[March 01, 2012] |
|
Intelsat Reports Fourth Quarter and Full Year 2011 Results
LUXEMBOURG --(Business Wire)--
Intelsat S.A., the world's leading provider of satellite services, today
reported results for the three months and year ended December 31, 2011.
Intelsat S.A. reported revenue of $652.9 million and a net loss of $3.5
million for the three months ended December 31, 2011. The company also
reported Intelsat S.A. EBITDAi, or earnings before net
interest, loss on early extinguishment of debt, taxes and depreciation
and amortization, of $495.5 million, and Intelsat S.A. Adjusted EBITDAi
of $514.6 million, or 79 percent of revenue, for the three months ended
December 31, 2011.
Intelsat S.A. also reported revenue of $2.6 billion and a net loss of
$432.9 million for the year ended December 31, 2011. The net loss
includes a $326.2 million pre-tax non-recurring charge for loss on early
extinguishment of debt resulting from refinancing activity. The company
also reported Intelsat S.A. EBITDA of $1.9 billion and Intelsat S.A.
Adjusted EBITDA of $2.0 billion, or 78 percent of revenue, for the year
ended December 31, 2011.
Intelsat CEO Dave McGlade stated, "Intelsat delivered steady performance
in 2011, led by our government and media businesses, which produced
full-year growth of 7 percent and 4 percent, respectively, on
applications including aeronautical and maritime broadband and
direct-to-home (DTH) television. This growth was countered by regional
dynamics in Asia Pacific and Africa, and events, including the May 2011
Intelsat New Dawn satellite anomaly, which limited revenue growth in our
network services business. In total, we completed 2011 with record
revenue, which grew 2 percent for the year, and we continued to generate
strong Adjusted EBITDA margin. We had solid new business and renewal
momentum as we ended the year, with $10.7 billion in contracted backlog
at December 31, 2011, providing good visibility into future cash flow.
"In 2012 we will take major steps in bringing new and refreshed capacity
to our network, including the planned launches of five satellites that
are targeted to support higher-demand applications in growing regions,"
continued McGlade. "Our fleet investment program is focused on building
network infrastructure that delivers the advanced technologies and high
bandwidth that will support our customers as they enhance their
competitiveness and enter new markets."
Business Highlights
-
Intelsat's media business announced a number of new agreements and
customer renewals and expansions, reflecting the global footprint of
the Intelsat fleet, Intelsat's support of DTH platforms, and the value
of our regional media distribution neighborhoods.
-
Global entertainment company Viacom signed a multi-transponder,
long-term renewal for capacity on two of Intelsat's leading cable
programming distribution neighborhoods, Galaxy 18 serving North
America, and Intelsat 9, serving the Latin America region and
bridging to Intelsat 21, which is expected to launch later in
2012. Separately, HBO Latin America Production Services L.C.
expanded its services on Intelsat 9. HBO Latin America will use
these services to add more high definition channels to its lineup.
-
Vista Satellite Communications, a leading provider of full-time
and occasional use and event satellite news gathering transmission
and production services, signed a long-term agreement for Intelsat
capacity across the fleet, supporting Vista's global news and
event business.
-
DirecTV, LLC, one of the world's leading providers of DTH
services, renewed its commitment to the Intelsat 3C satellite
under a multi-transponder, multi-year agreement, providing North
American distribution capacity for ethnic and local programming.
-
Intelsat's network services business continues to experience demand
for fixed, wireless and broadband infrastructure used by telecom
operators, wireless operators, enterprise network providers and
corporations.
-
ETHIO Telecom recently signed a new multi-year, multi-transponder
agreement on Intelsat 709, with follow-on service to Intelsat 22,
at 72 degrees East. ETHIO Telecom will use the capacity for a
new government voice and data network, and for the expansion of a
distance learning network that supports high school education in
Ethiopia.
-
The Libyan International Telecom Company (LITC) signed a
multi-transponder, multi-year renewal for core telecommunications
infrastructure. Separately, Saudi Telecom renewed its Intelsat
services under a multi-year, multi-transponder commitment for
bandwidth supporting its regional telecommunications
infrastructure.
-
In Russia, CJSC Synterra, an affiliate of leading wireless
operator MegaFon, expanded its capacity commitments to Intelsat
under a multi-transponder, multi-year agreement for bandwidth
supporting enterprise broadband and wireless backhaul applications.
-
Intelsat's indirect, wholly-owned subsidiary, Intelsat General
Corporation, has been awarded a subcontract to provide satellite
connectivity and teleport facilities in support of an Iraqi Ministry
of Defense network of 150 VSAT remote terminals. The contract is part
of a larger award to the 3Di Technologies subsidiary of L-3
Communications Corporation by the U.S. Army Communications and
Electronics Command, Foreign Military Sales branch.
-
Intelsat's satellite investment programs covering 10 satellites
launching through 2015 continue to progress. Intelsat 22 is the
company's next mission, currently scheduled to launch from the
Baikonur Cosmodrome late in the first quarter of 2012 aboard a launch
vehicle to be provided by International Launch Services. Intelsat 19
is expected to follow with a second quarter 2012 launch provided by
Sea Launch.
-
Intelsat's average fill rate on our approximately 2,050 station-kept
transponders was 80 percent at December 31, 2011.
