• | Consolidated revenues of $501.8 million. |
• | Consolidated net loss from continuing operations of $21.2 million, consolidated net loss attributable to EchoStar common stock of $21.6 million, and diluted losses per share of $0.22. Included in these amounts are net losses on investments of $36.7 million. Excluding these net losses, diluted earnings per share would have been $0.16. |
• | Consolidated EBITDA of $165.7 million, including net losses on investments of $36.7 million. Excluding these net losses, EBITDA would have been $202.4 million (see discussion and the reconciliation of GAAP to this non-GAAP measure below). |
• | Approximately 1,267,000 Hughes broadband subscribers as of March 31, 2018. |
• | Cash, cash equivalents and current marketable investment securities of $3.3 billion as of March 31, 2018 |
• | Topic 606 relating to revenue recognition and the related costs from contracts with customers. The adoption decreased our revenue by $1.2 million and increased our net income by $1.1 million for the three months ended March 31, 2018. |
• | Topic 321 relating to accounting for investments. The adoption decreased our net losses on investments by $19.1 million and correspondingly increased our net income by $19.1 million. |
For the three months ended March 31, | |||||
2018 | 2017 | ||||
(Dollars in Thousands) | |||||
Revenue | |||||
Hughes | $ | 400,818 | $ | 329,320 | |
EchoStar Satellite Services | 96,753 | 100,326 | |||
Corporate & Other | 4,221 | 3,505 | |||
Total | $ | 501,792 | $ | 433,151 | |
EBITDA | |||||
Hughes | $ | 136,713 | $ | 100,852 | |
EchoStar Satellite Services | 84,150 | 83,063 | |||
Corporate & Other: | |||||
Corporate overhead, operating and other | (17,870) | (18,952) | |||
Equity in earnings (losses) of unconsolidated affiliates, net | (1,009) | 6,408 | |||
Gains (losses) on investments, net | (36,268) | 11,943 | |||
Sub-total | (55,147) | (601) | |||
Total | $ | 165,716 | $ | 183,314 | |
Net income (loss) from continuing operations | $ | (21,171) | $ | 30,775 | |
Net income from discontinued operations | $ | — | $ | 6,577 | |
Net income (loss) | $ | (21,171) | $ | 37,352 | |
Expenditures for property and equipment from continuing operations | $ | 50,982 | $ | 89,950 | |
For the three months ended March 31, | ||||||
2018 | 2017 | |||||
(Dollars in Thousands) | ||||||
Net income (loss) | $ | (21,171) | $ | 37,352 | ||
Interest income and expense, net | 47,116 | 37,105 | ||||
Income tax benefit, net | (5,403) | (12) | ||||
Depreciation and amortization | 145,554 | 115,083 | ||||
Net income from discontinued operations | — | (6,577) | ||||
Net (income) loss attributable to noncontrolling interests | (380) | 363 | ||||
EBITDA | $ | 165,716 | $ | 183,314 | ||
EchoStar Investor Relations | EchoStar Media Relations |
Deepak V. Dutt Phone: +1 301-428-1686 Email: [email protected] | Dan Brown Phone: +1 301-601-7216 Email: [email protected] |
As of | ||||||||
March 31, 2018 | December 31, 2017 | |||||||
Assets | (unaudited) | (audited) | ||||||
Current Assets: | ||||||||
Cash and cash equivalents | $ | 2,239,591 | $ | 2,431,456 | ||||
Marketable investment securities, at fair value | 1,060,733 | 814,161 | ||||||
Trade accounts receivable and contract assets, net (Note 3) | 166,182 | 196,840 | ||||||
Trade accounts receivable - DISH Network, net | 56,861 | 43,295 | ||||||
Inventory | 85,995 | 83,595 | ||||||
Prepaids and deposits | 59,751 | 54,533 | ||||||
Other current assets | 13,163 | 91,671 | ||||||
Total current assets | 3,682,276 | 3,715,551 | ||||||
Noncurrent Assets: | ||||||||
Property and equipment, net | 3,461,004 | 3,465,471 | ||||||
Regulatory authorizations, net | 536,548 | 536,936 | ||||||
Goodwill | 504,173 | 504,173 | ||||||
Other intangible assets, net | 55,273 | 58,955 | ||||||
Investments in unconsolidated entities | 173,601 | 161,427 | ||||||
Other receivables - DISH Network | 93,287 | 92,687 | ||||||
Other noncurrent assets, net | 255,582 | 214,814 | ||||||
Total noncurrent assets | 5,079,468 | 5,034,463 | ||||||
Total assets | $ | 8,761,744 | $ | 8,750,014 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Current Liabilities: | ||||||||
Trade accounts payable | $ | 103,785 | $ | 108,406 | ||||
Trade accounts payable - DISH Network | 3,742 | 4,753 | ||||||
