News Release
Intelsat Reports Fourth Quarter and Full Year 2014 Results
-
Fourth quarter revenue of
$619.1 million ; full year 2014 revenue of$2,472.4 million -
Fourth quarter net income attributable to
Intelsat S.A. of$16.2 million ; full year 2014 net income attributable toIntelsat S.A. of$232.5 million -
Total 2014 net debt reduction of
$475 million -
$10.0 billion contracted backlog provides a foundation for predictable cash flow and investment in our business -
Intelsat issues 2015 financial outlook
For the year ended
The path forward for us is clear: design, build and place into service new satellite capacity; introduce services that leverage our ground network and networking capabilities; and develop advanced ground technologies and other innovations that will simplify access to our satellites. Through these initiatives, combined with supporting the growth of our core customers and optimizing the use of our orbital rights and global presence, we will enhance our ability to address larger and higher growth applications. By executing on these priorities, we will be positioned for success once our new inventory becomes available.”
Fourth Quarter and Full Year 2014 Business Highlights
Network Services
Network Services comprised 46 percent of Intelsat’s total fourth quarter
2014 revenue, and at
Media
Media comprised 37 percent of the company’s revenue for the quarter
ended
Government
Government comprised 16 percent of our revenue for the quarter ended
Average Fill Rate
Intelsat’s average fill rate on our approximately 2,200 station-kept
transponders was 75 percent at
Satellite Launches
Contracted Backlog
At
Capital Markets and Finance Activities
On
Financial Results for the Three Months ended
On-Network revenue generally includes revenue from any services delivered via our satellite or ground network. Off-Network and Other revenue generally includes revenue from transponder services, Mobile Satellite Services (“MSS”) and other satellite-based transmission services using capacity procured from other operators, often in frequencies not available on our network. Off-Network and Other Revenue also includes revenue from consulting and other services and sales of customer premises equipment.
Total On-Network Revenue decreased by
-
Transponder services reported an aggregate decrease of
$19.1 million , primarily due to a$15.2 million decrease in revenue from network services customers, largely in theNorth America , theAfrica andMiddle East and theAsia-Pacific regions, and an$11.8 million decrease in revenue from capacity sold for government applications for customers in theNorth America region. These declines were partially offset by an increase in revenue for DTH and distribution services sold to media customers, largely in theNorth America and theLatin America andCaribbean regions. -
Managed services reported an aggregate decrease of
$1.4 million , primarily due to a$3.0 million decrease in revenue from media customers for occasional use services, largely in theNorth America and theEurope regions, partially offset by growth in revenue for mobility applications. -
Channel reported an aggregate decrease of
$3.7 million related to the continued migration of international point-to-point satellite traffic to fiber optic cable, a trend which we expect will continue.
Total Off-Network and Other Revenue increased slightly by
-
Transponder, MSS and other off-network services reported an aggregate
increase of
$0.4 million , primarily due to higher revenue from media customers in theLatin America andCaribbean and theEurope regions, partially offset by declines in services for government applications, largely related to reduced sales of off-network transponder services and mobile satellite services. -
Satellite-related services reported an aggregate increase of
$0.1 million , primarily due to revenue from professional services and flight operations support for third party satellites.
For the three month period ended
Direct costs of revenue increased by
Selling, general and administrative expenses increased by
Depreciation and amortization expense decreased by
Interest expense, net consists of the interest expense we incur
together with gains and losses on interest rate swaps, which reflect net
interest accrued on the interest rate swaps as well as the change in
their fair value, offset by interest income earned and the amount of
interest we capitalize related to assets under construction. As of
The decrease in interest expense, net was principally due to the following:
-
a net decrease of
$7.4 million as a result of our debt offerings, prepayments, redemptions and amendments in 2013 and 2014; -
a decrease of
$6.2 million resulting from higher capitalized interest of$18.9 million compared to$12.7 million for the three months endedDecember 31, 2013 , resulting from increased levels of satellites and related assets under construction; and -
a net decrease of
$2.6 million in interest expense as a result of the decrease in the interest rate for borrowing under the Intelsat Jackson Secured Credit Agreement.
