• | Consolidated revenues of $533.0 million. |
• | Consolidated net income from continuing operations of $16.5 million, consolidated net income attributable to EchoStar common stock of $16.1 million, and diluted earnings per share of $0.17. Included in these amounts are net gains on investments of $4.7 million. Excluding these net gains, diluted earnings per share would have been $0.12. |
• | Consolidated EBITDA of $220.2 million, including net gains on investments of $4.7 million. Excluding these net gains, EBITDA would have been $215.5 million (see discussion and the reconciliation of GAAP to this non-GAAP measure below). |
• | Consolidated revenues of $1,560.7 million. |
• | Consolidated net income from continuing operations of $73.0 million, consolidated net income attributable to EchoStar common stock of $71.7 million, and diluted earnings per share of $0.74. Included in these amounts are net gains on investments of $33.4 million. Excluding these net gains, diluted earnings per share would have been $0.40. |
• | Consolidated EBITDA of $671.7 million, including net gains on investments of $33.4 million. Excluding these net gains, EBITDA would have been $638.2 million (see discussion and the reconciliation of GAAP to this non-GAAP measure below). |
• | Approximately 1,332,000 Hughes broadband subscribers as of September 30, 2018. |
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Revenue | ||||||||||||||||
Hughes | $ | 444,762 | $ | 380,061 | $ | 1,271,886 | $ | 1,072,143 | ||||||||
EchoStar Satellite Services | 84,007 | 97,093 | 276,185 | 295,785 | ||||||||||||
Corporate & Other | 4,184 | 4,079 | 12,631 | 11,532 | ||||||||||||
Total | $ | 532,953 | $ | 481,233 | $ | 1,560,702 | $ | 1,379,460 | ||||||||
EBITDA | ||||||||||||||||
Hughes | $ | 164,135 | $ | 131,817 | $ | 452,982 | $ | 342,693 | ||||||||
EchoStar Satellite Services | 72,156 | 78,345 | 238,789 | 241,873 | ||||||||||||
Corporate & Other: | ||||||||||||||||
Corporate overhead, operating and other | (21,076 | ) | (14,772 | ) | (50,641 | ) | (44,386 | ) | ||||||||
Equity in earnings (losses) of unconsolidated affiliates, net | 416 | 4,381 | (2,651 | ) | 15,620 | |||||||||||
Gains and losses on investments, net | 4,549 | 20,090 | 33,171 | 32,238 | ||||||||||||
Sub-total | (16,111 | ) | 9,699 | (20,121 | ) | 3,472 | ||||||||||
Total | $ | 220,180 | $ | 219,861 | $ | 671,650 | $ | 588,038 | ||||||||
Net income from continuing operations | $ | 16,502 | $ | 35,855 | $ | 73,015 | $ | 73,221 | ||||||||
Net income (loss) from discontinued operations | — | (654 | ) | — | 6,454 | |||||||||||
Net income | $ | 16,502 | $ | 35,201 | $ | 73,015 | $ | 79,675 | ||||||||
Expenditures for property and equipment from continuing operations | $ | 167,155 | $ | 192,131 | $ | 337,729 | $ | 410,145 | ||||||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Net income | $ | 16,502 | $ | 35,201 | $ | 73,015 | $ | 79,675 | ||||||||
Interest income and expense, net | 40,737 | 43,634 | 130,134 | 126,156 | ||||||||||||
Income tax provision, net | 12,836 | 6,082 | 25,235 | 9,073 | ||||||||||||
Depreciation and amortization | 150,555 | 134,822 | 444,558 | 379,939 | ||||||||||||
Net (income) loss from discontinued operations | — | 654 | — | (6,454 | ) | |||||||||||
Net income attributable to noncontrolling interests | (450 | ) | (532 | ) | (1,292 | ) | (351 | ) | ||||||||
EBITDA | $ | 220,180 | $ | 219,861 | $ | 671,650 | $ | 588,038 | ||||||||
EchoStar Investor Relations | EchoStar Media Relations |
Deepak V. Dutt Phone: +1 301-428-1686 Email: [email protected] | Sharyn Nerenberg Phone: +1 301-428-7124 Email: [email protected] |
As of | ||||||||
September 30, 2018 | December 31, 2017 | |||||||
Assets | (Unaudited) | (Audited) | ||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 1,597,295 | $ | 2,431,456 | ||||
Marketable investment securities, at fair value | 1,842,875 | 814,161 | ||||||
Trade accounts receivable and contract assets, net | 217,524 | 196,840 | ||||||
Trade accounts receivable - DISH Network | 11,065 | 43,295 | ||||||
Inventory | 70,061 | 83,595 | ||||||
Prepaids and deposits | 56,149 | 54,533 | ||||||
Other current assets | 17,222 | 91,671 | ||||||
Total current assets | 3,812,191 | 3,715,551 | ||||||
Noncurrent assets: | ||||||||
Property and equipment, net | 3,442,537 | 3,465,471 | ||||||
