Loading...

Trilogy International Partners

OTCPK:TLLY.F
Snowflake Description

Mediocre balance sheet with weak fundamentals.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
TLLY.F
OTCPK
CA$191M
Imp Market Cap
  1. Home
  2. US
  3. Telecom
Company description

Trilogy International Partners Inc., together with its subsidiaries, provides wireless voice and data communication services in Bolivia and New Zealand. The last earnings update was 73 days ago. More info.


Add to Portfolio Compare Print
  • Trilogy International Partners has significant price volatility in the past 3 months.
TLLY.F Share Price and Events
7 Day Returns
-7.6%
OTCPK:TLLY.F
-1.8%
US Wireless Telecom
-0.3%
US Market
1 Year Returns
-36.3%
OTCPK:TLLY.F
23.2%
US Wireless Telecom
3.9%
US Market
TLLY.F Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Trilogy International Partners (TLLY.F) -7.6% -4.9% 32.6% -36.3% - -
US Wireless Telecom -1.8% -1.8% 7.9% 23.2% 40.7% 17.1%
US Market -0.3% 2.3% 2.3% 3.9% 36.7% 41.8%
1 Year Return vs Industry and Market
  • TLLY.F underperformed the Wireless Telecom industry which returned 23.2% over the past year.
  • TLLY.F underperformed the Market in United States of America which returned 3.9% over the past year.
Price Volatility
TLLY.F
Industry
5yr Volatility vs Market

Value

 Is Trilogy International Partners undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Trilogy International Partners to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Trilogy International Partners.

OTCPK:TLLY.F Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 3 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 9.6%
Perpetual Growth Rate 10-Year US Government Bond Rate 2.7%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for OTCPK:TLLY.F
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year US Govt Bond Rate 2.7%
Equity Risk Premium S&P Global 6%
Wireless Telecom Unlevered Beta Simply Wall St/ S&P Global 0.32
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.317 (1 + (1- 21%) (365.77%))
1.157
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.16
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (1.157 * 5.96%)
9.63%

Discounted Cash Flow Calculation for OTCPK:TLLY.F using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Trilogy International Partners is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

OTCPK:TLLY.F DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 9.63%)
2020 13.70 Analyst x1 12.50
2021 3.04 Est @ -77.84% 2.53
2022 1.41 Est @ -53.67% 1.07
2023 0.89 Est @ -36.75% 0.62
2024 0.67 Est @ -24.9% 0.42
2025 0.56 Est @ -16.61% 0.32
2026 0.50 Est @ -10.81% 0.26
2027 0.46 Est @ -6.75% 0.22
2028 0.45 Est @ -3.91% 0.19
2029 0.44 Est @ -1.91% 0.17
Present value of next 10 years cash flows $18.30
OTCPK:TLLY.F DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= $0.44 × (1 + 2.73%) ÷ (9.63% – 2.73%)
$6.51
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $6.51 ÷ (1 + 9.63%)10
$2.60
OTCPK:TLLY.F Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $18.30 + $2.60
$20.90
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $20.90 / 82.99
$0.25
OTCPK:TLLY.F Discount to Share Price
Calculation Result
Exchange Rate USD/CAD
(Reporting currency to currency of TSX:TRL)
1.308
Value per Share
(CAD)
= Value per Share in USD x Exchange Rate (USD/CAD)
= $0.25 x 1.308
CA$0.33
Non-primary Listing Adjustment Factor 1 share in OTCPK:TLLY.F represents 0.72286x of TSX:TRL
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.72286x
Value per Share
(Listing Adjusted, USD)
= Value per Share (CAD) x Listing Adjustment Factor
= CA$ 0.33 x 0.72286
$0.24
Value per share (USD) From above. $0.24
Current discount Discount to share price of $2.02
= -1 x ($2.02 - $0.24) / $0.24
-750.3%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Trilogy International Partners is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Trilogy International Partners's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Trilogy International Partners's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OTCPK:TLLY.F PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in USD $-0.36
TSX:TRL Share Price ** TSX (2019-07-19) in CAD CA$2.8
TSX:TRL Share Price converted to USD reporting currency Exchange rate (CAD/ USD) 0.765 $2.14
United States of America Wireless Telecom Industry PE Ratio Median Figure of 7 Publicly-Listed Wireless Telecom Companies 25.55x
United States of America Market PE Ratio Median Figure of 3,083 Publicly-Listed Companies 17.92x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Trilogy International Partners.

