8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): August 7, 2017

 

 

GOGO INC.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-35975   27-1650905

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

111 North Canal, Suite 1500

Chicago, IL

  60606
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: 312-517-5000

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Item 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

On August 7, 2017, Gogo Inc. (the “Company”) issued a press release announcing its results of operations for the second quarter ended June 30, 2017. A copy of the press release is attached hereto as Exhibit 99.1.

Item 7.01 REGULATION FD DISCLOSURE.

In connection with its quarterly earnings conference call to be held on August 7, 2017, the Company will use the attached second quarter 2017 supplemental package. Please visit the Company’s investor relations website at http://ir.gogoair.com for Webcast access information regarding this conference call. A copy of the supplemental package is attached hereto as Exhibit 99.2.

Item 9.01 FINANCIAL STATEMENTS AND EXHIBITS.

 

Exhibit No.

  

Description

99.1    Press Release dated August 7, 2017
99.2    Second Quarter 2017 Supplemental Package


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

GOGO INC.
By:  

/s/ Barry L. Rowan

 

Barry Rowan

Executive Vice President and

  Chief Financial Officer

Date: August 7, 2017


EXHIBIT INDEX TO CURRENT REPORT ON FORM 8-K

Dated August 7, 2017

99.1 Press Release dated August 7, 2017

99.2 Second Quarter 2017 Supplemental Package

EX-99.1

Exhibit 99.1

 

LOGO

 

Investor Relations Contact:    Media Relations Contact:
Varvara Alva    Meredith Payette
312-517-6460    312-517-6216
ir@gogoair.com    pr@gogoair.com

Gogo Announces Second Quarter 2017 Financial Results

 

    Record quarterly revenue of $173 million, up 17% from prior year

 

    2Ku now installed on 248 aircraft with nine airlines globally

 

    Reaffirms 2017 2Ku installation guidance of 450 to 550 aircraft

CHICAGO, August 7, 2017 – Gogo (NASDAQ: GOGO), the leading global provider of broadband connectivity products and services for aviation, today announced its financial results for the quarter ended June 30, 2017.

Second Quarter 2017 Consolidated Financial Results

 

    Revenue increased to $172.8 million, up 17% from Q2 2016. Service revenue increased to $154.1 million, up 21% from Q2 2016, on a 9% increase in commercial aircraft online to 3,109, a 17% increase in ATG business aircraft online to 4,453, and increased customer usage across all segments.

 

    Net loss increased to $44.2 million, a 10% increase from Q2 2016, and Adjusted EBITDA(1) decreased to $9.9 million, down 31% from Q2 2016. Both net loss and Adjusted EBITDA in Q2 2017 included $14.0 million in increased costs related to the launch of 2Ku service for new and existing airline partners, OEM 2Ku programs, and costs associated with the development of Gogo’s next generation ATG solution.

 

    Capital expenditures increased to $74.1 million from $47.6 million in Q2 2016. Cash CapEx(1) increased to $65.6 million from $39.8 million in Q2 2016 due to an increase in success-based airborne equipment purchases in advance of heavy 2Ku installations in the second half of 2017.

“We launched 2Ku service on five new airlines in the quarter and are on plan to meet our targeted increase in installations during the second half of the year,” said Michael Small, Gogo’s President and CEO. “While these installs require up-front investment, they will all produce positive returns in the future.”

“Our planned increase in investments in the second quarter lay the foundation for future growth in revenue and profitability,” said Barry Rowan, Gogo’s Executive Vice President and CFO. “We expect Adjusted EBITDA to increase substantially in the second half of 2017 and into 2018, and we are on track to generate positive free cash flow in 2019.”

Second Quarter 2017 Business Segment Financial Results

Commercial Aviation—North America (CA-NA)

CA-NA connectivity take rate rose more than 20% in the quarter, increasing ARPA to more than $141,000 on an annualized basis.

 

    Aircraft online reached 2,791, up 195 aircraft from Q2 2016. As of June 30, 2017, CA-NA had approximately 740 aircraft awarded for installation or conversion to 2Ku, 60 of which are net new aircraft.

 

    Total revenue increased to $101.0 million, up 9% from Q2 2016, primarily driven by higher aircraft online.

 

    Segment profit decreased to $16.2 million, down 13% from Q2 2016, primarily due to costs associated with launching 2Ku service and the development of its next generation ATG solution. Segment profit as a percentage of segment revenue was 16% in Q2 2017, down from 20% in Q2 2016.


Commercial Aviation—Rest of World (CA-ROW)

CA-ROW revenue doubled year-over-year for the second consecutive quarter and ARPA grew 56% to more than $226,000 on an annualized basis as passenger demand continued to grow.

