies | |||||||
Stockholders’ equity: | |||||||
Preferred stock, $0.01 par value. Authorized 5,000,000 shares; no shares issued | — | — | |||||
Series A common stock, $.01 par value. Authorized 45,000,000 shares; issued and outstanding 11,972,153 and 11,969,152 shares at March 31, 2017 and December 31, 2016, respectively | 120 | 120 | |||||
Series B common stock, $.01 par value. Authorized 5,000,000 shares; issued and outstanding 381,528 and 381,859 shares at March 31, 2017 and December 31, 2016, respectively | 4 | 4 | |||||
Series C common stock, $0.01 par value. Authorized 45,000,000 shares; no shares issued | — | — | |||||
Additional paid-in capital | 1,418,813 | 1,417,505 | |||||
Accumulated deficit | (1,188,412 | ) | (1,169,559 | ) | |||
Accumulated other comprehensive loss, net | (7,767 | ) | (9,425 | ) | |||
Total stockholders’ equity | 222,758 | 238,645 | |||||
Total liabilities and stockholders’ equity | $ | 2,143,914 | $ | 2,132,432 | |||
See accompanying notes to condensed consolidated financial statements.
5
ASCENT CAPITAL GROUP, INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
Amounts in thousands, except shares and per share amounts
Three Months Ended March 31, | ||||||
2017 | 2016 | |||||
Net revenue | $ | 141,200 | 143,268 | |||
Operating expenses: | ||||||
Cost of services | 29,969 | 29,475 | ||||
Selling, general and administrative, including stock-based compensation | 36,245 | 32,118 | ||||
Radio conversion costs | 232 | 9,079 | ||||
Amortization of subscriber accounts, dealer network and other intangible assets | 59,547 | 61,322 | ||||
Depreciation | 2,127 | 2,063 | ||||
Gain on disposal of operating assets | (6,638 | ) | — | |||
121,482 | 134,057 | |||||
Operating income | 19,718 | 9,211 | ||||
Other income (expense), net: | ||||||
Interest income | 395 | 457 | ||||
Interest expense | (37,486 | ) | (31,424 | ) | ||
Other income, net | 242 | 358 | ||||
(36,849 | ) | (30,609 | ) | |||
Loss from continuing operations before income taxes | (17,131 | ) | (21,398 | ) | ||
Income tax expense from continuing operations | (1,814 | ) | (1,822 | ) | ||
Net loss from continuing operations | (18,945 | ) | (23,220 | ) | ||
Discontinued operations: | ||||||
Income from discontinued operations, net of income tax of $0 | 92 | — | ||||
Net loss | (18,853 | ) | (23,220 | ) | ||
Other comprehensive income (loss): | ||||||
Foreign currency translation adjustments | 58 | (202 | ) | |||
Unrealized holding gain (loss) on marketable securities, net | 551 | (96 | ) | |||
Unrealized gain (loss) on derivative contracts, net | 1,049 | (11,845 | ) | |||
Total other comprehensive income (loss), net of tax | 1,658 | (12,143 | ) | |||
Comprehensive loss | $ | (17,195 | ) | (35,363 | ) | |
Basic and diluted income (loss) per share: | ||||||
Continuing operations | $ | (1.56 | ) | (1.86 | ) | |
Discontinued operations | 0.01 | — | ||||
Net loss | $ | (1.55 | ) | (1.86 | ) | |
Weighted average Series A and Series B shares - basic and diluted | 12,134,061 | 12,450,892 | ||||
Total issued and outstanding Series A and Series B shares at period end | 12,353,681 | 12,727,740 | ||||
See accompanying notes to condensed consolidated financial statements.