The non-cash portion of total interest expense, net was
Loss on early extinguishment of debt was
Other expense, net was
Provision for income taxes was
Cash paid for income taxes, net of refunds, totaled
EBITDA, Adjusted EBITDA, Net Income, Net Income per Diluted Common Share and Adjusted Net Income per Diluted Common Share
EBITDA was
Adjusted EBITDA was
Net income attributable to
Net income per diluted common share attributable to
Adjusted net income per diluted common share attributable to
Revenue Comparison by Customer Set and Service Type | ||||||||||||
($ in thousands) |
||||||||||||
By Customer Set |
Three Months Ended |
Three Months Ended |
||||||||||
2013 | 2014 | |||||||||||
Network Services | $ | 300,002 | 47 | % | $ | 284,056 | 46 | % | ||||
Media | 218,393 | 34 | % | 226,020 | 37 | % | ||||||
Government | 116,222 | 18 | % | 99,733 | 16 | % | ||||||
Other | 8,231 | 1 | % | 9,313 | 2 | % | ||||||
$ | 642,848 | 100 | % | $ | 619,122 | 100 | % | |||||
By Service Type | ||||||||||||
Three Months Ended |
Three Months Ended |
|||||||||||
2013 | 2014 | |||||||||||
On-Network Revenues | ||||||||||||
Transponder services | $ | 494,145 | 77 | % | $ | 475,001 | 77 | % | ||||
Managed services | 73,941 | 12 | % | 72,555 | 12 | % | ||||||
Channel | 16,833 | 3 | % | 13,146 | 2 | % | ||||||
Total on-network revenues | 584,919 | 91 | % | 560,702 | 91 | % | ||||||
Off-Network and Other Revenues | ||||||||||||
Transponder, MSS and other off-network services | 43,869 | 7 | % | 44,244 | 7 | % | ||||||
Satellite-related services | 14,060 | 2 | % | 14,176 | 2 | % | ||||||
Total off-network and other revenues | 57,929 | 9 | % | 58,420 | 9 | % | ||||||
Total | $ | 642,848 | 100 | % | $ | 619,122 | 100 | % | ||||
Free Cash Flow from (used in) Operations
Free cash flow used in operations1 was
Payments for satellites and other property and equipment during the
three months ended
Financial Outlook 2015
Today,
Revenue:
- growth of 2-3 percent in our media business, which will benefit from new capacity that entered service in late 2014;
-
a decline in our network services business of 7-10 percent, which
faces competitive pressures in
Africa and on-going declines in the legacy channel and international trunking business; and - a decline in our government business of 8-12 percent as compared to full year 2014, as a result of challenges due to reduced spending by the U.S. government and troop withdrawals.
Intelsat’s 2015 revenue guidance reflects the impacts noted above as well as the impact from no new capacity expected to be placed into service in 2015.
Adjusted EBITDA:
Capital Expenditures:
We expect capital expenditures ranges of:
-
2015:
$775 million to $850 million , consistent with prior guidance; -
2016:
$625 million to $700 million , consistent with prior guidance; and -
2017:
$725 million to $825 million , introduced today.
Capital expenditure guidance for 2015 through 2017 assumes investment in twelve satellites in the manufacturing or design phase during the Guidance Period. In addition, a custom payload is being built for us on a third-party satellite which will not require capital expenditure. We expect to launch one satellite in 2015, four satellites in 2016, and two satellites in 2017, and will continue work on five remaining satellites for which construction will extend beyond the Guidance Period.
We expect to launch two of our new Intelsat EpicNG high-throughput satellites during the 2016 and 2017 Guidance Period years, increasing our total transmission capacity. By the conclusion of the Guidance Period in 2017, the net number of transponder equivalents will increase by a compound annual growth rate (CAGR) of 7.8 percent as a result of the satellites entering service during the Guidance Period.
Our capital expenditures guidance includes capitalized interest.
Prepayments: During the Guidance Period, we expect to receive significant customer prepayments under our existing customer service contracts.
We expect prepayment ranges of:
-
2015:
$125 million to $150 million , consistent with prior guidance; -
2016:
$0 million to $25 million , consistent with prior guidance; and - 2017: $0 million, as no prepayments are currently contracted for this period.
The annual classification of capital expenditure and prepayments could be affected by the timing of achievement of contract, satellite manufacturing, launch and other milestones.
Prepayments during the three months ended
Debt Repayment:
Cash Taxes: Expected to be approximately 1.5 percent of revenue for each of the next several years.
- - - - - - - - - - - - - - - - - - - - - - - - - -
1In this release, financial measures are presented both in accordance with GAAP and also on a non-GAAP basis. EBITDA, Adjusted EBITDA, free cash flow from (used in) operations, Adjusted net income per diluted common share and related margins included in this release are non-GAAP financial measures. Please see the consolidated financial information below for information reconciling non-GAAP financial measures to comparable GAAP financial measures.