-
The New Dawn joint venture has received all of the $118.0 million
insurance recoveries sought under a partial loss claim filed with its
insurers. All or most of the proceeds of the claim are expected to be
used to pay down the joint venture's debt in accordance with existing
debt agreements. The carrying value of the Intelsat New Dawn satellite
at December 31, 2011 has been reduced by the $118.0 million of
insurance proceeds.
Financial Results for the Three Months Ended December 31, 2011
On-Network revenues generally include revenues from any services
delivered via our satellite or ground network. Off-Network and Other
revenues generally include revenues from transponder services, Mobile
Satellite Services ("MSS") and other satellite-based transmission
services utilizing capacity procured from other operators, often in
frequencies not available on our network. Off-Network and Other revenues
also include revenues from consulting and other services.
Revenue for the three months ended December 31, 2011 increased by $8.9
million, or 1 percent, to $652.9 million as compared to $644.0 million
for the three months ended December 31, 2010. By service type, revenue
increased or decreased due to the following:
On-Network Revenues:
-
Transponder services - an aggregate increase of $20.9 million, due
primarily to a $15.4 million increase in revenue resulting from growth
in capacity sold for media customers primarily in the Latin America
and Caribbean region and the North America region, and a $3.7 million
increase in revenue from capacity sold by our Intelsat General
business. Also, on-network transponder service revenue increased by a
net $1.8 million related to capacity used by network services
customers, primarily in Latin America.
-
Managed services - an aggregate decrease of $8.9 million, primarily
due to a $5.4 million decrease in revenue from network services
customers related to non-renewal of contracts for international
Internet trunking and private line solutions largely in the Africa and
Middle East and the Asia-Pacific regions, a trend which we expect will
continue due to the migration of services in these regions to fiber
optic cable. There was also a $2.9 million net decline in managed
services sold by our Intelsat General business, including
solution-related hardware.
-
Channel - an aggregate decrease of $3.5 million related to a continued
decline from the migration of international point-to-point satellite
traffic to fiber optic cables, a trend which we expect will continue.
Off-Network and Other Revenues:
-
Transponder, MSS and other off-network services - an aggregate
decrease of $1.4 million, primarily due to an $8.2 million decline,
largely for usage-based MSS revenue, partially offset by a $6.8
million increase in transponder services, mostly related to contracts
being implemented by our Intelsat General business.
-
Satellite-related services- an aggregate increase of $1.8 million,
primarily due to professional fees earned for providing flight
operations for third-party satellites and government professional
services.
Changes in direct costs of revenue, selling, general and administrative
expenses, depreciation and amortization, and interest expense, net are
described below.
-
Direct costs of revenue decreased by $10.4 million, or 9 percent, to
$100.4 million for the three months ended December 31, 2011, as
compared to the three months ended December 31, 2010. The decrease was
primarily due to a $6.2 million decline in satellite insurance
expenses with no comparable amounts in 2011. The decrease was also due
to a $5.7 million decline in purchases of off-network MSS capacity and
a $2.4 million decline in earth station operations costs. These
decreases were partially offset by a $4.4 million increase in
purchases of off-network transponder capacity, primarily related to
solutions sold by our Intelsat General business.
-
Selling, general and administrative expenses decreased by $24.9
million, or 33 percent, to $50.7 million for the three months ended
December 31, 2011, as compared to the three months ended December 31,
2010. The decrease was primarily due to $20.8 million in lower stock
compensation expense and $3.9 million in lower bad debt expense.
-
Depreciation and amortization expense decreased by $15.6 million, or 8
percent, to $186.2 million for the three months ended December 31,
2011, as compared to the three months ended December 31, 2010. This
decrease primarily resulted from reduced depreciation expense due to
the timing of certain assets becoming fully depreciated and changes in
the estimated useful lives of certain satellites, together with
variation from year to year in the pattern of consumption of
amortizable intangible assets. The decrease also resulted from the
effect of certain assets becoming fully depreciated, offset by
increases due to satellites placed into service in 2011.
-
Our income from operations increased by $58.3 million to $315.1
million for the three months ended December 31, 2011, as compared to
$256.8 million for the three months ended December 31, 2010, due
primarily to the effects described above, including higher revenue and
lower costs of revenue, depreciation expense and selling, general and
administrative expenses.
-
Interest expense, net consists of the gross interest expense we incur
less the amount of interest we capitalize related to capital assets
under construction and less interest income earned. Interest expense,
net decreased by $26.6 million, or 8 percent, to $317.4 million for
the three months ended December 31, 2011, as compared to $344.0
million for the three months ended December 31, 2010. The decrease in
interest expense was principally due to the following:
-
a net decrease of $24.1 million as a result of our refinancing
activities, including a series of refinancing transactions,
redemptions and offerings in 2010 and 2011; and
-
a decrease of $4.5 million due to higher capitalized interest
resulting from increased levels of satellites and related assets
under construction. Capitalized interest for the quarter totaled
$34.1 million.
Non-cash items in interest expense were $17.8 million for the three
months ended December 31, 2011, and are primarily associated with the
amortization of deferred financing fees incurred as a result of new or
refinanced debt and the amortization and accretion of discounts and
premiums.