6
ASCENT CAPITAL GROUP, INC. AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Cash Flows
Amounts in thousands
Three Months Ended March 31, | ||||||
2017 | 2016 | |||||
Cash flows from operating activities: | ||||||
Net loss | $ | (18,853 | ) | (23,220 | ) | |
Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||
Income from discontinued operations, net of income tax | (92 | ) | — | |||
Amortization of subscriber accounts, dealer network and other intangible assets | 59,547 | 61,322 | ||||
Depreciation | 2,127 | 2,063 | ||||
Stock-based compensation | 1,576 | 1,695 | ||||
Deferred income tax expense | 1,052 | 1,052 | ||||
Gain on disposal of operating assets | (6,638 | ) | — | |||
Amortization of debt discount and deferred debt costs | 2,673 | 2,628 | ||||
Bad debt expense | 2,557 | 2,544 | ||||
Other non-cash activity, net | 1,872 | 735 | ||||
Changes in assets and liabilities: | ||||||
Trade receivables | (1,659 | ) | (2,256 | ) | ||
Prepaid expenses and other assets | 1,506 | (1,378 | ) | |||
Subscriber accounts - deferred contract costs | (754 | ) | (660 | ) | ||
Payables and other liabilities | 4,491 | 11,532 | ||||
Operating activities from discontinued operations, net | (3,408 | ) | — | |||
Net cash provided by operating activities | 45,997 | 56,057 | ||||
Cash flows from investing activities: | ||||||
Capital expenditures | (1,693 | ) | (2,276 | ) | ||
Cost of subscriber accounts acquired | (46,708 | ) | (46,670 | ) | ||
Purchases of marketable securities | (2,627 | ) | (5,036 | ) | ||
Proceeds from sale of marketable securities | 997 | 4,403 | ||||
Decrease in restricted cash | — | 55 | ||||
Proceeds from the disposal of operating assets | 12,090 | — | ||||
Net cash used in investing activities | (37,941 | ) | (49,524 | ) | ||
Cash flows from financing activities: | ||||||
Proceeds from long-term debt | 64,750 | 59,250 | ||||
Payments on long-term debt | (42,600 | ) | (38,675 | ) | ||
Value of shares withheld for share-based compensation | (268 | ) | (156 | ) | ||
Net cash provided by financing activities | 21,882 | 20,419 | ||||
Net increase in cash and cash equivalents | 29,938 | 26,952 | ||||
Cash and cash equivalents at beginning of period | 12,319 | 5,577 | ||||
Cash and cash equivalents at end of period | $ | 42,257 | 32,529 | |||
Supplemental cash flow information: | ||||||
State taxes paid, net | $ | 3 | 19 | |||
Interest paid | 22,643 | 16,152 | ||||
Accrued capital expenditures | 780 | 973 | ||||
See accompanying notes to condensed consolidated financial statements.
7
Adjusted EBITDA
We evaluate the performance of our operations based on financial measures such as revenue and "Adjusted EBITDA." Adjusted EBITDA is defined as net income (loss) before interest expense, interest income, income taxes, depreciation, amortization (including the amortization of subscriber accounts, dealer network and other intangible assets), stock-based compensation, and other non-cash or nonrecurring charges. Ascent Capital believes that Adjusted EBITDA is an important indicator of the operational strength and performance of its business, including the business’ ability to fund its ongoing acquisition of subscriber accounts, to fund its capital expenditures and to service its debt. In addition, this measure is used by management to evaluate operating results and perform analytical comparisons and identify strategies to improve performance. Adjusted EBITDA is also a measure that is customarily used by financial analysts to evaluate the financial performance of companies in the security alarm monitoring industry and is one of the financial measures, subject to certain adjustments, by which MONI’s covenants are calculated under the agreements governing their debt obligations. Adjusted EBITDA does not represent cash flow from operations as defined by generally accepted accounting principles ("GAAP"), should not be construed as an alternative to net income or loss and is indicative neither of our results of operations nor of cash flows available to fund all of our cash needs. It is, however, a measurement that Ascent Capital believes is useful to investors in analyzing its operating performance. Accordingly, Adjusted EBITDA should be considered in addition to, but not as a substitute for, net income, cash flow provided by operating activities and other measures of financial performance prepared in accordance with GAAP. Adjusted EBITDA is a non-GAAP financial measure. As companies often define non-GAAP financial measures differently, Adjusted EBITDA as calculated by Ascent Capital should not be compared to any similarly titled measures reported by other companies.
Pre-SAC Adjusted EBITDA
In addition to MONI's dealer sales channel, MONI and LiveWatch also generate leads and acquire accounts through its direct-to-consumer sales channels. As such, certain expenditures and related revenue associated with subscriber acquisition (subscriber acquisition costs, or "SAC") are recognized as incurred. This is in contrast to the dealer sales channel, which capitalizes payments to dealers to acquire accounts. "Pre-SAC Adjusted EBITDA" is a measure that eliminates the impact of generating leads and acquiring accounts through the direct-to-consumer sales channels that is recognized in operating income. Pre-SAC Adjusted EBITDA is defined as total Adjusted EBITDA excluding SAC related to internally generated subscriber leads and accounts through the direct-to-consumer sales channels, as well as any related revenue. We believe Pre-SAC Adjusted EBITDA is a meaningful measure of the Company's financial performance in servicing its customer base. Pre-SAC Adjusted EBITDA should be considered in addition to, but not as a substitute for, net income, cash flow provided by operating activities and other measures of financial performance prepared in accordance with GAAP. Pre-SAC Adjusted EBITDA is a non-GAAP financial measure. As companies often define non-GAAP financial measures differently, Pre-SAC Adjusted EBITDA as calculated by the Company should not be compared to any similarly titled measures reported by other companies.