 

    Aircraft online reached 318, up 69 aircraft from Q2 2016. CA-ROW had approximately 620 net new 2Ku awarded but not yet installed aircraft as of June 30, 2017.

 

    Total revenue increased to $14.1 million, up 145% from Q2 2016, driven primarily by higher ARPA and an increase in aircraft online.

 

    Segment loss increased to $31.4 million from $23.3 million in Q2 2016, as a result of launching 2Ku service on several new airline partners and advancing OEM programs.

Business Aviation (BA)

BA service revenue grew 30% with segment profit increasing 33% and segment profit margin expanding to 44%. This growth demonstrates the continued strong demand for Gogo’s ATG systems and services in the large and growing market opportunity of more than 20,000 North American business and turboprop aircraft.

 

    Service revenue increased to $42.2 million, up 30% from Q2 2016, driven primarily by a 17% increase in ATG systems online and a 14% increase in average monthly service revenue per ATG unit online.

 

    Equipment revenue decreased to $15.6 million, down $1.1 million from Q2 2016.

 

    Total segment revenue increased to $57.8 million, up 18% from Q2 2016.

 

    Segment profit increased to $25.2 million, up 33% from Q2 2016. Segment profit as a percentage of segment revenue was 44% in Q2 2017, up from 39% in Q2 2016, on an increased mix of higher margin service revenue and lower engineering, design and development expenses.

Recent Developments

 

    Launched 2Ku service on five airlines: Air Canada Rouge, British Airways, JTA, Virgin Atlantic, and Virgin Australia.

 

    The first OEM installation of 2Ku on an Airbus A350 has been completed and is ready for delivery to Delta.

 

    Next generation ATG achieved speeds of 134Mbps in the lab and remains on track for its expected deployment in 2018, and Gogo introduced a new satellite modem capable of delivering more than 16 times the throughput of the existing satellite modem.

 

    BA launched its connected aircraft services platform, introduced new Smart Cabin Services (SCS) and partnered with Rockwell Collins to deliver real-time moving maps for its customers via the newly launched platform.

Business Outlook

Gogo reaffirms all 2017 and long-term guidance previously provided in the fourth quarter 2016 earnings press release. The Company expects:

 

    2017 2Ku installations of 450 to 550 aircraft, including approximately 150 in CA-ROW.

 

    Total revenue at the high end of guidance range of $670 million to $695 million.

 

    Adjusted EBITDA at the low end of guidance range of $60 million to $75 million, as a result of investments in launching 2Ku service for new and existing airline partners, OEM programs, and development of Gogo’s next generation ATG solution. Adjusted EBITDA is expected to increase substantially in the second half of 2017 and in 2018.

 

    Gross capital expenditures of $290 million to $330 million and Cash CapEx of $230 million to $260 million, of which approximately 70% is related to success-based airborne equipment purchases.

 

(1) See Non-GAAP Financial Measures below


Conference Call

The second quarter conference call will be held on August 7th, 2017 at 8:30 a.m. ET. A live webcast of the conference call, as well as a replay, will be available online on the Investor Relations section of the company’s website at http://ir.gogoair.com. Participants can also access the call by dialing (844) 464-3940 (within the United States and Canada) or (765) 507-2646 (international dialers) and entering conference ID number 54679937.

Non-GAAP Financial Measures

We report certain non-GAAP financial measurements, including Adjusted EBITDA and Cash CapEx in the supplemental tables below. Management uses Adjusted EBITDA and Cash CapEx for business planning purposes, including managing our business against internally projected results of operations and measuring our performance and liquidity. These supplemental performance measures also provide another basis for comparing period to period results by excluding potential differences caused by non-operational and unusual or non-recurring items. These supplemental performance measurements may vary from and may not be comparable to similarly titled measures by other companies. Adjusted EBITDA and Cash CapEx are not recognized measurements under accounting principles generally accepted in the United States, or GAAP, and when analyzing our performance with Adjusted EBITDA or liquidity with Cash CapEx, as applicable, investors should (i) evaluate each adjustment in our reconciliation to net loss attributable to common stock, and the explanatory footnotes regarding those adjustments, (ii) use Adjusted EBITDA in addition to, and not as an alternative to, net loss attributable to common stock as a measure of operating results, and (iii) use Cash CapEx in addition to, and not as an alternative to, consolidated capital expenditures when evaluating our liquidity. No reconciliation of the forecasted range for Adjusted EBITDA for fiscal 2017 is included in this release because we are unable to quantify certain amounts that would be required to be included in the corresponding GAAP measure without unreasonable efforts and we believe such reconciliation would imply a degree of precision that would be confusing or misleading to investors. In particular, we are not able to provide a reconciliation for the forecasted range of Adjusted EBITDA due to variability in the timing of aircraft installations and deinstallations impacting depreciation expense and amortization of deferred airborne leasing proceeds.