Regulatory authorizations, net | 525,595 | 536,936 | ||||||
Goodwill | 504,173 | 504,173 | ||||||
Other intangible assets, net | 47,912 | 58,955 | ||||||
Investments in unconsolidated entities | 160,669 | 161,427 | ||||||
Other receivables - DISH Network | 94,503 | 92,687 | ||||||
Other noncurrent assets, net | 262,866 | 214,814 | ||||||
Total noncurrent assets | 5,038,255 | 5,034,463 | ||||||
Total assets | $ | 8,850,446 | $ | 8,750,014 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Current liabilities: | ||||||||
Trade accounts payable | $ | 119,235 | $ | 108,406 | ||||
Trade accounts payable - DISH Network | 1,411 | 4,753 | ||||||
Current portion of long-term debt and capital lease obligations | 1,030,088 | 40,631 | ||||||
Contract liabilities | 74,135 | 65,959 | ||||||
Accrued interest | 57,589 | 47,616 | ||||||
Accrued compensation | 41,341 | 47,756 | ||||||
Accrued taxes | 16,681 | 16,122 | ||||||
Accrued expenses and other | 72,464 | 82,647 | ||||||
Total current liabilities | 1,412,944 | 413,890 | ||||||
Noncurrent liabilities: | ||||||||
Long-term debt and capital lease obligations, net | 2,582,819 | 3,594,213 | ||||||
Deferred tax liabilities, net | 471,259 | 436,023 | ||||||
Other noncurrent liabilities | 124,694 | 128,503 | ||||||
Total noncurrent liabilities | 3,178,772 | 4,158,739 | ||||||
Total liabilities | 4,591,716 | 4,572,629 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity: | ||||||||
Preferred stock, $.001 par value, 20,000,000 shares authorized, none issued and outstanding at each of September 30, 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, 54,080,228 shares issued and 48,547,910 shares outstanding at September 30, 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 September 30, 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 September 30, 2018 and December 31, 2017 | — | — | ||||||
Class D common stock, $.001 par value, 800,000,000 shares authorized, none issued and outstanding at each of September 30, 2018 and December 31, 2017 | — | — | ||||||
Additional paid-in capital | 3,694,682 | 3,669,461 | ||||||
Accumulated other comprehensive loss | (160,947 | ) | (130,154 | ) | ||||
Accumulated earnings | 808,330 | 721,316 | ||||||
Treasury stock, at cost | (98,162 | ) | (98,162 | ) | ||||
Total EchoStar Corporation stockholders’ equity | 4,244,005 | 4,162,563 | ||||||
Other noncontrolling interests | 14,725 | 14,822 | ||||||
Total stockholders’ equity | 4,258,730 | 4,177,385 | ||||||
Total liabilities and stockholders’ equity | $ | 8,850,446 | $ | 8,750,014 | ||||
For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Revenue: | ||||||||||||||||
Services and other revenue - DISH Network | $ | 87,859 | $ | 111,135 | $ | 291,835 | $ | 339,824 | ||||||||
Services and other revenue - other | 388,248 | 310,973 | 1,118,733 | 865,817 | ||||||||||||
Equipment revenue | 56,846 | 59,125 | 150,134 | 173,819 | ||||||||||||
Total revenue | 532,953 | 481,233 | 1,560,702 | 1,379,460 | ||||||||||||
Costs and expenses: | ||||||||||||||||
Cost of sales - services and other (exclusive of depreciation and amortization) | 152,011 | 143,048 | 451,913 | 416,463 | ||||||||||||
Cost of sales - equipment (exclusive of depreciation and amortization) | 46,318 | 47,644 | 127,254 | 141,839 | ||||||||||||
Selling, general and administrative expenses | 107,490 | 91,003 | 313,839 | 263,820 | ||||||||||||
Research and development expenses | 6,544 | 8,302 | 20,328 | 23,444 | ||||||||||||
Depreciation and amortization | 150,555 | 134,822 | 444,558 | 379,939 | ||||||||||||
Total costs and expenses | 462,918 | 424,819 | 1,357,892 | 1,225,505 | ||||||||||||
Operating income | 70,035 | 56,414 | 202,810 | 153,955 | ||||||||||||
Other income (expense): | ||||||||||||||||
Interest income | 21,349 | 12,012 | 56,237 | 30,342 | ||||||||||||
Interest expense, net of amounts capitalized | (62,086 | ) | (55,646 | ) | (186,371 | ) | (156,498 | ) | ||||||||
Gains and losses on investments, net | 4,693 | 20,090 | 33,426 | 30,664 | ||||||||||||
Equity in earnings (losses) of unconsolidated affiliates, net | 416 | 4,381 | (2,651 | ) | 15,620 | |||||||||||
Other, net | (5,069 | ) | 4,686 | (5,201 | ) | 8,211 | ||||||||||
Total other income (expense), net | (40,697 | ) | (14,477 | ) | (104,560 | ) | (71,661 | ) | ||||||||
Income from continuing operations before income taxes | 29,338 | 41,937 | 98,250 | 82,294 | ||||||||||||