Q4 2014 Quarterly Commentary
As previously announced,
Conference Call Information
About
Intelsat Safe Harbor Statement:
Statements in this news release and certain oral statements from time to time by representatives of the company constitute "forward-looking statements" that do not directly or exclusively relate to historical facts. When used in this earnings release, the words “may,” “will,” “might,” “should,” “expect,” “plan,” “anticipate,” “project,” “believe,” “estimate,” “predict,” “intend,” “potential,” “outlook,” and “continue,” and the negative of these terms, and other similar expressions are intended to identify forward-looking statements and information. Forward-looking statements include: our expectation that our media business will benefit in the near to mid-term from the launch of three satellites which serve our video neighborhoods; our plans for satellite launches in the near to mid-term; our guidance regarding our expectations for our revenue performance, including in our different customer sets, and Adjusted EBITDA performance in 2015; our capital expenditure and customer prepayment guidance for 2015 and the next several years; our expectations as to the increased number of transponder equivalents on our fleet over the next several years; our expectations as to the level of our cash tax expenses over the next several years; our debt repayment guidance for 2015; and our belief that as we execute on our initiatives, we will build the inventory and service capabilities to allow us to capture future growth, including in emerging opportunities that we believe represent larger and more sustainable markets for our services.
The forward-looking statements reflect
Because actual results could differ materially from
INTELSAT S.A. |
||||||||
UNAUDITED CONSOLIDATED STATEMENTS of OPERATIONS |
||||||||
($ in thousands, except per share amounts) |
||||||||
Three Months | Three Months | |||||||
Ended | Ended | |||||||
December 31, | December 31, | |||||||
2013 | 2014 | |||||||
Revenue | $ | 642,848 | $ | 619,122 | ||||
Operating expenses: | ||||||||
Direct costs of revenue (excluding depreciation and amortization) | 84,129 | 93,212 | ||||||
Selling, general and administrative | 48,806 | 61,896 | ||||||
Depreciation and amortization | 176,519 | 171,307 | ||||||
Total operating expenses | 309,454 | 326,415 | ||||||
Income from operations | 333,394 | 292,707 | ||||||
Interest expense, net | 247,540 | 230,216 | ||||||
Loss on early extinguishment of debt | (1,295 | ) | (40,423 | ) | ||||
Other expense, net | (686 | ) | (1,971 | ) | ||||
Income before income taxes | 83,873 | 20,097 | ||||||
Provision for income taxes | 10,258 | 2,877 | ||||||
Net income | 73,615 | 17,220 | ||||||
Net income attributable to noncontrolling interest | (984 | ) | (1,026 | ) | ||||
Net income attributable to Intelsat S.A. | $ | 72,631 | $ | 16,194 | ||||
Cumulative preferred dividends | - | - | ||||||
Net income attributable to common shareholders | $ | 72,631 | $ | 16,194 | ||||
Net income per common share attributable to Intelsat S.A.: | ||||||||
Basic | $ | 0.69 | $ | 0.15 | ||||
Diluted | $ | 0.62 | $ | 0.14 |
INTELSAT S.A. |
||||||||
CONSOLIDATED STATEMENTS of OPERATIONS |
||||||||
($ in thousands, except per share amounts) |
||||||||
Year Ended | Year Ended | |||||||
December 31, | December 31, | |||||||
2013 | 2014 | |||||||
Revenue | ||||||||
Operating expenses: | 2,603,623 | 2,472,386 | ||||||
Direct costs of revenue (excluding depreciation and amortization) | 375,769 | 348,348 | ||||||
Selling, general and administrative | 288,467 | 197,407 | ||||||
Depreciation and amortization | 736,567 | 679,351 | ||||||
Gain on satellite insurance recoveries | (9,618 | ) | - | |||||
Total operating expenses | 1,391,185 | 1,225,106 | ||||||
Income from operations | 1,212,438 | 1,247,280 | ||||||
Interest expense, net | 1,122,261 | 944,787 | ||||||
Loss on early extinguishment of debt | (368,089 | ) | (40,423 | ) | ||||
Other expense, net | (4,918 | ) | (2,593 | ) | ||||
Income (loss) before income taxes | (282,830 | ) | 259,477 | |||||