-
Other expense, net was $5.8 million for the three months ended
December 31, 2011, as compared to income of $1.6 million for the three
months ended December 31, 2010. The decline of $7.4 million was
primarily due to a $6.3 million increase in miscellaneous expense as a
result of a settlement payment relating to a previously disclosed
litigation and a $1.2 million increase in exchange rate losses.
-
Benefit from income taxes was $6.5 million for the three months ended
December 31, 2011, as compared to a provision for income taxes of
$28.5 million for the three months ended December 31, 2010. The
difference was principally due to the tax benefit associated with the
increase of pre-tax losses incurred in certain taxable jurisdictions.
EBITDA, Intelsat S.A. Adjusted EBITDA and Other Financial Metrics
Intelsat S.A. EBITDA of $495.5 million for the three months ended
December 31, 2011, reflected an increase of $35.2 million from $460.3
million for the same period in 2010. Intelsat S.A. Adjusted EBITDA
increased by $11.4 million, or 2 percent, to $514.6 million, or 79
percent of revenue, for the three months ended December 31, 2011, from
$503.2 million, or 78 percent of revenue, for the same period in 2010.
At December 31, 2011 and September 30, 2011, Intelsat's contracted
backlog, representing expected future revenue under contracts with
customers, was $10.7 billion.
Intelsat management has reviewed the data pertaining to the use of the
Intelsat network and is providing revenue information with respect to
that use by customer set and service type in the following tables.
Intelsat management believes this provides a useful perspective on the
changes in revenue and customer trends over time.
|
|
|
|
|
|
|
|
|
Revenue Comparison by Customer Set and Service Type
|
($ in thousands)
|
|
|
|
|
|
|
|
|
|
By Customer Set
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
December 31,
|
|
December 31,
|
|
|
2010
|
|
2011
|
|
|
|
|
|
|
|
|
|
Network Services
|
|
$
|
306,403
|
|
48
|
%
|
|
$
|
298,940
|
|
46
|
%
|
Media
|
|
|
198,654
|
|
31
|
%
|
|
|
212,312
|
|
33
|
%
|
Government
|
|
|
131,397
|
|
20
|
%
|
|
|
131,447
|
|
20
|
%
|
Other
|
|
|
7,516
|
|
1
|
%
|
|
|
10,212
|
|
1
|
%
|
|
|
$
|
643,970
|
|
100
|
%
|
|
$
|
652,911
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By Service Type
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
December 31,
|
|
December 31,
|
|
|
2010
|
|
2011
|
On-Network Revenues
|
|
|
|
|
|
|
|
|
Transponder services
|
|
$
|
464,689
|
|
72
|
%
|
|
$
|
485,605
|
|
74
|
%
|
Managed services
|
|
|
80,006
|
|
13
|
%
|
|
|
71,124
|
|
11
|
%
|
Channel
|
|
|
28,103
|
|
4
|
%
|
|
|
24,604
|
|
4
|
%
|
Total on-network revenues
|
|
|
572,798
|
|
89
|
%
|
|
|
581,333
|
|
89
|
%
|
Off-Network and Other Revenues
|
|
|
|
|
|
|
|
|
Transponder, MSS and other off-network services
|
|
|
58,291
|
|
9
|
%
|
|
|
56,908
|
|
9
|
%
|
Satellite-related services
|
|
|
12,881
|
|
2
|
%
|
|
|
14,670
|
|
2
|
%
|
Total off-network and other revenues
|
|
|
71,172
|
|
11
|
%
|
|
|
71,578
|
|
11
|
%
|
Total
|
|
$
|
643,970
|
|
100
|
%
|
|
$
|
652,911
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow from Operations and Capital Expenditures
Free cash flow from operations i was $13.3 million during the
three months ended December 31, 2011. Free cash flow from operations is
defined as net cash provided by operating activities, less payments for
satellites and other property and equipment (including capitalized
interest). Payments for satellites and other property and equipment
during the three months ended December 31, 2011 totaled $229.6 million,
and for the full year ended December 31, 2011 totaled $844.7 million.
Our capital expenditure guidance for the periods 2012 through 2014 ("the
Guidance Period") forecasts capital expenditures during those periods
for ten satellites. This is comprised of eight satellites currently in
development plus two satellites expected to be ordered during the
Guidance Period. These satellites are expected to be launched from 2012
to 2015. We expect our 2012 total capital expenditures to range from
approximately $775 million to $850 million. The expected capital
expenditures for fiscal years 2013 and 2014 range from $550 million to
$625 million and $525 million to $600 million, respectively. The annual
classification of capital expenditure payments could be impacted by the
timing of achievement of satellite manufacturing and launch contract
milestones.
During the three years ending December 31, 2014, we also expect to
receive significant customer prepayments under our existing customer
contracts. We also anticipate that prepayments will be received under
customer contracts to be signed in the future. Prepayments received in
2011 totaled $334 million. Prepayments are currently expected to range
from $150 million to $200 million in 2012, all under existing contracts.
Prepayments are currently expected to range from $150 million to $200
million in 2013 and $100 million to $150 million in 2014, with the
majority of these prepayments coming from existing customer contracts.
End Notes
i In this release, financial measures are presented both in
accordance with GAAP and also on a non-GAAP basis. EBITDA, Intelsat S.A.