Income tax provision, net | (12,836 | ) | (6,082 | ) | (25,235 | ) | (9,073 | ) | ||||||||
Net income from continuing operations | 16,502 | 35,855 | 73,015 | 73,221 | ||||||||||||
Net income (loss) from discontinued operations | — | (654 | ) | — | 6,454 | |||||||||||
Net income | 16,502 | 35,201 | 73,015 | 79,675 | ||||||||||||
Less: Net income attributable to noncontrolling interests | 450 | 532 | 1,292 | 351 | ||||||||||||
Net income attributable to EchoStar Corporation | 16,052 | 34,669 | 71,723 | 79,324 | ||||||||||||
Less: Net loss attributable to Hughes Retail Preferred Tracking Stock | — | — | — | (1,209 | ) | |||||||||||
Net income attributable to EchoStar Corporation common stock | $ | 16,052 | $ | 34,669 | $ | 71,723 | $ | 80,533 | ||||||||
Earnings per share - Class A and B common stock: | ||||||||||||||||
Basic earnings from continuing operations per share | $ | 0.17 | $ | 0.37 | $ | 0.75 | $ | 0.78 | ||||||||
Total basic earnings per share | $ | 0.17 | $ | 0.36 | $ | 0.75 | $ | 0.84 | ||||||||
Diluted earnings from continuing operations per share | $ | 0.17 | $ | 0.36 | $ | 0.74 | $ | 0.77 | ||||||||
Total diluted earnings per share | $ | 0.17 | $ | 0.36 | $ | 0.74 | $ | 0.83 | ||||||||
For the nine months ended September 30, | ||||||||
2018 | 2017 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 73,015 | $ | 79,675 | ||||
Adjustments to reconcile net income to net cash flows from operating activities: | ||||||||
Depreciation and amortization | 444,558 | 391,598 | ||||||
Equity in (earnings) losses of unconsolidated affiliates, net | 2,651 | (14,461 | ) | |||||
Amortization of debt issuance costs | 5,910 | 5,479 | ||||||
Gains and losses on investments, net | (33,524 | ) | (30,664 | ) | ||||
Stock-based compensation | 7,771 | 7,169 | ||||||
Deferred tax provision | 22,357 | 7,924 | ||||||
Dividends received from unconsolidated entity | 5,000 | 15,000 | ||||||
Proceeds from sale of trading securities | — | 8,922 | ||||||
Changes in current assets and current liabilities, net: | ||||||||
Trade accounts receivable, net | (35,811 | ) | 5,088 | |||||
Trade accounts receivable - DISH Network | 32,323 | 225,963 | ||||||
Inventory | 10,667 | (26,231 | ) | |||||
Other current assets | (5,569 | ) | (11,392 | ) | ||||
Trade accounts payable | 2,536 | (64,553 | ) | |||||
Trade accounts payable - DISH Network | (3,342 | ) | 2,534 | |||||
Accrued expenses and other | 19,450 | 13,268 | ||||||
Changes in noncurrent assets and noncurrent liabilities, net | (16,123 | ) | (23,474 | ) | ||||
Other, net | 12,043 | 91 | ||||||
Net cash flows from operating activities | 543,912 | 591,936 | ||||||
Cash flows from investing activities: | ||||||||
Purchases of marketable investment securities | (2,323,090 | ) | (319,912 | ) | ||||
Sales and maturities of marketable investment securities | 1,331,225 | 375,890 | ||||||
Expenditures for property and equipment | (415,253 | ) | (422,661 | ) | ||||
Refunds and other receipts related to property and equipment | 77,524 | — | ||||||
Sale of investment in unconsolidated entity | 1,558 | 17,781 | ||||||
Expenditures for externally marketed software | (24,568 | ) | (25,447 | ) | ||||
Other | (991 | ) | — | |||||
Net cash flows from investing activities | (1,353,595 | ) | (374,349 | ) | ||||
Cash flows from financing activities: | ||||||||
Repayment of debt and capital lease obligations | (27,764 | ) | (26,394 | ) | ||||
Net proceeds from Class A common stock options exercised | 4,424 | 33,156 | ||||||
Net proceeds from Class A common stock issued under the Employee Stock Purchase Plan | 7,428 | 6,938 | ||||||
Cash exchanged for Tracking Stock | — | (651 | ) | |||||
Repayment of in-orbit incentive obligations | (4,601 | ) | (4,583 | ) | ||||
Other, net | (530 | ) | 201 | |||||
Net cash flows from financing activities | (21,043 | ) | 8,667 | |||||
Effect of exchange rates on cash and cash equivalents | (3,449 | ) | 1,014 | |||||
Net increase (decrease) in cash and cash equivalents, including restricted amounts | (834,175 | ) | 227,268 | |||||
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 | $ | 1,598,074 | $ | 2,799,134 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid for interest, net of amounts capitalized | $ | 170,303 | $ | 137,955 | ||||
Cash paid for income taxes | $ | 3,369 | $ | 10,071 | ||||