Current portion of long-term debt and capital lease obligations | 41,424 | 40,631 | ||||||
Contract liabilities | 65,333 | 65,959 | ||||||
Accrued interest | 57,297 | 47,616 | ||||||
Accrued compensation | 32,905 | 47,756 | ||||||
Accrued expenses and other | 105,291 | 98,769 | ||||||
Total current liabilities | 409,777 | 413,890 | ||||||
Noncurrent Liabilities: | ||||||||
Long-term debt and capital lease obligations, net | 3,585,972 | 3,594,213 | ||||||
Deferred tax liabilities, net | 433,174 | 436,023 | ||||||
Other noncurrent liabilities | 127,306 | 128,503 | ||||||
Total noncurrent liabilities | 4,146,452 | 4,158,739 | ||||||
Total liabilities | 4,556,229 | 4,572,629 | ||||||
Commitments and contingencies (Note 15) | ||||||||
Stockholders’ Equity: | ||||||||
Preferred stock, $.001 par value, 20,000,000 shares authorized, none issued and outstanding at each of March 31, 2018 and December 31, 2017 | — | — | ||||||
Common stock, $.001 par value, 4,000,000,000 shares authorized: | ||||||||
Class A common stock, $.001 par value, 1,600,000,000 shares authorized, 53,932,336 shares issued and 48,400,018 shares outstanding at March 31, 2018 and 53,663,859 shares issued and 48,131,541 shares outstanding at December 31, 2017 | 54 | 54 | ||||||
Class B convertible common stock, $.001 par value, 800,000,000 shares authorized, 47,687,039 shares issued and outstanding at each of March 31, 2018 and December 31, 2017 | 48 | 48 | ||||||
Class C convertible common stock, $.001 par value, 800,000,000 shares authorized, none issued and outstanding at each of March 31, 2018 and December 31, 2017 | — | — | ||||||
Class D common stock, $.001 par value, 800,000,000 shares authorized, none issued and outstanding at each of March 31, 2018 and December 31, 2017 | — | — | ||||||
Additional paid-in capital | 3,685,577 | 3,669,461 | ||||||
Accumulated other comprehensive loss | (111,413 | ) | (130,154 | ) | ||||
Accumulated earnings | 714,423 | 721,316 | ||||||
Treasury stock, at cost | (98,162 | ) | (98,162 | ) | ||||
Total EchoStar Corporation stockholders’ equity | 4,190,527 | 4,162,563 | ||||||
Other noncontrolling interests | 14,988 | 14,822 | ||||||
Total stockholders’ equity | 4,205,515 | 4,177,385 | ||||||
Total liabilities and stockholders’ equity | $ | 8,761,744 | $ | 8,750,014 | ||||
For the three months ended March 31, | ||||||||
2018 | 2017 | |||||||
Revenue: | ||||||||
Services and other revenue - DISH Network | $ | 103,805 | $ | 114,955 | ||||
Services and other revenue - other | 355,040 | 269,791 | ||||||
Equipment revenue | 42,947 | 48,405 | ||||||
Total revenue | 501,792 | 433,151 | ||||||
Costs and expenses: | ||||||||
Cost of sales - services and other (exclusive of depreciation and amortization) | 143,793 | 131,783 | ||||||
Cost of sales - equipment (exclusive of depreciation and amortization) | 44,023 | 43,938 | ||||||
Selling, general and administrative expenses | 103,275 | 82,991 | ||||||
Research and development expenses | 7,137 | 7,705 | ||||||
Depreciation and amortization | 145,554 | 115,083 | ||||||
Total costs and expenses | 443,782 | 381,500 | ||||||
Operating income | 58,010 | 51,651 | ||||||
Other income (expense): | ||||||||
Interest income | 15,635 | 8,291 | ||||||
Interest expense, net of amounts capitalized | (62,751 | ) | (45,396 | ) | ||||
Gains (losses) on investments, net | (36,663 | ) | 12,035 | |||||
Other-than-temporary impairment loss on available-for-sale securities | — | (3,298 | ) | |||||
Equity in earnings (losses) of unconsolidated affiliates, net | (1,009 | ) | 6,408 | |||||
Other, net | 204 | 1,072 | ||||||
Total other expense, net | (84,584 | ) | (20,888 | ) | ||||
Income (loss) from continuing operations before income taxes | (26,574 | ) | 30,763 | |||||
Income tax benefit, net | 5,403 | 12 | ||||||
Net income (loss) from continuing operations | (21,171 | ) | 30,775 | |||||
Net income from discontinued operations | — | 6,577 | ||||||
Net income (loss) | (21,171 | ) | 37,352 | |||||
Less: Net loss attributable to noncontrolling interest in HSS Tracking Stock (Note 1) | — | (655 | ) | |||||
Less: Net income attributable to other noncontrolling interests | 380 | 292 | ||||||
Net income (loss) attributable to EchoStar Corporation | (21,551 | ) | 37,715 | |||||