Provision for (benefit from) income taxes | (30,837 | ) | 22,971 | |||||
Net income (loss) | (251,993 | ) | 236,506 | |||||
Net income attributable to noncontrolling interest | (3,687 | ) | (3,974 | ) | ||||
Net income (loss) attributable to Intelsat S.A. | $ | (255,680 | ) | $ | 232,532 | |||
Cumulative preferred dividends | (10,196 | ) | (9,917 | ) | ||||
Net income (loss) attributable to common shareholders | $ | (265,876 | ) | $ | 222,615 | |||
Net income (loss) per common share attributable to Intelsat S.A.: | ||||||||
Basic | $ | (2.70 | ) | $ | 2.09 | |||
Diluted | $ | (2.70 | ) | $ | 1.99 |
INTELSAT S.A. |
||||||||||||||||
UNAUDITED RECONCILIATION OF NET INCOME (LOSS) TO EBITDA |
||||||||||||||||
($ in thousands) |
||||||||||||||||
Three Months | Three Months | |||||||||||||||
Ended | Ended | Year Ended | Year Ended | |||||||||||||
December 31, | December 31, | December 31, | December 30, | |||||||||||||
2013 | 2014 | 2013 | 2014 | |||||||||||||
Net income (loss) | $ | 73,615 | $ | 17,220 | $ | (251,993 | ) | $ | 236,506 | |||||||
Add (Subtract): | ||||||||||||||||
Interest expense, net | 247,540 | 230,216 | 1,122,261 | 944,787 | ||||||||||||
Loss on early extinguishment of debt | 1,295 | 40,423 | 368,089 | 40,423 | ||||||||||||
Provision for (benefit from) income taxes | 10,258 | 2,877 | (30,837 | ) | 22,971 | |||||||||||
Depreciation and amortization | 176,519 | 171,307 | 736,567 | 679,351 | ||||||||||||
EBITDA | $ | 509,227 | $ | 462,043 | $ | 1,944,087 | $ | 1,924,038 | ||||||||
EBITDA Margin | 79 | % | 75 | % | 75 | % | 78 | % | ||||||||
Note:
EBITDA is not a measure of financial performance under U.S. GAAP, and our EBITDA may not be comparable to similarly titled measures of other companies. EBITDA should not be considered as an alternative to operating income (loss) or net income (loss), determined in accordance with U.S. GAAP, as an indicator of our operating performance, or as an alternative to cash flows from operating activities, determined in accordance with U.S. GAAP, as an indicator of cash flows, or as a measure of liquidity.
INTELSAT S.A. |
||||||||||||||||
UNAUDITED RECONCILIATION OF NET INCOME (LOSS) TO |
||||||||||||||||
ADJUSTED EBITDA |
||||||||||||||||
($ in thousands) |
||||||||||||||||
Three Months | Three Months | |||||||||||||||
Ended | Ended | Year Ended | Year Ended | |||||||||||||
December 31, | December 31, | December 31, | December 31, | |||||||||||||
2013 | 2014 | 2013 | 2014 | |||||||||||||
Net income (loss) | $ | 73,615 | $ | 17,220 | $ | (251,993 | ) | $ | 236,506 | |||||||
Add (Subtract): | ||||||||||||||||
Interest expense, net | 247,540 | 230,216 | 1,122,261 | 944,787 | ||||||||||||
Loss on early extinguishment of debt | 1,295 | 40,423 | 368,089 | 40,423 | ||||||||||||
Provision for (benefit from) income taxes | 10,258 | 2,877 | (30,837 | ) | 22,971 | |||||||||||
Depreciation and amortization | 176,519 | 171,307 | 736,567 | 679,351 | ||||||||||||
EBITDA | 509,227 | 462,043 | 1,944,087 | 1,924,038 | ||||||||||||
Add (Subtract): | ||||||||||||||||
Compensation and benefits | 2,555 | 8,786 | 25,711 | 22,921 | ||||||||||||
Management fees | - | - | 64,239 | - | ||||||||||||
Non-recurring and other non-cash items | (1,962 | ) | 6,295 | (606 | ) | 11,723 | ||||||||||
Adjusted EBITDA | $ | 509,820 | $ | 477,124 | $ | 2,033,431 | $ | 1,958,682 | ||||||||
Adjusted EBITDA Margin | 79 | % | 77 | % | 78 | % | 79 | % | ||||||||
Note: |
Intelsat calculates a measure called Adjusted EBITDA to assess the operating performance of Intelsat S.A. Adjusted EBITDA consists of EBITDA as adjusted to exclude or include certain unusual items, certain other operating expense items and certain other adjustments as described in the table above. Our management believes that the presentation of Adjusted EBITDA provides useful information to investors, lenders and financial analysts regarding our financial condition and results of operations, because it permits clearer comparability of our operating performance between periods. By excluding the potential volatility related to the timing and extent of non-operating activities, our management