OTCPK:TLLY.F PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSX:TRL Share Price ÷ EPS (both in USD)

= 2.14 ÷ -0.36

-5.94x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Trilogy International Partners is loss making, we can't compare its value to the US Wireless Telecom industry average.
  • Trilogy International Partners is loss making, we can't compare the value of its earnings to the United States of America market.
Price based on expected Growth
Does Trilogy International Partners's expected growth come at a high price?
Raw Data
OTCPK:TLLY.F PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -5.94x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 3 Analysts
Not available
United States of America Wireless Telecom Industry PEG Ratio Median Figure of 6 Publicly-Listed Wireless Telecom Companies 1.83x
United States of America Market PEG Ratio Median Figure of 2,123 Publicly-Listed Companies 1.57x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Trilogy International Partners, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Trilogy International Partners's assets?
Raw Data
OTCPK:TLLY.F PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in USD $-1.28
TSX:TRL Share Price * TSX (2019-07-19) in CAD CA$2.8
TSX:TRL Share Price converted to USD reporting currency Exchange rate (CAD/ USD) 0.765 $2.14
United States of America Wireless Telecom Industry PB Ratio Median Figure of 13 Publicly-Listed Wireless Telecom Companies 1.84x
United States of America Market PB Ratio Median Figure of 5,248 Publicly-Listed Companies 1.8x
OTCPK:TLLY.F PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSX:TRL Share Price ÷ Book Value per Share (both in USD)

= 2.14 ÷ -1.28

-1.67x

* Primary Listing of Trilogy International Partners.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Trilogy International Partners has negative assets, we can't compare the value of its assets to the US Wireless Telecom industry average.
X
Value checks
We assess Trilogy International Partners's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Wireless Telecom industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Wireless Telecom industry average (and greater than 0)? (1 check)
  5. Trilogy International Partners has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Trilogy International Partners expected to perform in the next 1 to 3 years based on estimates from 3 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
0.2%
Expected annual growth in revenue.
Earnings growth vs Low Risk Savings
Is Trilogy International Partners expected to grow at an attractive rate?
  • Unable to compare Trilogy International Partners's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Trilogy International Partners's earnings growth to the United States of America market average as no estimate data is available.
  • Trilogy International Partners's revenue growth is positive but not above the United States of America market average.
Annual Growth Rates Comparison
Raw Data
OTCPK:TLLY.F Future Growth Rates Data Sources
Data Point Source Value (per year)
OTCPK:TLLY.F Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 3 Analysts 0.2%
United States of America Wireless Telecom Industry Earnings Growth Rate Market Cap Weighted Average 20.5%
United States of America Wireless Telecom Industry Revenue Growth Rate Market Cap Weighted Average 3.2%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 14%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.4%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
OTCPK:TLLY.F Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OTCPK:TLLY.F Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 779 98 1
2020-12-31 784 94 3
2019-12-31 776 67 3
OTCPK:TLLY.F Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-03-31 783 71 -20
2018-12-31 798 75 -20
2018-09-30 794 64 -16
2018-06-30 795 75 -12
2018-03-31 791 67 -14
2017-12-31 779 65 -15
2017-09-30 789 36 -16
2017-06-30 789 40 -11
2017-03-31 778 54 -6
2016-12-31 765 49 -50
2016-09-30 733 75 -62

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Trilogy International Partners is high growth as no earnings estimate data is available.
  • Trilogy International Partners's revenue is expected to grow by 0.2% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
OTCPK:TLLY.F Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below

All data from Trilogy International Partners Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:TLLY.F Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31
2020-12-31
2019-12-31
OTCPK:TLLY.F Past Financials Data
Date (Data in USD Millions) EPS *
2019-03-31 -0.36
2018-12-31 -0.38
2018-09-30 -0.30
2018-06-30 -0.24
2018-03-31 -0.29
2017-12-31 -0.34
2017-09-30 -0.49
2017-06-30 -0.26
2017-03-31 -0.13
2016-12-31 -146.47
2016-09-30 -179.59