Adjusted EBITDA, free cash flow from operations 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
Conference Call Information
Intelsat management will host a conference call with investors and
analysts at 11:00 a.m. EST on Thursday, March 1, 2012 to discuss the
company's financial results for the three months and full year ended
December 31, 2011. Access to the live conference call will also be
available via the Internet at the Intelsat Web site: www.intelsat.com/investors/events.
To participate on the live call, United States-based participants should
call (866) 314-4865. Non-U.S. participants should call +1
(617)-213-8050. The participant pass code is 47221526. Participants will
have access to a replay of the conference call through March 8, 2012.
The replay number for U.S.-based participants is (888) 286-8010 and for
non-U.S. participants is +1 (617) 801-6888. The participant pass code
for the replay is 75184805.
About Intelsat
Intelsat is the leading provider of satellite services worldwide. For
over 45 years, Intelsat has been delivering information and
entertainment for many of the world's leading media and network
companies, multinational corporations, Internet Service Providers and
governmental agencies. Intelsat's satellite, teleport and fiber
infrastructure is unmatched in the industry, setting the standard for
transmissions of video, data and voice services. From the globalization
of content and the proliferation of HD, to the expansion of cellular
networks and broadband access, with Intelsat, advanced communications
anywhere in the world are closer, by far.
Intelsat Safe Harbor Statement: Some of the statements in this news
release constitute "forward-looking statements" that do not directly or
exclusively relate to historical facts. The forward-looking statements
made in this release reflect Intelsat's intentions, plans, expectations,
assumptions and beliefs about future events and are subject to risks,
uncertainties and other factors, many of which are outside of Intelsat's
control. Important factors that could cause actual results to differ
materially from the expectations expressed or implied in the
forward-looking statements include known and unknown risks. Some of the
factors that could cause actual results to differ from historical
results or those anticipated or predicted by these forward-looking
statements include: risks associated with operating our in-orbit
satellites; satellite launch failures, satellite launch and construction
delays and in-orbit failures or reduced performance; potential changes
in the number of companies offering commercial satellite launch services
and the number of commercial satellite launch opportunities available in
any given time period that could impact our ability to timely schedule
future launches and the prices we pay for such launches; our ability to
obtain new satellite insurance policies with financially viable
insurance carriers on commercially reasonable terms or at all, as well
as the ability of our insurance carriers to fulfill their obligations;
possible future losses on satellites that are not adequately covered by
insurance; U.S. and other government regulation; changes in our
contracted backlog or expected contracted backlog for future services;
pricing pressure and overcapacity in the markets in which we compete;
inadequate access to capital markets; the competitive environment in
which we operate; customer defaults on their obligations to us; our
international operations and other uncertainties associated with doing
business internationally; and litigation. Known risks include, among
others, the risks included in Intelsat's annual report on Form 10-K for
the year ended December 31, 2011, its Registration Statement on Form
S-4, and its other filings with the U.S. Securities and Exchange
Commission, the political, economic and legal conditions in the markets
we are targeting for communications services or in which we operate and
other risks and uncertainties inherent in the telecommunications
business in general and the satellite communications business in
particular. Because actual results could differ materially from
Intelsat's intentions, plans, expectations, assumptions and beliefs
about the future, you are urged to view all forward-looking statements
contained in this news release with caution. Intelsat does not undertake
any obligation to update or revise any forward-looking statements,
whether as a result of new information, future events or otherwise.
|
|
|
|
|
INTELSAT S.A.
|
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
|
($ in thousands)
|
|
|
|
|
|
|
|
Three Months
|
|
Three Months
|
|
|
Ended
|
|
Ended
|
|
|
December 31, 2010
|
|
December 31, 2011
|
Revenue
|
|
$
|
643,970
|
|
|
$
|
652,911
|
|
Operating expenses:
|
|
|
|
|
Direct costs of revenue (exclusive of depreciation and amortization)
|
|
|
110,780
|
|
|
|
100,430
|
|
Selling, general and administrative
|
|
|
75,618
|
|
|
|
50,673
|
|
Depreciation and amortization
|
|
|
201,828
|
|
|
|
186,244
|
|
(Gain) loss on derivative financial instruments
|
|
|
(1,083
|
)
|
|
|
472
|
|
Total operating expenses
|
|
|
387,143
|
|
|
|
337,819
|
|
Income from operations
|
|
|
256,827
|
|
|
|
315,092
|
|
Interest expense, net
|
|
|
344,002
|
|
|
|
317,399
|
|
Loss on early extinguishment of debt
|
|
|
(1,044
|
)
|
|
|
-
|
|
Earnings from previously unconsolidated affiliates
|
|
|
127
|
|
|
|
-
|
|
Other income (expense), net
|
|
|
1,556
|
|
|
|
(5,800
|
)
|
Loss before income taxes
|
|
|
(86,536
|
)
|
|
|
(8,107
|
)
|
Provision for (benefit from) income taxes
|
|
|
28,541
|
|
|
|
(6,462
|
)
|
Net loss
|
|
|
(115,077
|
)
|
|
|
(1,645
|
)
|
Net income attributable to noncontrolling interest
|
|
|
(712
|
)
|
|
|
(1,835
|
)
|
Net loss attributable to Intelsat S.A.
|
|
$
|
(115,789
|
)
|
|
$
|
(3,480
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTELSAT S.A.