Less: Net loss attributable to Hughes Retail Preferred Tracking Stock (Note 1) | — | (1,209 | ) | |||||
Net income (loss) attributable to EchoStar Corporation common stock | $ | (21,551 | ) | $ | 38,924 | |||
Amounts attributable to EchoStar Corporation common stock: | ||||||||
Net income (loss) from continuing operations | $ | (21,551 | ) | $ | 32,347 | |||
Net income from discontinued operations | — | 6,577 | ||||||
Net income (loss) attributable to EchoStar Corporation common stock | $ | (21,551 | ) | $ | 38,924 | |||
Weighted-average common shares outstanding - Class A and B common stock: | ||||||||
Basic | 95,888 | 94,745 | ||||||
Diluted | 95,888 | 95,893 | ||||||
Earnings (losses) per share - Class A and B common stock: | ||||||||
Basic: | ||||||||
Continuing operations | $ | (0.22 | ) | $ | 0.34 | |||
Discontinued operations | — | 0.07 | ||||||
Total basic earnings (losses) per share | $ | (0.22 | ) | $ | 0.41 | |||
Diluted: | ||||||||
Continuing operations | $ | (0.22 | ) | $ | 0.34 | |||
Discontinued operations | — | 0.07 | ||||||
Total diluted earnings (losses) per share | $ | (0.22 | ) | $ | 0.41 | |||
For the three months ended March 31, | ||||||||
2018 | 2017 | |||||||
Cash flows from operating activities: | ||||||||
Net income (loss) | $ | (21,171 | ) | $ | 37,352 | |||
Adjustments to reconcile net income (loss) to net cash flows from operating activities: | ||||||||
Depreciation and amortization | 145,554 | 126,742 | ||||||
Amortization of debt issuance costs | 1,936 | 1,790 | ||||||
Equity in (earnings) losses of unconsolidated affiliates, net | 1,009 | (5,249 | ) | |||||
Loss (gain) and impairment on investments, net | 36,673 | (8,737 | ) | |||||
Stock-based compensation | 2,765 | 956 | ||||||
Deferred tax (benefit) provision | (7,036 | ) | 343 | |||||
Dividend received from unconsolidated entity | — | 7,500 | ||||||
Changes in current assets and current liabilities, net | (13,313 | ) | (13,857 | ) | ||||
Changes in noncurrent assets and noncurrent liabilities, net | (13,982 | ) | (6,003 | ) | ||||
Other, net | 2,840 | 518 | ||||||
Net cash flows from operating activities | 135,275 | 141,355 | ||||||
Cash flows from investing activities: | ||||||||
Purchases of marketable investment securities | (562,611 | ) | (45,905 | ) | ||||
Sales and maturities of marketable investment securities | 298,596 | 209,923 | ||||||
Expenditures for property and equipment | (128,506 | ) | (102,463 | ) | ||||
Refunds and other receipts related to capital expenditures | 77,524 | — | ||||||
Sale of investment in unconsolidated entity | — | 17,781 | ||||||
Expenditures for externally marketed software | (7,148 | ) | (10,832 | ) | ||||
Net cash flows from investing activities | (322,145 | ) | 68,504 | |||||
Cash flows from financing activities: | ||||||||
Repayment of debt and capital lease obligations | (9,368 | ) | (8,736 | ) | ||||
Net proceeds from Class A common stock options exercised | 3,481 | 26,325 | ||||||
Net proceeds from Class A common stock issued under the Employee Stock Purchase Plan | 2,636 | 2,409 | ||||||
Cash exchanged for Tracking Stock (Note 1) | — | (651 | ) | |||||
Other, net | (1,508 | ) | (1,475 | ) | ||||
Net cash flows from financing activities | (4,759 | ) | 17,872 | |||||
Effect of exchange rates on cash and cash equivalents | (242 | ) | 715 | |||||
Net increase (decrease) in cash and cash equivalents, including restricted amounts | (191,871 | ) | 228,446 | |||||
Cash and cash equivalents, including restricted amounts, beginning of period | 2,432,249 | 2,571,866 | ||||||
Cash and cash equivalents, including restricted amounts, end of period | $ | 2,240,378 | $ | 2,800,312 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid for interest (including capitalized interest) | $ | 55,172 | $ | 54,053 | ||||
Capitalized interest | $ | 4,099 | $ | 21,824 | ||||
Cash paid for income taxes | $ | 839 | $ | 1,035 | ||||
Employee benefits paid in Class A common stock | $ | 7,605 | $ | 11,199 | ||||
Property and equipment financed under capital lease obligations | $ | 38 | $ | 7,485 | ||||
Increase (decrease) in capital expenditures included in accounts payable, net | $ | 585 | $ | (6,315 | ) | |||
Capitalized in-orbit incentive obligations | $ | — | $ | 31,000 | ||||
Non-cash net assets exchanged for Tracking Stock (Note 1) | $ | — | $ | 299,425 | ||||