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Trilogy International Partners will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Trilogy International Partners's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Trilogy International Partners has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Trilogy International Partners performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Trilogy International Partners's growth in the last year to its industry (Wireless Telecom).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Trilogy International Partners does not make a profit even though their year on year earnings growth rate was positive over the past 5 years.
  • Unable to compare Trilogy International Partners's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Trilogy International Partners's 1-year growth to the US Wireless Telecom industry average as it is not currently profitable.
Earnings and Revenue History
Trilogy International Partners's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Trilogy International Partners Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:TLLY.F Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 783.23 -19.71 215.00
2018-12-31 798.18 -20.21 225.43
2018-09-30 793.68 -16.02 228.18
2018-06-30 795.04 -11.80 234.42
2018-03-31 790.89 -13.90 230.10
2017-12-31 778.90 -15.34 224.76
2017-09-30 789.40 -15.60 219.16
2017-06-30 789.08 -11.44 215.45
2017-03-31 778.27 -5.90 212.72
2016-12-31 765.05 -50.30 206.73
2016-09-30 733.03 -61.53 204.34
2015-12-31 679.26 9.74 190.29
2014-12-31 616.80 -34.56 177.60
2013-12-31 558.65 -28.70 174.06

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Trilogy International Partners has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) due to its liabilities exceeding its assets.
  • Trilogy International Partners used its assets less efficiently than the US Wireless Telecom industry average last year based on Return on Assets.
  • It is difficult to establish if Trilogy International Partners improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Trilogy International Partners's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Wireless Telecom industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Trilogy International Partners has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Trilogy International Partners's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Trilogy International Partners's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Trilogy International Partners is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Trilogy International Partners's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Trilogy International Partners's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Trilogy International Partners has negative shareholder equity (liabilities exceed assets) therefore debt is not covered by short term assets.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Trilogy International Partners Company Filings, last reported 3 months ago.

OTCPK:TLLY.F Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 -29.68 534.21 101.93
2018-12-31 -33.62 508.63 45.93
2018-09-30 -32.08 512.54 38.97
2018-06-30 -12.49 503.87 39.35
2018-03-31 2.96 516.10 62.71
2017-12-31 6.19 509.15 71.33
2017-09-30 9.11 506.36 75.31
2017-06-30 16.01 501.27 69.07
2017-03-31 20.81 583.18 187.28
2016-12-31 -245.84 601.75 21.15
2016-09-30 -242.15 607.60 45.86
2015-12-31 -254.01 596.19 63.85
2014-12-31 -210.83 582.12 98.75
2013-12-31
  • Trilogy International Partners has negative shareholder equity (liabilities exceed assets), this is a more serious situation compared with a high debt level.
  • Irrelevant to check if Trilogy International Partners's debt level has increased considering it has negative shareholder equity.
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Trilogy International Partners has sufficient cash runway for more than 3 years based on current free cash flow.
  • Trilogy International Partners has sufficient cash runway for more than 3 years if free cash flow continues to reduce at historical rates of -43.5% each year.
X
Financial health checks
We assess Trilogy International Partners's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Trilogy International Partners has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Trilogy International Partners's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.69%
Current annual income from Trilogy International Partners dividends. Estimated to be 0.7% next year.
If you bought $2,000 of Trilogy International Partners shares you are expected to receive $14 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Trilogy International Partners's pays a lower dividend yield than the bottom 25% of dividend payers in United States of America (1.43%).
  • Trilogy International Partners's dividend is below the markets top 25% of dividend payers in United States of America (3.74%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
OTCPK:TLLY.F Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below
United States of America Wireless Telecom Industry Average Dividend Yield Market Cap Weighted Average of 6 Stocks 6.2%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 2017 Stocks 2.4%
United States of America Minimum Threshold Dividend Yield 10th Percentile 0.8%
United States of America Bottom 25% Dividend Yield 25th Percentile 1.4%
United States of America Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