Cautionary Note Regarding Forward-Looking Statements

Certain disclosures in this press release and related comments by our management include forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, statements regarding our business outlook, industry, business strategy, plans, goals and expectations concerning our market position, international expansion, future technologies, future operations, margins, profitability, future efficiencies, capital expenditures, liquidity and capital resources and other financial and operating information. When used in this discussion, the words “anticipate,” “assume,” “believe,” “budget,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “will,” “future” and the negative of these or similar terms and phrases are intended to identify forward-looking statements in this press release.

Forward-looking statements reflect our current expectations regarding future events, results or outcomes. These expectations may or may not be realized. Although we believe the expectations reflected in the forward-looking statements are reasonable, we can give you no assurance these expectations will prove to have been correct. Some of these expectations may be based upon assumptions, data or judgments that prove to be incorrect. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following: the loss of, or failure to realize benefits from, agreements with our airline partners or any failure to renew any existing agreements upon expiration or termination; the failure to maintain airline satisfaction with our equipment or our service; any inability to timely and efficiently deploy our 2Ku service or develop and deploy our next-generation ATG solution or other components of our technology roadmap for any reason, including regulatory delays or failures, or delays on the part of any of our suppliers, some of whom are single source, or the failure by our airline partners to roll out equipment upgrades, new services or adopt new technologies in order to support increased network capacity demands; the timing of deinstallation of our equipment from aircraft, including deinstallations resulting from aircraft retirements and other deinstallations permitted by certain airline contract provisions; the loss of relationships with original equipment manufacturers or dealers; our ability to develop or purchase ATG and satellite network capacity sufficient to accommodate current and expected growth in passenger demand in North America and internationally as we expand; our reliance on third-party suppliers, some of whom are single source, for satellite capacity and other services and the equipment we use to provide services to commercial airlines and


their passengers and business aviation customers; unfavorable economic conditions in the airline industry and/or the economy as a whole; our ability to expand our international or domestic operations, including our ability to grow our business with current and potential future airline partners; an inability to compete effectively with other current or future providers of in-flight connectivity services and other products and services that we offer, including on the basis of price, service performance and line-fit availability; our ability to successfully develop and monetize new products and services such as Gogo Vision and Gogo TV, including those that were recently released, are currently being offered on a limited or trial basis, or are in various stages of development; our ability to certify and install our equipment and deliver our products and services, including newly developed products and services, on schedules consistent with our contractual commitments to customers; the failure of our equipment or material defects or errors in our software resulting in recalls or substantial warranty claims; a revocation of, or reduction in, our right to use licensed spectrum, the availability of other air-to-ground spectrum to a competitor or the repurposing by a competitor of other spectrum for air-to-ground use; our use of open source software and licenses; the effects of service interruptions or delays, technology failures and equipment failures or malfunctions arising from defects or errors in our software or defects in or damage to our equipment; the limited operating history of our CA-ROW segment; contract changes and implementation issues resulting from decisions by airlines to transition from the retail model to the airline directed model; increases in our projected capital expenditures due to, among other things, unexpected costs incurred in connection with the roll-out of our technology roadmap or our international expansion; compliance with U.S. and foreign government regulations and standards, including those related to regulation of the Internet, including e-commerce or online video distribution changes, and the installation and operation of satellite equipment and our ability to obtain and maintain all necessary regulatory approvals to install and operate our equipment in the United States and foreign jurisdictions; our, or our technology suppliers’, inability to effectively innovate; costs associated with defending pending or future intellectual property infringement and other litigation or claims; our ability to protect our intellectual property; breaches of the security of our information technology network, resulting in unauthorized access to our customers’ credit card information or other personal information; any negative outcome or effects of future litigation; our substantial indebtedness; limitations and restrictions in the agreements governing our indebtedness and our ability to service our indebtedness; our ability to obtain additional financing on acceptable terms or at all; fluctuations in our operating results; our ability to attract and retain customers and to capitalize on revenue from our platform; the demand for and market acceptance of our products and services; changes or developments in the regulations that apply to us, our business and our industry, including changes or developments affecting the ability of passengers or airlines to use our in-flight connectivity services, including the recent U.S. and U.K. bans on the use of certain personal devices such as laptops and tablets on certain aircraft flying certain routes; a future act or threat of terrorism, cyber-security attack or other events that could result in adverse regulatory changes or developments as referenced above, or otherwise adversely affect our business and industry; our ability to attract and retain qualified employees, including key personnel; the effectiveness of our marketing and advertising and our ability to maintain and enhance our brands; our ability to manage our growth in a cost-effective manner and integrate and manage acquisitions; compliance with anti-corruption laws and regulations in the jurisdictions in which we operate, including the Foreign Corrupt Practices Act and the (U.K.) Bribery Act 2010; restrictions on the ability of U.S. companies to do business in foreign countries, including, among others, restrictions imposed by the U.S. Office of Foreign Assets Control; difficulties in collecting accounts receivable; our ability to successfully implement our new enterprise resource planning system and other improvements to systems and procedures needed to support our growth.