believes that Adjusted EBITDA provides a useful means of evaluating the success of our operating activities. We also use Adjusted EBITDA, together with other appropriate metrics, to set goals for and measure the operating performance of our business, and it is one of the principal measures we use to evaluate our management’s performance in determining compensation under our incentive compensation plans. Adjusted EBITDA measures have been used historically by investors, lenders and financial analysts to estimate the value of a company, to make informed investment decisions and to evaluate performance. Our management believes that the inclusion of Adjusted EBITDA facilitates comparison of our results with those of companies having different capital structures. |
Adjusted EBITDA is not a measure of financial performance under U.S. GAAP and may not be comparable to similarly titled measures of other companies. Adjusted EBITDA should not be considered as an alternative to operating income (loss) or net income (loss), determined in accordance with U.S. GAAP, as an indicator of our operating performance, or as an alternative to cash flows from operating activities, determined in accordance with U.S. GAAP, as an indicator of cash flows, or as a measure of liquidity. |
INTELSAT S.A. |
|||||||||||||||
UNAUDITED ADJUSTED NET INCOME per DILUTED COMMON SHARE |
|||||||||||||||
($ in thousands, except per share amounts) |
|||||||||||||||
Three Months | Three Months | ||||||||||||||
Ended | Ended | Year Ended | Year Ended | ||||||||||||
December 31, | December 31, | December 31, | December 31, | ||||||||||||
2013 | 2014 | 2013 | 2014 | ||||||||||||
Numerator (in thousands): | |||||||||||||||
Net income (loss) attributable to Intelsat S.A. | $ | 72,631 | $ | 16,194 | $ | (255,680 | ) | $ | 232,532 | ||||||
Add (Subtract): | |||||||||||||||
Compensation and benefits (1) | 2,555 | 8,786 | 25,711 | 22,921 | |||||||||||
Management fees (2) | - | - | 64,239 | - | |||||||||||
Losses on derivative financial instruments (3) | 2,790 | 1,709 | 8,064 | 5,649 | |||||||||||
Loss on early extinguishment of debt (4) | 1,295 | 40,423 | 368,089 | 40,423 | |||||||||||
Amortization (5) | 20,578 | 17,058 | 82,311 | 68,231 | |||||||||||
Non-recurring and other non-cash items (6) | (1,962 | ) | 6,295 | (606 | ) | 11,723 | |||||||||
Income tax effect of adjustments above & other discrete tax items (7) |
- | 1,864 | (33,782 | ) | 3,126 | ||||||||||
Adjusted net income attributable to Intelsat S.A. | 97,887 | 92,329 | 258,346 | 384,605 | |||||||||||
Less: Preferred share dividends declared | - | - | (10,196 | ) | (9,917 | ) | |||||||||
Adjusted net income attributable to common shareholders | $ | 97,887 | $ | 92,329 | $ | 248,150 | $ | 374,688 | |||||||
Denominator (in millions): | |||||||||||||||
Basic weighted average shares outstanding | 105.7 | 106.7 | 98.5 | 106.5 | |||||||||||
Weighted average dilutive shares outstanding: | |||||||||||||||
Preferred shares | 9.6 | 9.6 | 6.6 | 9.6 | |||||||||||
Employee compensation related shares, including options and restricted share units |
1.1 | 0.8 | 0.9 | 0.5 | |||||||||||
Adjusted diluted weighted average shares outstanding | 116.4 | 117.1 | 106.0 | 116.6 | |||||||||||
Adjusted net income per diluted common share attributable to Intelsat S.A. |
$ | 0.84 | $ | 0.79 | $ | 2.44 | $ | 3.30 | |||||||
Note: | ||
Management evaluates financial performance in part based on adjusted net income per diluted common share attributable to common shareholders. This measure consists of net income per diluted common share attributable to common shareholders as reported, as adjusted to exclude or include certain unusual items, certain other operating expense items and certain other adjustments as described in the table and footnotes below. In addition, in calculating this measure we adjusted our common shares outstanding to reflect dilution when the calculation of the numerator moved from a net loss to net income. We believe investors’ understanding of our operating performance is enhanced by the disclosure of this measure. Adjusted net income per diluted common share attributable to common shareholders is not a recognized financial measure in accordance with U.S. GAAP and should not be considered a substitute for earnings per share or other financial measures as computed in accordance with U.S. GAAP and may not be comparable to similarly titled measures of other companies. | ||