OTCPK:TLLY.F Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 0.02 1.00
2020-12-31 0.02 1.00
2019-12-31 0.02 1.00
OTCPK:TLLY.F Past Annualized Dividends Data
Date (Data in $) Dividend per share (annual) Avg. Yield (%)
2019-05-08 0.015 0.742
2019-03-27 0.015 0.921
2018-11-07 0.015 1.087
2018-08-08 0.015 0.542
2018-04-02 0.015 0.451
2018-03-21 0.015 0.394
2017-11-08 0.015 0.351
2017-08-09 0.016 0.281
2017-05-11 0.015 0.225

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Trilogy International Partners is not paying a notable dividend for United States of America, therefore no need to check if the payments are stable.
  • Trilogy International Partners is not paying a notable dividend for United States of America, therefore no need to check if the payments are increasing.
Current Payout to shareholders
What portion of Trilogy International Partners's earnings are paid to the shareholders as a dividend.
  • No need to calculate the sustainability of Trilogy International Partners's dividends as it is not paying a notable one for United States of America.
Future Payout to shareholders
  • No need to calculate the sustainability of Trilogy International Partners's dividends in 3 years as they are not expected to pay a notable one for United States of America.
X
Income/ dividend checks
We assess Trilogy International Partners's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Trilogy International Partners afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Trilogy International Partners has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Trilogy International Partners's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Brad Horwitz
COMPENSATION $1,489,862
AGE 63
TENURE AS CEO 13.5 years
CEO Bio

Mr. Bradley Jay Horwitz, also known as Brad, has been the President and Chief Executive Officer of Trilogy International Partners, Inc. since 2006 and has been its Non-Independent Director since February 7, 2017. He is Co-Founder of Trilogy International Partners, Inc. in 2005. He is a Founding Partner at Trilogy Equity Partners, Llc. Previously, he served as a Partner at the firm. Mr. Horwitz serves as Chairman and Independent Non-executive Director of HKBN Ltd. He serves as Chairman of Two Degrees Mobile Ltd. Mr. Horwitz serves as Member of Advisory Board at MTN Satellite Communications, Inc. He was a Co-Founder, President and Chief Executive Officer of Trilogy LLC from the commencement of operations in 2006 until the completion of the Arrangement with the Company in 2017. Previously, he was a founder and Chief Operating Officer at SmarTone Mobile Communications Limited (Hong Kong). Mr. Horwitz has been involved in the wireless industry since 1983, spending 13 years at McCaw Cellular where he held various management positions. He served as Director of Sales and Marketing from 1983 to 1986, Director of Paging Operations from 1986 to 1990, Director of Business Development from 1990 to 1992, and Vice President of International Operations from 1992 to 1994. After the sale of McCaw to AT&T Corporation in 1994, Mr. Horwitz joined the management team of Western Wireless Corporation. Mr. Horwitz was Executive Vice President of Western Wireless Corporation and President of Western Wireless International until 2005, having founded the company in 1995. Mr. Horwitz serves on the boards of the Center for Global Development, the Mobile Giving Foundation, Hong Kong Broadband Ltd, and Meteor Mobile Communications Limited. He holds a BS from San Diego State University in 1978.

CEO Compensation
  • Brad's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Brad's remuneration is higher than average for companies of similar size in United States of America.
Management Team Tenure

Average tenure and age of the Trilogy International Partners management team in years:

14
Average Tenure
64
Average Age
  • The average tenure for the Trilogy International Partners management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team

John Stanton

TITLE
AGE
64
TENURE
14.5 yrs

Brad Horwitz

TITLE
Co-Founder
COMPENSATION
$1M
AGE
63
TENURE
13.5 yrs

Terry Gillespie

TITLE
Co-Founder & Non-Independent Director
AGE
66
TENURE
14.5 yrs

Erik Mickels

TITLE
Senior VP & CFO
COMPENSATION
$1M

Scott Morris

TITLE
Senior VP
COMPENSATION
$1M

Juan Calvo

TITLE
President of Nuevatel
COMPENSATION
$901K

Ann Saxton

TITLE
Vice President of Investor Relations & Corporate Development

Drew Davies

TITLE
Executive Vice President of Corporate Development

Tomas Perez

TITLE
Chief Executive Officer of NuevaTel
TENURE
0.3 yrs
Board of Directors Tenure