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
($ in thousands)
|
|
|
|
|
|
|
|
Year Ended
|
|
Year Ended
|
|
|
December 31, 2010
|
|
December 31, 2011
|
Revenue
|
|
$
|
2,544,652
|
|
|
$
|
2,588,426
|
|
Operating expenses:
|
|
|
|
|
Direct costs of revenue (exclusive of depreciation and amortization)
|
|
|
413,400
|
|
|
|
417,179
|
|
Selling, general and administrative
|
|
|
220,207
|
|
|
|
208,189
|
|
Depreciation and amortization
|
|
|
798,817
|
|
|
|
769,440
|
|
Impairment of asset value
|
|
|
110,625
|
|
|
|
-
|
|
Losses on derivative financial instruments
|
|
|
89,509
|
|
|
|
24,635
|
|
Total operating expenses
|
|
|
1,632,558
|
|
|
|
1,419,443
|
|
Income from operations
|
|
|
912,094
|
|
|
|
1,168,983
|
|
Interest expense, net
|
|
|
1,379,019
|
|
|
|
1,309,484
|
|
Loss on early extinguishment of debt
|
|
|
(76,849
|
)
|
|
|
(326,183
|
)
|
Earnings (loss) from previously unconsolidated affiliates
|
|
|
503
|
|
|
|
(24,658
|
)
|
Other income, net
|
|
|
9,124
|
|
|
|
1,955
|
|
Loss before income taxes
|
|
|
(534,147
|
)
|
|
|
(489,387
|
)
|
Benefit from income taxes
|
|
|
(26,378
|
)
|
|
|
(55,393
|
)
|
Net loss
|
|
|
(507,769
|
)
|
|
|
(433,994
|
)
|
Net loss attributable to noncontrolling interest
|
|
|
2,317
|
|
|
|
1,106
|
|
Net loss attributable to Intelsat S.A.
|
|
$
|
(505,452
|
)
|
|
$
|
(432,888
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTELSAT S.A.
|
UNAUDITED RECONCILIATION OF NET LOSS TO EBITDA
|
($ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Three Months
|
|
|
|
|
|
|
Ended
|
|
Ended
|
|
Year Ended
|
|
Year Ended
|
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
|
2010
|
|
2011
|
|
2010
|
|
2011
|
Net loss
|
|
$
|
(115,077
|
)
|
|
$
|
(1,645
|
)
|
|
$
|
(507,769
|
)
|
|
$
|
(433,994
|
)
|
Add (Subtract):
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
344,002
|
|
|
|
317,399
|
|
|
|
1,379,019
|
|
|
|
1,309,484
|
|
Loss on early extinguishment of debt
|
|
|
1,044
|
|
|
|
-
|
|
|
|
76,849
|
|
|
|
326,183
|
|
Provision for (benefit from) income taxes
|
|
|
28,541
|
|
|
|
(6,462
|
)
|
|
|
(26,378
|
)
|
|
|
(55,393
|
)
|
Depreciation and amortization
|
|
|
201,828
|
|
|
|
186,244
|
|
|
|
798,817
|
|
|
|
769,440
|
|
EBITDA
|
|
$
|
460,338
|
|
|
$
|
495,536
|
|
|
$
|
1,720,538
|
|
|
$
|
1,915,720
|
|
|
|
|
|
|
|
|
|
|
EBITDA Margin
|
|
|
71
|
%
|
|
|
76
|
%
|
|
|
68
|
%
|
|
|
74
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
EBITDA consists of earnings before net interest, gain (loss) on early
extinguishment of debt, taxes and depreciation and amortization. Given
our high level of leverage, refinancing activities are a frequent part
of our efforts to manage costs of borrowing. Accordingly, we consider
(gain) loss on early extinguishment of debt an element of interest
expense. EBITDA is a measure commonly used in the FSS sector, and we
present EBITDA to enhance the understanding of our operating
performance. We use EBITDA as one criterion for evaluating our
performance relative to that of our peers. We believe that EBITDA is an
operating performance measure, and not a liquidity measure, that
provides investors and analysts with a measure of operating results
unaffected by differences in capital structures, capital investment
cycles and ages of related assets among otherwise comparable companies.