(1) | Reflects non-cash expenses incurred relating to our equity compensation plans and a portion of the expenses related to our defined benefit retirement plan and other postretirement benefits. | |
(2) | Reflects expenses incurred in connection with our monitoring fee agreement dated February 4, 2008. In connection with our Initial Public Offering in April 2013, the monitoring fee agreement was terminated. | |
(3) | Represents (i) the changes in the fair value of the undesignated interest rate swaps and (ii) the difference between the amount of floating rate interest we receive and the amount of fixed rate interest we pay under such swaps, both of which are recognized in interest expense, net. | |
(4) | The 2013 loss related to the repayment of debt in connection with various 2013 refinancings, redemptions, prepayments and offerings. The 2014 loss related to redemption of $500 million of senior notes. | |
(5) | Intangible assets are amortized based on the expected pattern of consumption. We recorded amortization expense related to our backlog and other and customer relationships. | |
(6) | Reflects certain non-recurring gains and losses and non-cash items, including the following: non-recurring litigation expenses; non-cash expense related to the recognition of expense on a straight-line basis for certain office space leases; research and development expenses; severance, retention and relocation payments; costs associated with a 2013 internal subsidiary reorganization; expenses associated with the relocation of our administrative headquarters and primary satellite operation center; expenses related to the IPO; the total impairment of an immaterial investment; and other various non-recurring expenses. These costs were partially offset by a gain on satellite insurance recoveries and non-cash income related to the recognition of deferred revenue on a straight-line basis for certain prepaid capacity service contracts. | |
(7) | Represents the income tax impact of the various adjustments. | |
INTELSAT S.A. |
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
($ in thousands, except, per share amounts) |
||||||||
As of | As of | |||||||
December 31, | December 31, | |||||||
2013 | 2014 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 247,790 | $ | 123,147 | ||||
Receivables, net of allowance of $35,288 in 2013 and $35,174 in 2014 | 236,347 | 220,458 | ||||||
Deferred income taxes | 44,475 | 76,315 | ||||||
Prepaid expenses and other current assets | 33,224 | 35,945 | ||||||
Total current assets | 561,836 | 455,865 | ||||||
Satellites and other property and equipment, net | 5,805,540 | 5,880,264 | ||||||
Goodwill | 6,780,827 | 6,780,827 | ||||||
Non-amortizable intangible assets | 2,458,100 | 2,458,100 | ||||||
Amortizable intangible assets, net | 568,775 | 500,545 | ||||||
Other assets | 414,592 | 393,754 | ||||||
Total assets | $ | 16,589,670 | $ | 16,469,355 | ||||
LIABILITIES AND SHAREHOLDERS' DEFICIT | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 145,186 | $ | 151,793 | ||||
Taxes payable | 9,526 | 8,974 | ||||||
Employee related liabilities | 28,227 | 44,815 | ||||||
Accrued interest payable | 186,492 | 161,495 | ||||||
Current portion of long-term debt | 24,418 | 49,000 | ||||||
Deferred satellite performance incentives | 22,703 | 20,957 | ||||||
Deferred revenue | 84,185 | 117,401 | ||||||
Other current liabilities | 72,840 | 72,629 | ||||||
Total current liabilities | 573,577 | 627,064 | ||||||
Long-term debt, net of current portion | 15,262,996 | 14,762,142 | ||||||
Deferred satellite performance incentives, net of current portion | 153,904 | 163,360 | ||||||
Deferred revenue, net of current portion | 888,239 | 967,318 | ||||||
Deferred income taxes | 202,638 | 211,680 | ||||||
