DigitalGlobe Reports First Quarter 2017 Results

Net income margin is calculated by dividing net income by U.S. GAAP revenue. Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by U.S. GAAP revenue.

   

DigitalGlobe, Inc.
Consolidated Statements of Operations

 
For the three months ended
March 31,
(in millions, except per share data) 2017 2016
Revenue $ 209.7 $ 175.4
Costs and expenses:
Cost of revenue, excluding depreciation and amortization 61.3 34.5
Selling, general and administrative 63.1 46.4
Depreciation and amortization 79.5 71.0
Restructuring charges   0.3     2.9  
Income from operations 5.5 20.6
Interest expense, net (9.5 ) (5.1 )
Loss from early extinguishment of debt   (0.5 )    
(Loss) income before income taxes (4.5 ) 15.5
Income tax benefit (expense) 2.3 (6.0 )
Equity in earnings from joint ventures, net of tax       (0.9 )
Net (loss) income (2.2 ) 8.6
Preferred stock dividends   (1.0 )   (1.0 )
Net (loss) income less preferred stock dividends (3.2 ) 7.6
Income allocated to participating securities       (0.3 )
Net (loss) income available to common stockholders $ (3.2 ) $ 7.3  
 
(Loss) earnings per share:
Basic (loss) earnings per share $ (0.05 ) $ 0.11  
Diluted (loss) earnings per share $ (0.05 ) $ 0.11  
Weighted average common shares outstanding:
Basic   61.7     64.9  
Diluted   61.7     65.1  
 

DigitalGlobe, Inc.
Reconciliation of Net Income to EBITDA and Adjusted EBITDA

   
For the three months ended
March 31,
(in millions) 2017 2016
Net (loss) income $ (2.2 ) $ 8.6
Depreciation and amortization 79.5 71.0
Interest expense, net 9.5 5.1
Income tax (benefit) expense   (2.3 )   6.0
EBITDA 84.5 90.7
Restructuring charges 0.3 2.9
Other re-engineering charges 0.9
Joint venture losses, net 0.9
Merger and integration costs 10.2
Loss from early extinguishment of debt   0.5    
Adjusted EBITDA $ 95.5   $ 95.4
 

DigitalGlobe, Inc.
Reconciliation of Net Cash Flows Provided by Operating Activities to Free Cash Flow

   
March 31,
(in millions) 2017 2016
Net cash flows provided by operating activities $ 38.7 $ 59.5
Capital expenditures (1)   (20.9 )   (38.6 )
Free cash flow (2) $ 17.8   $ 20.9  
(1)   Note that capital expenditures includes capitalized interest and capital expenditures.
(2) We modified our definition of free cash flow in the fourth quarter of fiscal year 2016. Prior period amounts have been revised to conform to the current definition.
 

DigitalGlobe, Inc.
Consolidated Balance Sheets

   
March 31, December 31,
(in millions, except par value) 2017 2016
ASSETS
Current assets:
Cash and cash equivalents $ 77.2 $ 109.3
Restricted cash 3.1 2.4
Accounts receivable, net of allowance for doubtful accounts of $1.6 and $1.6, respectively 121.5 114.6
Deferred contract costs 11.7 10.3
Prepaid and other current assets   23.3     23.8  
Total current assets 236.8 260.4
Property and equipment, net of accumulated depreciation of $1,462.9 and $1,387.8, respectively 1,950.9 2,002.5
Goodwill 578.1 578.1
Intangible assets, net of accumulated amortization of $43.3 and $39.0, respectively 82.7 87.0
Long-term restricted cash 9.1 4.8
Long-term deferred contract costs 49.4 49.3
Other assets   29.6     27.8  
Total assets $ 2,936.6   $ 3,009.9  
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable $ 14.8 $ 15.0
Current portion of long-term debt 12.8 47.2
Deferred revenue 84.8 86.3
Other accrued liabilities   53.7     70.7  
Total current liabilities 166.1 219.2
Long-term debt, net of discount and debt issuance costs 1,240.1 1,242.1
Deferred revenue, non-current 199.2 216.9
Deferred income taxes, net, non-current 119.5 124.0
Other liabilities   37.9     34.8  
Total liabilities $ 1,762.8   $ 1,837.0  
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS’ EQUITY
Stockholders’ equity:

Series A convertible preferred stock, $0.001 par value; 0.08 shares authorized;
0.08 shares issued and outstanding at March 31, 2017 and December 31, 2016

Common stock; $0.001 par value; 250.0 shares authorized; 77.6 shares issued
and 62.0 shares outstanding at March 31, 2017 and 77.0 shares issued and 61.4
shares outstanding at December 31, 2016

0.2 0.2
Treasury stock, at cost; 15.6 shares at March 31, 2017 and December 31, 2016 (342.0 ) (342.0 )
Additional paid-in capital 1,519.3 1,518.3
Accumulated deficit   (3.7 )   (3.6 )
Total stockholders’ equity   1,173.8     1,172.9  
Total liabilities and stockholders’ equity $ 2,936.6   $ 3,009.9  
 

DigitalGlobe, Inc.
Consolidated Statements of Cash Flows

   
For the three months ended
March 31,
(in millions) 2017 2016
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income $ (2.2 ) $ 8.6
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense 79.5 71.0
Stock-based compensation expense, net of capitalized stock-based compensation expense 6.6 4.0
Amortization of aerial image library, deferred contract costs and lease incentive 3.0 4.2
Write-off of debt issuance costs and debt discount 0.5
Deferred income taxes (2.4 ) 8.2
Amortization of debt issuance costs, accretion of debt discount, and other 1.1 0.8
Changes in working capital:
Accounts receivable, net (6.9 ) (10.9 )
Deferred contract costs (5.0 ) (4.4 )
Other current and non-current assets (1.8 ) (3.5 )
Accounts payable 0.1 2.5
Accrued liabilities (14.6 ) (9.8 )
Deferred revenue   (19.2 )   (11.2 )
Net cash flows provided by operating activities   38.7     59.5  
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures (20.9 ) (38.6 )
Investment in joint venture       (7.5 )
Net cash flows used in investing activities   (20.9 )   (46.1 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Payment of debt and capital lease obligations (38.3 ) (1.9 )
Repurchase of common stock (60.9 )
Value of shares surrendered to satisfy employee tax obligations (6.8 ) (1.8 )
Proceeds from exercise of stock options and other   0.2     (0.9 )
Net cash flows used in financing activities   (44.9 )   (65.5 )
Net decrease in cash, cash equivalents and restricted cash (27.1 ) (52.1 )
Cash, cash equivalents and restricted cash, beginning of period   116.5     134.0  
Cash, cash equivalents and restricted cash, end of period $ 89.4   $ 81.9  
 
SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for interest, net of capitalized amounts of $5.1 and $16.6, respectively 8.7 5.9
NON-CASH INVESTING AND FINANCING ACTIVITIES:
Changes to accruals for capital expenditures, including interest, and additions to capital lease obligations (2.4 ) 6.8
Non-cash preferred stock dividend accrual (1.0 ) (1.0 )
 

« Previous Page 1 | 2 | 3 | 4 | 5  Next Page »



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us
ShareCG™ is a trademark of Internet Business Systems, Inc.

Report a Bug Report Abuse Make a Suggestion About Privacy Policy Contact Us User Agreement Advertise