However, 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 LOSS TO
|
INTELSAT S.A. ADJUSTED EBITDA
|
($ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
Three Months
|
|
|
|
|
|
|
Ended
|
|
Ended
|
|
Year Ended
|
|
Year Ended
|
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
|
2010
|
|
2011
|
|
2010
|
|
2011
|
Net loss
|
|
$
|
(115,077
|
)
|
|
$
|
(1,645
|
)
|
|
$
|
(507,769
|
)
|
|
$
|
(433,994
|
)
|
Add (Subtract):
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
344,002
|
|
|
|
317,399
|
|
|
|
1,379,019
|
|
|
|
1,309,484
|
|
Loss on early extinguishment of debt
|
|
|
1,044
|
|
|
|
-
|
|
|
|
76,849
|
|
|
|
326,183
|
|
Provision for (benefit from) income taxes
|
|
|
28,541
|
|
|
|
(6,462
|
)
|
|
|
(26,378
|
)
|
|
|
(55,393
|
)
|
Depreciation and amortization
|
|
|
201,828
|
|
|
|
186,244
|
|
|
|
798,817
|
|
|
|
769,440
|
|
Intelsat S.A. EBITDA
|
|
|
460,338
|
|
|
|
495,536
|
|
|
|
1,720,538
|
|
|
|
1,915,720
|
|
Add (Subtract):
|
|
|
|
|
|
|
|
|
Compensation and benefits
|
|
|
25,431
|
|
|
|
4,536
|
|
|
|
21,124
|
|
|
|
8,811
|
|
Management fees
|
|
|
6,177
|
|
|
|
6,217
|
|
|
|
24,711
|
|
|
|
24,867
|
|
(Earnings) loss from previously unconsolidated affiliates
|
|
|
(126
|
)
|
|
|
-
|
|
|
|
(503
|
)
|
|
|
24,658
|
|
Impairment of asset value
|
|
|
-
|
|
|
|
-
|
|
|
|
110,625
|
|
|
|
-
|
|
(Gain) loss on derivative financial instruments
|
|
|
(1,083
|
)
|
|
|
472
|
|
|
|
89,509
|
|
|
|
24,635
|
|
Gain on sale of investment
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
(1,261
|
)
|
|
|
-
|
|
Non-recurring and other non-cash items
|
|
|
12,464
|
|
|
|
7,817
|
|
|
|
24,542
|
|
|
|
18,488
|
|
Intelsat S.A. Adjusted EBITDA
|
|
$
|
503,200
|
|
|
$
|
514,578
|
|
|
$
|
1,989,285
|
|
|
$
|
2,017,179
|
|
|
|
|
|
|
|
|
|
|
Intelsat S.A. Adjusted EBITDA Margin
|
|
|
78
|
%
|
|
|
79
|
%
|
|
|
78
|
%
|
|
|
78
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
Intelsat calculates a measure called Intelsat S.A. Adjusted EBITDA to
assess the operating performance of Intelsat S.A. Intelsat S.A. Adjusted
EBITDA consists of EBITDA of Intelsat S.A. 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 Intelsat S.A. 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, such as impairments of
asset value and gains (losses) on derivative financial instruments, our
management believes that Intelsat S.A. Adjusted EBITDA provides a useful
means of evaluating the success of our operating activities. We also use
Intelsat S.A. 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 Intelsat S.A.
Adjusted EBITDA facilitates comparison of our results with those of
companies having different capital structures.
Intelsat S.A. 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. Intelsat S.A. 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.
|
CONSOLIDATED BALANCE SHEET
|
($ in thousands, except per share amounts)
|
|
|
|
|
|
|
|
As of
|
|
As of
|
|
|
December 31,
|
|
December 31,
|
|
|
2010
|
|
2011
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents, net of restricted cash
|
|
$
|
692,930
|
|
|
$
|
294,700
|
|
Restricted cash
|
|
|
-
|
|
|
|
94,131
|
|
Receivables, net of allowance of $21,748 in 2010 and $20,830 in 2011
|
|
|
250,351
|
|
|
|
331,371
|
|
Deferred income taxes
|
|
|
24,090
|
|
|
|
26,058
|
|
Prepaid expenses and other current assets
|
|
|
31,817
|
|
|
|
42,934
|
|
Total current assets
|
|
|
999,188
|
|
|
|
789,194
|
|
Satellites and other property and equipment, net
|
|
|
5,997,283
|
|
|
|
6,142,731
|
|
Goodwill
|
|
|
6,780,827
|
|
|
|
6,780,827
|
|
Non-amortizable intangible assets
|
|
|
2,458,100
|
|
|
|
2,458,100
|
|
Amortizable intangible assets, net
|
|
|
848,318
|
|
|
|
742,868
|
|
Other assets
|
|
|
508,651
|
|
|
|
447,686
|
|
Total assets
|
|
$
|
17,592,367
|
|
|
$
|
17,361,406
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDER'S DEFICIT
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
$
|
140,984
|
|
|
$
|
143,097
|
|
Taxes payable
|
|
|
2,342
|
|
|
|
11,764
|
|
Employee related liabilities
|
|
|
35,217
|
|
|
|
43,315
|
|
Accrued interest payable
|
|
|
403,446
|
|
|
|
359,336
|
|
Current portion of long-term debt
|
|
|
94,723
|
|
|
|
164,818
|
|
Deferred satellite performance incentives
|
|
|
16,693
|
|
|
|
17,715
|
|
Deferred revenue
|
|
|
79,845
|
|
|
|
64,609
|
|
Other current liabilities
|
|
|
67,584
|
|
|
|
76,460
|
|
Total current liabilities
|
|
|
840,834
|
|
|
|
881,114
|
|
Long-term debt, net of current portion
|
|
|
15,821,902
|
|
|
|
15,837,512
|
|
Deferred satellite performance incentives, net of current portion
|
|
|
132,884
|
|
|
|
113,974
|
|
Deferred revenue, net of current portion
|
|
|
407,103
|
|
|
|
724,413
|
|
Deferred income taxes
|
|
|
484,076
|
|
|
|
265,181
|
|
Accrued retirement benefits
|
|
|
257,455
|
|
|
|
305,902
|
|
Other long-term liabilities
|
|
|
326,531
|
|
|
|
322,735
|
|
Redeemable noncontrolling interest
|
|
|
18,621
|
|
|
|
3,024
|
|
|
|
|
|
|
|
|
|
|
|
Shareholder's deficit:
|
|
|
|
|
Ordinary shares, $1.00 par value, 100,000,000 shares authorized
and 5,000,000 shares issued and outstanding at December 31, 2010
and December 31, 2011
|
|
|
5,000
|
|
|
|
5,000
|
|
Paid-in capital
|
|
|
1,548,380
|
|
|
|
1,571,855
|
|
Accumulated deficit
|
|
|
(2,175,814
|
)
|
|
|
(2,608,702
|
)
|
Accumulated other comprehensive loss
|
|
|
(76,507
|
)
|
|
|
(111,528
|
)
|
Total Intelsat S.A. shareholder's deficit
|
|
|
(698,941
|
)
|
|
|
(1,143,375
|
)
|
Noncontrolling interest
|
|
|
1,902
|
|
|
|
50,926
|
|
Total liabilities and shareholder's deficit
|
|
$
|
17,592,367
|
|
|
$
|
17,361,406
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTELSAT S.A.