Additional information concerning these and other factors can be found under the caption “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2016 filed with the Securities and Exchange Commission on February 27, 2017and in our quarterly report on Form 10-Q for the quarter ended March 31, 2017 as filed with the SEC on May 4, 2017.

Any one of these factors or a combination of these factors could materially affect our financial condition or future results of operations and could influence whether any forward-looking statements contained in this report ultimately prove to be accurate. Our forward-looking statements are not guarantees of future performance, and you should not place undue reliance on them. All forward-looking statements speak only as of the date made and we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

About Gogo

Gogo is the in-flight internet company. We are the leading global provider of broadband connectivity products and services for aviation. We design and source innovative network solutions that connect aircraft to the Internet, and develop software and platforms that enable customizable solutions for and by our aviation partners. Once connected, we provide industry leading reliability around the world. Our mission is to help aviation go farther by making planes fly smarter, so our aviation partners perform better and their passengers travel happier.


You can find Gogo’s products and services on thousands of aircraft operated by the leading global commercial airlines and thousands of private aircraft, including those of the largest fractional ownership operators. Gogo is headquartered in Chicago, IL with additional facilities in Broomfield, CO and locations across the globe. Connect with us at gogoair.com.


Gogo Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except per share amounts)

 

     For the Three Months
Ended June 30,
     For the Six Months
Ended June 30,
 
     2017      2016      2017      2016  

Revenue:

           

Service revenue

   $ 154,076      $ 127,587      $ 300,571      $ 246,307  

Equipment revenue

     18,724        19,952        37,635        42,978  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenue

     172,800        147,539        338,206        289,285  
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating expenses:

           

Cost of service revenue (exclusive of items shown below)

     69,127        53,396        133,940        108,250  

Cost of equipment revenue (exclusive of items shown below)

     14,649        12,477        26,297        26,225  

Engineering, design and development

     35,685        24,718        71,949        46,366  

Sales and marketing

     16,564        16,750        30,959        31,492  

General and administrative

     23,549        22,388        46,098        43,377  

Depreciation and amortization

     30,562        24,906        60,997        49,263  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

     190,136        154,635        370,240        304,973  
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating loss

     (17,336      (7,096      (32,034      (15,688
  

 

 

    

 

 

    

 

 

    

 

 

 

Other (income) expense:

           

Interest income

     (771      (166      (1,316      (212

Interest expense

     27,226        17,557        54,169        33,853  

Loss on extinguishment of debt

     —          15,406        —          15,406  

Adjustment of deferred financing costs

     —          77        —          (792

Other (income) expense

     56        3        94        (171
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other expense

     26,511        32,877        52,947        48,084  
  

 

 

    

 

 

    

 

 

    

 

 

 

Loss before income taxes

     (43,847      (39,973      (84,981      (63,772

Income tax provision

     362        221        595        528  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net loss

   $ (44,209    $ (40,194    $ (85,576    $ (64,300
  

 

 

    

 

 

    

 

 

    

 

 

 

Net loss attributable to common stock per share—basic and diluted

   $ (0.56    $ (0.51    $ (1.08    $ (0.82
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average number of shares—basic and diluted

     79,334        78,849        79,237        78,793  
  

 

 

    

 

 

    

 

 

    

 

 

 


Gogo Inc. and Subsidiaries

Unaudited Condensed Consolidated Balance Sheets

(in thousands, except share and per share data)

 

     June 30,
2017
    December 31,
2016
 

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 96,416     $ 117,302  

Short-term investments

     283,241       338,477  
  

 

 

   

 

 

 

Total cash, cash equivalents and short-term investments

     379,657       455,779  

Accounts receivable, net of allowances of $657 and $499, respectively

     87,097       73,743  

Inventories

     52,041       50,266  

Prepaid expenses and other current assets

     20,870       24,942  
  

 

 

   

 

 

 

Total current assets

     539,665       604,730  
  

 

 

   

 

 

 

Non-current assets:

    

Property and equipment, net

     583,245       519,810  

Intangible assets, net

     90,296       85,175  

Goodwill

     620       620  

Long-term restricted cash

     6,873       7,773  

Other non-current assets

     56,557       28,088  
  

 

 

   

 

 

 

Total non-current assets

     737,591       641,466  
  

 

 

   

 

 

 

Total assets

   $ 1,277,256     $ 1,246,196  
  

 

 

   

 

 

 