Average tenure and age of the Trilogy International Partners board of directors in years:

2.4
Average Tenure
63
Average Age
  • The average tenure for the Trilogy International Partners board of directors is less than 3 years, this suggests a new board.
Board of Directors

John Stanton

TITLE
AGE
64

Brad Horwitz

TITLE
Co-Founder
COMPENSATION
$1M
AGE
63
TENURE
2.4 yrs

Terry Gillespie

TITLE
Co-Founder & Non-Independent Director
AGE
66
TENURE
2.4 yrs

Mark Kroloff

TITLE
Independent Director
COMPENSATION
$100K
AGE
62
TENURE
2.4 yrs

Alan Horn

TITLE
Independent Director
COMPENSATION
$25K
AGE
67
TENURE
0.7 yrs

Nadir Mohamed

TITLE
Lead Independent Director
COMPENSATION
$100K
AGE
62
TENURE
2.5 yrs

Reza Satchu

TITLE
Non-Independent Director
AGE
49
TENURE
4.2 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by Trilogy International Partners individual insiders in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price ($) Value ($)
14. Jun 19 Buy Bradley Horwitz Individual 14. Jun 19 14. Jun 19 9,731 $1.75 $17,029
14. Jun 19 Buy Bradley Horwitz Individual 14. Jun 19 14. Jun 19 300,000 $2.17 $650,015
10. Jun 19 Buy Bradley Horwitz Individual 10. Jun 19 10. Jun 19 10,000 $2.28 $22,770
03. Jun 19 Buy Bradley Horwitz Individual 03. Jun 19 03. Jun 19 20,000 $2.32 $46,300
31. May 19 Buy Bradley Horwitz Individual 30. May 19 31. May 19 30,000 $2.21 $66,050
28. May 19 Buy Bradley Horwitz Individual 28. May 19 28. May 19 10,000 $2.02 $20,160
24. May 19 Buy Bradley Horwitz Individual 24. May 19 24. May 19 10,000 $2.03 $20,250
23. May 19 Buy Bradley Horwitz Individual 23. May 19 23. May 19 10,000 $1.95 $19,530
22. May 19 Buy Scott Morris Individual 22. May 19 22. May 19 140,000 $1.95 $273,490
22. May 19 Buy Bradley Horwitz Individual 22. May 19 22. May 19 10,000 $2.02 $20,230
21. May 19 Buy Bradley Horwitz Individual 21. May 19 21. May 19 10,000 $1.84 $18,440
X
Management checks
We assess Trilogy International Partners's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Trilogy International Partners has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Trilogy International Partners Inc., together with its subsidiaries, provides wireless voice and data communication services in Bolivia and New Zealand. The company’s communications services include local, international long distance, and roaming services for customers and international visitors roaming on their networks. It also provides fixed broadband communications services to business and residential customers. The company serves 15.9 million customers. Trilogy International Partners Inc. was founded in 2005 and is headquartered in Bellevue, Washington.

Details
Name: Trilogy International Partners Inc.
TLLY.F
Exchange: OTCPK
Founded: 2005
CA$146,050,484
CA$120,602,244
82,991,844
Website: http://www.trilogy-international.com
Address: Trilogy International Partners Inc.
155–108 Avenue NE,
Suite 400,
Bellevue,
Washington, 98004,
United States
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSX TRL Common Shares The Toronto Stock Exchange CA CAD 08. Feb 2017
OTCPK TLLY.F Common Shares Pink Sheets LLC US USD 08. Feb 2017
BST 76H Common Shares Boerse-Stuttgart DE EUR 08. Feb 2017
Number of employees
Current staff
Staff numbers
1,845
Trilogy International Partners employees.
Industry
Wireless Telecommunication Services
Telecom
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/07/20 00:47
End of day share price update: 2019/07/19 00:00
Last estimates confirmation: 2019/05/14
Last earnings filing: 2019/05/08
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.