Accrued retirement benefits | 196,856 | 262,906 | ||||||
Other long-term liabilities | 246,127 | 217,452 | ||||||
Shareholders' deficit: | ||||||||
Common shares; nominal value $0.01 per share | 1,060 | 1,067 | ||||||
5.75% Series A mandatory convertible junior non-voting preferred shares; nominal value $0.01 per share; aggregate liquidation preference of $172,500 ($50 per share) | 35 | 35 | ||||||
Paid-in capital | 2,099,218 | 2,117,898 | ||||||
Accumulated deficit | (3,015,273 | ) | (2,782,741 | ) | ||||
Accumulated other comprehensive loss | (60,393 | ) | (112,527 | ) | ||||
Total shareholders' deficit | (975,353 | ) | (776,268 | ) | ||||
Noncontrolling interest | 40,686 | 33,701 | ||||||
Total liabilities and shareholders' deficit | $ | 16,589,670 | $ | 16,469,355 | ||||
INTELSAT S.A. |
||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||
($ in thousands) |
||||||||||||||||
Three Months | Three Months | |||||||||||||||
Ended | Ended | Year Ended | Year Ended | |||||||||||||
December 31, | December 31, | December 31, | December 31, | |||||||||||||
2013 | 2014 | 2013 | 2014 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Net income (loss) | $ | 73,615 | $ | 17,220 | $ | (251,993 | ) | $ | 236,506 | |||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||
Depreciation and amortization | 176,519 | 171,307 | 736,567 | 679,351 | ||||||||||||
Provision for doubtful accounts | 7,657 | 5,151 | 29,599 | 2,306 | ||||||||||||
Foreign currency transaction loss | 1,605 | 3,139 | 6,003 | 6,560 | ||||||||||||
Loss on disposal of assets | 90 | 535 | 338 | 927 | ||||||||||||
Gain on satellite insurance recoveries | - | - | (9,618 | ) | - | |||||||||||
Share-based compensation | 2,449 | 8,680 | 25,289 | 22,494 | ||||||||||||
Deferred income taxes | (26,305 | ) | (10,165 | ) | (65,347 | ) | (12,646 | ) | ||||||||
Amortization of discount, premium, issuance costs and other non-cash items | 5,812 | 5,250 | 46,026 | 22,256 | ||||||||||||
Loss on early extinguishment of debt | 1,295 | 40,423 | 368,089 | 40,423 | ||||||||||||
Unrealized gains on derivative financial instruments | (4,307 | ) | (5,459 | ) | (19,740 | ) | (22,790 | ) | ||||||||
Amortization of actuarial loss and prior service credits for retirement benefits | 4,903 | 2,537 | 19,613 | 10,147 | ||||||||||||
Other non-cash items | (423 | ) | 39 | 234 | 166 | |||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||
Receivables | 21,535 | (14,907 | ) | 16,269 | 1,382 | |||||||||||
Prepaid expenses and other assets | (6,780 | ) | (6,461 | ) | (6,117 | ) | (22,331 | ) | ||||||||
Accounts payable and accrued liabilities | 22,963 | 7,364 | (23,730 | ) | 7,598 | |||||||||||
Accrued interest | (225,046 | ) | (167,230 | ) | (178,796 | ) | (24,997 | ) | ||||||||
Deferred revenue | 11,537 | 38,017 | 49,924 | 108,545 | ||||||||||||
Accrued retirement benefits | (1,617 | ) | (4,131 | ) | (29,732 | ) | (26,019 | ) | ||||||||
Other long-term liabilities | 13,697 | 3,572 | 4,014 | 16,292 | ||||||||||||
Net cash provided by operating activities | 79,199 | 94,881 | 716,892 | 1,046,170 | ||||||||||||
Cash flows from investing activities: | ||||||||||||||||
Payments for satellites and other property and equipment (including capitalized interest) | (120,479 | ) | (142,437 | ) | (600,792 | ) | (645,424 | ) | ||||||||
Proceeds from insurance settlements | - | - | 487,930 | - | ||||||||||||
Payment on satellite performance incentives from insurance proceeds | - | - | (19,199 | ) | - | |||||||||||
Other investing activities | - | - | (2,000 | ) | 174 | |||||||||||
Net cash used in investing activities | (120,479 | ) | (142,437 | ) | (134,061 | ) | (645,250 | ) | ||||||||
Cash flows from financing activities: | ||||||||||||||||
Repayments of long-term debt | (108,045 | ) | (586,000 | ) | (6,904,162 | ) | (610,418 | ) | ||||||||
Repayment of notes payable to former shareholders | - | - | (868 | ) | - | |||||||||||
Payment of premium on early extinguishment of debt | - | (21,250 | ) | (311,224 | ) | (21,250 | ) | |||||||||
Proceeds from issuance of long-term debt | - | 135,000 | 6,254,688 | 135,000 | ||||||||||||