Liabilities and Stockholders’ deficit

    

Current liabilities:

    

Accounts payable

   $ 29,471     $ 31,689  

Accrued liabilities

     148,569       132,055  

Accrued airline revenue share

     15,504       15,521  

Deferred revenue

     36,817       32,722  

Deferred airborne lease incentives

     35,342       36,277  

Current portion of long-term debt and capital leases

     2,613       2,799  
  

 

 

   

 

 

 

Total current liabilities

     268,316       251,063  
  

 

 

   

 

 

 

Non-current liabilities:

    

Long-term debt

     880,371       800,715  

Deferred airborne lease incentives

     117,459       135,879  

Deferred tax liabilities

     8,791       8,264  

Other non-current liabilities

     118,833       90,668  
  

 

 

   

 

 

 

Total non-current liabilities

     1,125,454       1,035,526  
  

 

 

   

 

 

 

Total liabilities

     1,393,770       1,286,589  
  

 

 

   

 

 

 

Commitments and contingencies (Note 11)

     —         —    

Stockholders’ deficit

    

Common stock

     9       9  

Additional paid-in-capital

     888,100       879,135  

Accumulated other comprehensive loss

     (1,673     (2,163

Accumulated deficit

     (1,002,950     (917,374
  

 

 

   

 

 

 

Total stockholders’ deficit

     (116,514     (40,393
  

 

 

   

 

 

 

Total liabilities and stockholders’ deficit

   $ 1,277,256     $ 1,246,196  
  

 

 

   

 

 

 

See the Notes to Unaudited Condensed Consolidated Financial Statements


Gogo Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Cash Flows

(in thousands)

 

     For the Six Months
Ended June 30,
 
     2017     2016  

Operating activities:

    

Net loss

   $ (85,576   $ (64,300

Adjustments to reconcile net loss to cash used in operating activities:

    

Depreciation and amortization

     60,997       49,263  

Loss on asset disposals/abandonments

     3,477       924  

Deferred income taxes

     527       420  

Stock-based compensation expense

     9,724       7,986  

Loss of extinguishment of debt

     —         15,406  

Amortization of deferred financing costs

     1,799       2,163  

Accretion and amortization of debt discount and premium

     9,142       8,508  

Adjustment of deferred financing costs

     —         (792

Changes in operating assets and liabilities:

    

Accounts receivable

     (13,316     4,409  

Inventories

     (1,775     (4,155

Prepaid expenses and other current assets

     4,468       (12,428

Accounts payable

     1,444       (1,598

Accrued liabilities

     2,830       (2,873

Deferred airborne lease incentives

     6,374       8,374  

Deferred revenue

     5,024       14,235  

Deferred rent

     103       443  

Accrued airline revenue share

     (27     1,005  

Accrued interest

     963       3,012  

Other non-current assets and liabilities

     (3,790     (5,641
  

 

 

   

 

 

 

Net cash used in operating activities

     2,388       24,361  
  

 

 

   

 

 

 

Investing activities:

    

Proceeds from the sale of property and equipment

     —         1  

Purchases of property and equipment

     (128,892     (71,048

Acquisition of intangible assets—capitalized software

     (16,851     (13,993

Purchases of short-term investments

     (193,845     (259,068

Redemptions of short-term investments

     249,081       99,886  

(Decrease) increase in restricted cash

     500       (14
  

 

 

   

 

 

 

Net cash used in investing activities

     (90,007     (244,236
  

 

 

   

 

 

 

Financing activities:

    

Proceeds from the issuance of senior secured notes

     70,200       525,000  

Payments on amended and restated credit agreement

     —         (310,132

Payment of issuance costs

     (1,485     (10,610

Payments on capital leases

     (1,540     (1,218

Stock-based compensation activity

     (759     (346
  

 

 

   

 

 

 

Net cash provided by financing activities

     66,416       202,694  
  

 

 

   

 

 

 

Effect of exchange rate changes on cash

     317       (233

Decrease in cash and cash equivalents

     (20,886     (17,414

Cash and cash equivalents at beginning of period

     117,302       147,342  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 96,416     $ 129,928  
  

 

 

   

 

 

 


Gogo Inc. and Subsidiaries

Supplemental Information – Key Operating Metrics

Commercial Aviation North America

 

     For the Three Months
Ended June 30,
    For the Six Months
Ended June 30
 
     2017     2016     2017     2016  

Aircraft online (at period end)

     2,791       2,596       2,791       2,596  

Aircraft equivalents (average during the period)

     2,816       2,622       2,794       2,567  

Average monthly service revenue per aircraft equivalent (ARPA)

   $ 11,784     $ 11,483     $ 11,789     $ 11,314  

Gross passenger opportunity (GPO) (in thousands)