|
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
($ in thousands)
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
December 31, 2010
|
|
December 31, 2011
|
Cash flows from operating activities:
|
|
|
|
|
Net loss
|
|
$
|
(115,077
|
)
|
|
$
|
(1,645
|
)
|
Adjustments to reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
Depreciation and amortization
|
|
|
201,828
|
|
|
|
186,244
|
|
Provision for doubtful accounts
|
|
|
3,719
|
|
|
|
(186
|
)
|
Foreign currency transaction loss
|
|
|
362
|
|
|
|
1,530
|
|
Loss on disposal of assets
|
|
|
11
|
|
|
|
17
|
|
Share-based compensation expense
|
|
|
25,318
|
|
|
|
4,429
|
|
Deferred income taxes
|
|
|
4,433
|
|
|
|
(19,840
|
)
|
Amortization of discount, premium, issuance costs and other non-cash
items
|
|
|
24,590
|
|
|
|
13,617
|
|
Interest paid-in-kind
|
|
|
41,144
|
|
|
|
4,161
|
|
Loss on early extinguishment of debt
|
|
|
741
|
|
|
|
-
|
|
Earnings from previously unconsolidated affiliates
|
|
|
(126
|
)
|
|
|
-
|
|
Unrealized gains on derivative financial instruments
|
|
|
(21,032
|
)
|
|
|
(19,484
|
)
|
Other non-cash items
|
|
|
867
|
|
|
|
1,674
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
Receivables
|
|
|
23,369
|
|
|
|
(3,344
|
)
|
Prepaid expenses and other assets
|
|
|
24,570
|
|
|
|
10,939
|
|
Accounts payable and accrued liabilities
|
|
|
97,125
|
|
|
|
34,113
|
|
Deferred revenue
|
|
|
81,970
|
|
|
|
28,569
|
|
Accrued retirement benefits
|
|
|
1,558
|
|
|
|
(2,978
|
)
|
Other long-term liabilities
|
|
|
1,828
|
|
|
|
5,024
|
|
Net cash provided by operating activities
|
|
|
397,198
|
|
|
|
242,840
|
|
Cash flows from investing activities:
|
|
|
|
|
Payments for satellites and other property and equipment (including
capitalized interest)
|
|
|
(298,778
|
)
|
|
|
(229,575
|
)
|
Loan to affiliated party
|
|
|
-
|
|
|
|
(10,000
|
)
|
Other investing activities
|
|
|
1,543
|
|
|
|
9,756
|
|
Net cash used in investing activities
|
|
|
(297,235
|
)
|
|
|
(229,819
|
)
|
Cash flows from financing activities:
|
|
|
|
|
Repayments of long-term debt
|
|
|
(56,196
|
)
|
|
|
(8,125
|
)
|
Proceeds from issuance of long-term debt
|
|
|
2,100
|
|
|
|
-
|
|
Debt issuance costs
|
|
|
(313
|
)
|
|
|
(752
|
)
|
Payment of premium on early retirement of debt
|
|
|
(495
|
)
|
|
|
-
|
|
Noncontrolling interest in New Dawn
|
|
|
93
|
|
|
|
-
|
|
Principal payments on deferred satellite performance incentives
|
|
|
(3,084
|
)
|
|
|
(3,335
|
)
|
Net cash used in financing activities
|
|
|
(57,895
|
)
|
|
|
(12,212
|
)
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(362
|
)
|
|
|
(1,530
|
)
|
Net change in cash and cash equivalents
|
|
|
41,706
|
|
|
|
(721
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
651,224
|
|
|
|
295,421
|
|
Cash and cash equivalents, end of period
|
|
$
|
692,930
|
|
|
$
|
294,700
|
|
|
|
|
|
|
|
|
|
|
|
INTELSAT S.A.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
($ in thousands)
|
|
|
|
|
|
|
|
Year Ended
|
|
Year Ended
|
|
|
December 31, 2010
|
|
December 31, 2011
|
Cash flows from operating activities:
|
|
|
|
|
Net loss
|
|
$
|
(507,769
|
)
|
|
$
|
(433,994
|
)
|
Adjustments to reconcile net loss to net cash provided by operating
activities:
|
|
|
|
|
Depreciation and amortization
|
|
|
798,817
|
|
|
|
769,440
|
|
Impairment of asset value
|
|
|
110,625
|
|
|
|
-
|
|
Provision for doubtful accounts
|
|
|
7,839
|
|
|
|
5,129
|
|
Foreign currency transaction gain
|
|
|
(1,057
|
)
|
|
|
(1,375
|
)
|
Loss on disposal of assets
|
|
|
354
|
|
|
|
846
|
|
Share-based compensation expense
|
|
|
20,673
|
|
|
|
8,385
|
|
Deferred income taxes
|
|
|
(45,223
|
)
|
|
|
(72,866
|
)
|
Amortization of discount, premium, issuance costs and other non-cash
items
|
|
|
97,174
|
|
|
|
62,855