Debt issuance costs | 103 | - | (84,845 | ) | - | |||||||||||
Proceeds from initial public offering | - | - | 572,500 | - | ||||||||||||
Stock issuance costs | - | - | (26,683 | ) | - | |||||||||||
Dividends paid to preferred shareholders | (2,480 | ) | (2,480 | ) | (5,235 | ) | (9,919 | ) | ||||||||
Principal payments on deferred satellite performance incentives | (3,953 | ) | (5,367 | ) | (17,503 | ) | (19,774 | ) | ||||||||
Capital contribution from noncontrolling interest | - | - | 12,209 | 12,209 | ||||||||||||
Dividends paid to noncontrolling interest | (2,102 | ) | (2,087 | ) | (8,671 | ) | (8,744 | ) | ||||||||
Other financing activities | 2,781 | (7 | ) | 3,271 | 3,893 | |||||||||||
Net cash used in financing activities | (113,696 | ) | (482,191 | ) | (516,523 | ) | (519,003 | ) | ||||||||
Effect of exchange rate changes on cash and cash equivalents | (1,605 | ) | (3,139 | ) | (6,003 | ) | (6,560 | ) | ||||||||
Net change in cash and cash equivalents | (156,581 | ) | (532,886 | ) | 60,305 | (124,643 | ) | |||||||||
Cash and cash equivalents, beginning of period | 404,371 | 656,033 | 187,485 | 247,790 | ||||||||||||
Cash and cash equivalents, end of period | $ | 247,790 | $ | 123,147 | $ | 247,790 | $ | 123,147 | ||||||||
Supplemental cash flow information: | ||||||||||||||||
Interest paid, net of amounts capitalized |
$ |
473,479 |
$ |
397,627 | $ | 1,283,439 | $ | 970,345 | ||||||||
Income taxes paid, net of refunds | 8,967 | 7,209 | 38,784 | 37,805 | ||||||||||||
Supplemental disclosure of non-cash investing activities: | ||||||||||||||||
Capitalization of deferred satellite performance incentives | 27,681 | 27,681 | ||||||||||||||
Accrued capital expenditures | 31,051 | 21,690 | 66,578 | 80,621 | ||||||||||||
INTELSAT S.A. |
||||||||||||||||
UNAUDITED RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES |
||||||||||||||||
TO FREE CASH FLOW FROM (USED IN) OPERATIONS |
||||||||||||||||
($ in thousands) |
||||||||||||||||
Three Months Ended |
Three Months Ended | Year Ended | Year Ended | |||||||||||||
December 31, |
December 31, | December 31, | December 31, | |||||||||||||
2013 |
2014 | 2013 | 2014 | |||||||||||||
Net cash provided by operating activities | $ | 79,199 | $ | 94,881 | $ | 716,892 | $ | 1,046,170 | ||||||||
Payments for satellites and other property and equipment (including capitalized interest) |
(120,479 | ) | (142,437 | ) | (600,792 | ) | (645,424 | ) | ||||||||
Free cash flow from (used in) operations |
$ | (41,280 | ) | $ | (47,556 | ) | $ | 116,100 | $ | 400,746 | ||||||
Note: |
Free cash flow from (used in) operations consists of net cash provided by operating activities, less payments for satellites and other property and equipment (including capitalized interest). Free cash flow from (used in) operations excludes proceeds resulting from settlement of insurance claims, and is not a measurement of cash flow under GAAP. Intelsat believes free cash flow from (used in) operations is a useful measure of financial performance that shows a company’s ability to fund its operations. Free cash flow from (used in) operations is used by Intelsat in comparing its performance to that of its peers and is commonly used by analysts and investors in assessing performance. Free cash flow from (used in) operations does not give effect to cash used for debt service requirements and thus does not reflect funds available for investment or other discretionary uses. Free cash flow from (used in) operations is not a measure of financial performance under GAAP, and may not be comparable to similarly titled measures of other companies. You should not consider free cash flow from (used in) operations as an alternative to operating or net income, determined in accordance with GAAP, as an indicator of Intelsat’s operating performance, or as an alternative to cash flows from operating activities, determined in accordance with GAAP, as an indicator of cash flows or as a measure of liquidity. |
Source:
Intelsat
Dianne VanBeber
Vice President, Investor Relations
and Communications
+1 703-559-7406
dianne.vanbeber@intelsat.com