     108,480       100,458       204,088       190,461  

Total average revenue per session (ARPS)

   $ 10.86     $ 12.94     $ 11.01     $ 12.99  

Connectivity take rate

     7.7     6.3     8.0     6.4

Commercial Aviation Rest of World

 
     For the Three Months
Ended June 30,
    For the Six Months
Ended June 30,
 
     2017     2016     2017     2016  

Aircraft online (at period end)

     318       249       318       249  

Aircraft equivalents (average during the period)

     247       196       227       186  

ARPA

   $ 18,872     $ 12,065     $ 17,932     $ 11,851  

 

    Aircraft online. We define aircraft online as the total number of commercial aircraft on which our equipment is installed and service has been made commercially available as of the last day of each period presented. We assign aircraft to CA-NA or CA-ROW at the time of contract signing as follows: (i) all aircraft operated by North American airlines and under contract for ATG or ATG-4 service are assigned to CA-NA, (ii) all aircraft operated by North American airlines and under a contract for satellite service are assigned to CA-NA or CA-ROW based on whether the routes flown by such aircraft under the contract are anticipated to be predominantly within or outside of North America at the time the contract is signed, and (iii) all aircraft operated by non-North American airlines and under a contract are assigned to CA-ROW.

 

    Aircraft equivalents. We define aircraft equivalents for a segment as the total number of commercial aircraft online (as defined above) multiplied by the percentage of flights flown by such aircraft within the scope of that segment, rounded to the nearest whole aircraft and expressed as an average of the month end figures for each month in the period. This methodology takes into account the fact that during a particular period certain aircraft may fly routes outside the scope of the segment to which they are assigned for purposes of the calculation of aircraft online.

 

    Average monthly service revenue per aircraft equivalent (“ARPA”). We define ARPA for a segment as the aggregate service revenue plus monthly service fees, some of which are reported as a reduction to cost of service revenue for that segment for the period divided by the number of months in the period, and further divided by the number of aircraft equivalents (as defined above) for that segment during the period.

 

    Gross passenger opportunity (“GPO”). We define GPO as the aggregate number of passengers who board commercial aircraft on which Gogo service has been available at any time during the period presented. When actual passenger counts are available directly from our airline partners, we aggregate such counts across flights on Gogo-equipped aircraft. When not available directly from our airline partners, we estimate GPO. Estimated GPO is calculated by first estimating the number of flights occurring on each Gogo-equipped aircraft, then multiplying by the number of seats on that aircraft, and finally multiplying by a seat factor that is determined from historical information provided to us in arrears by our airline partners. The estimated number of flights is derived from real-time flight information provided to our front-end systems by Air Radio Inc. (ARINC), direct airline feeds and supplementary third-party data sources. These aircraft-level estimates are then aggregated with any available airline-provided passenger counts to obtain total GPO.

 

   

Total average revenue per session (“ARPS”). We define ARPS as revenue from Passenger Connectivity, excluding


non-session related revenue, divided by the total number of sessions during the period. A session, or a “use” of Passenger Connectivity, is defined as the use by a unique passenger of Passenger Connectivity on a flight segment. Multiple logins or purchases under the same user name during one flight segment count as only one session.

 

    Connectivity take rate. We define connectivity take rate as the number of sessions during the period expressed as a percentage of GPO. Included in our connectivity take-rate calculation are sessions for which we did not receive revenue, including those provided pursuant to free promotional campaigns and, to a lesser extent, as a result of complimentary passes distributed by our customer service representatives for unforeseen technical issues. For the periods listed above, the number of sessions for which we did not receive revenue was not material.


Business Aviation

 
     For the Three Months
Ended June 30,
     For the Six Months
Ended June 30,
 
     2017      2016      2017      2016  

Aircraft online (at period end)

           

Satellite

     5,464        5,458        5,464        5,458  

ATG

     4,453        3,795        4,453        3,795  

Average monthly service revenue per aircraft online

           

Satellite

   $ 236      $ 226      $ 230      $ 220  

ATG

     2,872        2,529        2,835        2,514  

Units Sold

           

Satellite

     99        108        187        241  

ATG

     197        191        386        393  

Average equipment revenue per unit sold (in thousands)

           

Satellite

   $ 42      $ 44      $ 44      $ 43  

ATG

     52        57        54        58  

 

    Satellite aircraft online. We define satellite aircraft online as the total number of business aircraft for which we provide satellite services as of the last day of each period presented.

 

    ATG aircraft online. We define ATG aircraft online as the total number of business aircraft for which we provide ATG services as of the last day of each period presented.

 

    Average monthly service revenue per satellite aircraft online. We define average monthly service revenue per satellite aircraft online as the aggregate satellite service revenue for the period divided by the number of months in the period, divided by the number of satellite aircraft online during the period (expressed as an average of the month end figures for each month in such period).