|
|
Interest paid-in-kind
|
|
|
244,859
|
|
|
|
27,291
|
|
Loss on early extinguishment of debt
|
|
|
73,988
|
|
|
|
326,183
|
|
(Earnings) loss from previously unconsolidated affiliates
|
|
|
(503
|
)
|
|
|
24,658
|
|
Gain on sale of investment
|
|
|
(1,261
|
)
|
|
|
-
|
|
Unrealized (gains) losses on derivative financial instruments
|
|
|
22,225
|
|
|
|
(54,663
|
)
|
Other non-cash items
|
|
|
3,469
|
|
|
|
6,851
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
Receivables
|
|
|
34,846
|
|
|
|
(40,038
|
)
|
Prepaid expenses and other assets
|
|
|
(36,827
|
)
|
|
|
(8,870
|
)
|
Accounts payable and accrued liabilities
|
|
|
60,337
|
|
|
|
20,632
|
|
Deferred revenue
|
|
|
171,954
|
|
|
|
296,414
|
|
Accrued retirement benefits
|
|
|
(1,437
|
)
|
|
|
(20,693
|
)
|
Other long-term liabilities
|
|
|
(34,865
|
)
|
|
|
(125
|
)
|
Net cash provided by operating activities
|
|
|
1,018,218
|
|
|
|
916,060
|
|
Cash flows from investing activities:
|
|
|
|
|
Payments for satellites and other property and equipment (including
capitalized interest)
|
|
|
(982,127
|
)
|
|
|
(844,688
|
)
|
Proceeds from sale of investment
|
|
|
28,594
|
|
|
|
-
|
|
Capital contributions to previously unconsolidated affiliates
|
|
|
(12,209
|
)
|
|
|
(12,209
|
)
|
Loan to affiliated party
|
|
|
-
|
|
|
|
(10,000
|
)
|
Other investing activities
|
|
|
11,128
|
|
|
|
16,466
|
|
Net cash used in investing activities
|
|
|
(954,614
|
)
|
|
|
(850,431
|
)
|
Cash flows from financing activities:
|
|
|
|
|
Repayments of long-term debt
|
|
|
(801,785
|
)
|
|
|
(6,331,144
|
)
|
Proceeds from issuance of long-term debt
|
|
|
1,025,565
|
|
|
|
6,119,425
|
|
Debt issuance costs
|
|
|
(32,376
|
)
|
|
|
(70,091
|
)
|
Capital contribution from parent
|
|
|
18,000
|
|
|
|
-
|
|
Payment of premium on early retirement of debt
|
|
|
(44,613
|
)
|
|
|
(171,047
|
)
|
Noncontrolling interest in New Dawn
|
|
|
1,128
|
|
|
|
1,734
|
|
Principal payments on deferred satellite performance incentives
|
|
|
(15,030
|
)
|
|
|
(14,111
|
)
|
Principal payments on capital lease obligations
|
|
|
(191
|
)
|
|
|
-
|
|
Net cash provided by (used in) financing activities
|
|
|
150,698
|
|
|
|
(465,234
|
)
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
1,057
|
|
|
|
1,375
|
|
Net change in cash and cash equivalents
|
|
|
215,359
|
|
|
|
(398,230
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
477,571
|
|
|
|
692,930
|
|
Cash and cash equivalents, end of period
|
|
$
|
692,930
|
|
|
$
|
294,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTELSAT S.A.
|
UNAUDITED RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES
|
TO FREE CASH FLOW FROM OPERATIONS
|
($ in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Year Ended
|
|
Year Ended
|
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
|
2010
|
|
2011
|
|
2010
|
|
2011
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$ 397,198
|
|
$ 242,840
|
|
$ 1,018,218
|
|
$ 916,060
|
Payments for satellites and other property and equipment
(including capitalized interest)
|
|
(298,778)
|
|
(229,575)
|
|
(982,127)
|
|
(844,688)
|
Free cash flow from operations
|
|
$ 98,420
|
|
$ 13,265
|
|
$ 36,091
|
|
$ 71,372
|
|
|
|
|
|
|
|
|
|
Note:
Free cash flow from 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
operations is not a measurement of cash flow under GAAP. Intelsat
believes free cash flow from operations is a useful measure of financial
performance that shows a company's ability to fund its operations. Free
cash flow from 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 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 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 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.
[ Back To TMCnet.com's Homepage ]
|