8
The following table provides a reconciliation of Ascent's net loss from continuing operations to total Adjusted EBITDA to Pre-SAC Adjusted EBITDA for the periods indicated (amounts in thousands):
Three Months Ended March 31, | ||||||
2017 | 2016 | |||||
Net loss from continuing operations | (18,945 | ) | (23,220 | ) | ||
Amortization of subscriber accounts, dealer network and other intangible assets | 59,547 | 61,322 | ||||
Depreciation | 2,127 | 2,063 | ||||
Stock-based compensation | 1,576 | 1,695 | ||||
Radio conversion costs | 232 | 9,079 | ||||
Rebranding marketing program | 847 | 173 | ||||
LiveWatch acquisition contingent bonus charges | 968 | 900 | ||||
Integration / implementation of company initiatives | 641 | — | ||||
Severance expense (a) | 27 | 245 | ||||
Impairment of capitalized software | 713 | — | ||||
Gain on disposal of operating assets | (6,638 | ) | — | |||
Interest income | (395 | ) | (457 | ) | ||
Interest expense | 37,486 | 31,424 | ||||
Income tax expense from continuing operations | 1,814 | 1,822 | ||||
Adjusted EBITDA | 80,000 | 85,046 | ||||
Gross subscriber acquisition costs (b) | 9,033 | 6,366 | ||||
Revenue associated with subscriber acquisition costs (b) | (1,392 | ) | (1,295 | ) | ||
Pre-SAC Adjusted EBITDA | $ | 87,641 | 90,117 | |||
(a) | Severance expense related to a 2016 reduction in headcount event and transitioning executive leadership at MONI. |
(b) | Gross subscriber acquisition costs and Revenue associated with subscriber acquisition costs for the three months ended March 31, 2016 has been restated to include $367,000 of costs and $170,000 of revenue, respectively, related to MONI's direct-to-consumer sales channel activities for the period. |
9
The following table provides a reconciliation of MONI’s net loss to total Adjusted EBITDA to Pre-SAC Adjusted EBITDA for the periods indicated (amounts in thousands):
Three Months Ended March 31, | ||||||
2017 | 2016 | |||||
Net loss | $ | (21,013 | ) | (20,210 | ) | |
Amortization of subscriber accounts, dealer network and other intangible assets | 59,547 | 61,322 | ||||
Depreciation | 2,120 | 1,975 | ||||
Stock-based compensation | 518 | 522 | ||||
Radio conversion costs | 232 | 9,079 | ||||
Rebranding marketing program | 847 | 173 | ||||
LiveWatch acquisition contingent bonus charges | 968 | 900 | ||||
Integration / implementation of company initiatives | 641 | — | ||||
Severance expense (a) | 27 | 245 | ||||
Impairment of capitalized software | 713 | — | ||||
Interest expense | 35,838 | 31,224 | ||||
Income tax expense | 1,784 | 1,790 | ||||
Adjusted EBITDA | 82,222 | 87,020 | ||||
Gross subscriber acquisition costs (b) | 9,033 | 6,366 | ||||
Revenue associated with subscriber acquisition costs (b) | (1,392 | ) | (1,295 | ) | ||
Pre-SAC Adjusted EBITDA | $ | 89,863 | 92,091 | |||
(a) | Severance expense related to a 2016 reduction in headcount event and transitioning executive leadership at MONI. |
(b) | Gross subscriber acquisition costs and Revenue associated with subscriber acquisition costs for the three months ended March 31, 2016 has been restated to include $367,000 of costs and $170,000 of revenue, respectively, related to MONI's direct-to-consumer sales channel activities for the period. |
Presented below is the reconciliation of Net revenue for MONI and Ascent Capital to Pre-SAC net revenue (amounts in thousands):
Three Months Ended March 31, | ||||||
2017 | 2016 | |||||
Net revenue, as reported | $ | 141,200 | 143,268 | |||
Revenue associated with subscriber acquisition cost | (1,392 | ) | (1,295 | ) | ||
Pre-SAC net revenue | $ | 139,808 | 141,973 | |||
Contact:
Erica Bartsch
Sloane & Company
212-446-1875
ebartsch@sloanepr.com
10