 

    Average monthly service revenue per ATG aircraft online. We define average monthly service revenue per ATG aircraft online as the aggregate ATG service revenue for the period divided by the number of months in the period, divided by the number of ATG aircraft online during the period (expressed as an average of the month end figures for each month in such period).

 

    Units sold. We define units sold as the number of satellite or ATG units for which we recognized revenue during the period. In the three and six months ended June 30, 2017, we recognized revenue on 3 Gogo Biz 4G units that were previously deferred.

 

    Average equipment revenue per satellite unit sold. We define average equipment revenue per satellite unit sold as the aggregate equipment revenue earned from all satellite units sold during the period, divided by the number of satellite units sold.

 

    Average equipment revenue per ATG unit sold. We define average equipment revenue per ATG unit sold as the aggregate equipment revenue from all ATG units sold during the period, divided by the number of ATG units sold.


Gogo Inc. and Subsidiaries

Supplemental Information – Segment Revenue and Segment Profit (Loss)(1)

(in thousands, Unaudited)

 

     For the Three Months Ended
June 30, 2017
 
     CA-NA      CA-ROW      BA  

Service revenue

   $ 98,679      $ 13,188      $ 42,209  

Equipment revenue

     2,272        885        15,567  
  

 

 

    

 

 

    

 

 

 

Total revenue

   $ 100,951      $ 14,073      $ 57,776  
  

 

 

    

 

 

    

 

 

 

Segment profit (loss)

   $ 16,191      $ (31,403    $ 25,202  
  

 

 

    

 

 

    

 

 

 
     For the Three Months Ended
June 30, 2016
 
     CA-NA      CA-ROW      BA  

Service revenue

   $ 89,808      $ 5,376      $ 32,403  

Equipment revenue

     2,879        368        16,705  
  

 

 

    

 

 

    

 

 

 

Total revenue

   $ 92,687      $ 5,744      $ 49,108  
  

 

 

    

 

 

    

 

 

 

Segment profit (loss)

   $ 18,641      $ (23,300    $ 19,016  
  

 

 

    

 

 

    

 

 

 
     For the Six Months Ended
June 30, 2017
 
     CA-NA      CA-ROW      BA  

Service revenue

   $ 195,824      $ 22,556      $ 82,191  

Equipment revenue

     3,943        1,803        31,889  
  

 

 

    

 

 

    

 

 

 

Total revenue

   $ 199,767      $ 24,359      $ 114,080  
  

 

 

    

 

 

    

 

 

 

Segment profit (loss)

   $ 27,350      $ (57,958    $ 51,317  
  

 

 

    

 

 

    

 

 

 
     For the Six Months Ended
June 30, 2016
 
     CA-NA      CA-ROW      BA  

Service revenue

   $ 173,217      $ 9,978      $ 63,112  

Equipment revenue

     6,517        371        36,090  
  

 

 

    

 

 

    

 

 

 

Total revenue

   $ 179,734      $ 10,349      $ 99,202  
  

 

 

    

 

 

    

 

 

 

Segment profit (loss)

   $ 32,457      $ (43,021    $ 39,240  
  

 

 

    

 

 

    

 

 

 

 

(1) Segment profit (loss) is defined as net income (loss) attributable to common stock before interest expense, interest income, income taxes, depreciation and amortization, certain non-cash charges (including amortization of deferred airborne lease incentives and stock compensation expense) and other income (expense).


Gogo Inc. and Subsidiaries

Supplemental Information – Segment Cost of Service Revenue(1)

(in thousands, Unaudited)

 

     For the Three Months
Ended June 30,
 
     2017      2016  

CA-NA

   $ 37,954      $ 33,797  

BA

     9,877        8,898  

CA-ROW

     21,296        10,701  
  

 

 

    

 

 

 

Total

   $ 69,127      $ 53,396  
  

 

 

    

 

 

 
     For the Six Months
Ended June 30,
 
     2017      2016  
  

 

 

    

 

 

 

CA-NA

   $ 74,701      $ 70,371  

BA

     19,386        17,317  

CA-ROW

     39,853        20,562  
  

 

 

    

 

 

 

Total

   $ 133,940      $ 108,250  
  

 

 

    

 

 

 

 

(1) Excludes depreciation and amortization expense.

Gogo Inc. and Subsidiaries

Supplemental Information – Segment Cost of Equipment Revenue(1)

(in thousands, Unaudited)

 

     For the Three Months
Ended June 30,
 
     2017      2016  

CA-NA

   $ 3,214      $ 2,862  

BA

     10,600        9,365  

CA-ROW

     835        250  
  

 

 

    

 

 

 

Total

   $ 14,649      $ 12,477  
  

 

 

    

 

 

 
     For the Six Months
Ended June 30,
 
     2017      2016  

CA-NA

   $ 4,581      $ 6,809  

BA

     20,237        19,166  

CA-ROW

     1,479        250  
  

 

 

    

 

 

 

Total

   $ 26,297      $ 26,225  
  

 

 

    

 

 

 

 

(1) Excludes depreciation and amortization expense.


Gogo Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

(in thousands, except per share amounts)

(unaudited)

 

     For the Three Months
Ended June 30,
    For the Six Months
Ended June 30,
 
     2017     2016     2017     2016  

Adjusted EBITDA:

        

Net loss attributable to common stock (GAAP)

   $ (44,209   $ (40,194   $ (85,576   $ (64,300

Interest expense

     27,226       17,557       54,169       33,853  

Interest income

     (771     (166     (1,316     (212

Income tax provision

     362       221       595       528  

Depreciation and amortization

     30,562       24,906       60,997       49,263  
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     13,170       2,324       28,869       19,132  

Stock-based compensation expense

     5,394       3,788       9,724       7,986  

Amortization of deferred airborne lease incentives

     (8,630     (7,241     (17,978     (12,885

Loss on extinguishment of debt

     —         15,406       —         15,406  

Adjustment of deferred financing costs

     —         77       —         (792
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 9,934     $ 14,354     $ 20,615     $ 28,847  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash CAPEX:

        

Consolidated capital expenditures (GAAP) (1)

   $ (74,135   $ (47,615   $ (145,743   $ (85,041

Change in deferred airborne lease incentives (2)

     (111     683       3,505       8,344  

Amortization of deferred airborne lease incentives (2)

     8,608       7,175       17,917       12,761  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash CAPEX

   $ (65,638   $ (39,757   $ (124,321   $ (63,936
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) See unaudited condensed consolidated statements of cash flows.
(2) Excludes deferred airborne lease incentives and related amortization associated with STCs for the three and six month periods ended June 30, 2017 and 2016 as STC costs are expensed as incurred as part of Engineering, Design and Development.
     For the Year Ending
December 31, 2017
 
     Low      High  
Cash CapEx Guidance:      

Consolidated capital expenditures (GAAP)

   $ (290,000    $ (330,000

Deferred airborne lease incentives

     60,000        70,000  
  

 

 

    

 

 

 

Cash CapEx

   $ (230,000    $ (260,000
  

 

 

    

 

 

 

 

(3) See unaudited condensed consolidated statements of cash flows.
(4) Excludes deferred airborne lease incentives and related amortization associated with STCs for the three month periods ended June 30, 2017 and 2016 as STC costs are expensed as incurred as part of Engineering, Design and Development.


Definition of Non-GAAP Measures

EBITDA represents net income (loss) attributable to common stock before income taxes, interest income, interest expense, depreciation expense and amortization of other intangible assets.

Adjusted EBITDA represents EBITDA adjusted for (i) stock-based compensation expense, (ii) amortization of deferred airborne lease incentives (iii) loss on extinguishment of debt and (iv) adjustment of deferred financing costs. Our management believes that the use of Adjusted EBITDA eliminates items that, management believes, have less bearing on our operating performance, thereby highlighting trends in our core business which may not otherwise be apparent. It also provides an assessment of controllable expenses, which are indicators management uses to determine whether current spending decisions need to be adjusted in order to meet financial goals and achieve optimal financial performance.

We believe the exclusion of stock-based compensation expense from Adjusted EBITDA is appropriate given the significant variation in expense that can result from using the Black-Scholes model to determine the fair value of such compensation. The fair value of our stock options is determined using the Black-Scholes model and varies based on fluctuations in the assumptions used in this model, including inputs that are not necessarily directly related to the performance of our business, such as the expected volatility, the risk-free interest rate and the expected life of the options. Therefore, we believe the exclusion of this cost provides a clearer view of the operating performance of our business. Further, stock option grants made at a certain price and point in time do not necessarily reflect how our business is performing at any particular time. While we believe that investors should have information about any dilutive effect of outstanding options and the cost of that compensation, we also believe that stockholders should have the ability to consider our performance using a non-GAAP financial measure that excludes these costs and that management uses to evaluate our business.

We believe the exclusion of the amortization of deferred airborne lease incentives from Adjusted EBITDA is useful as it allows an investor to view operating performance across time periods in a manner consistent with how management measures segment profit and loss (see Note 14, “Business Segments and Major Customers,” for a description of segment profit (loss) in our unaudited condensed consolidated financial statements). Management evaluates segment profit and loss in this manner, excluding the amortization of deferred airborne lease incentives, because such presentation reflects operating decisions and activities from the current period, without regard to the prior period decision or the form of connectivity agreements. See “—Key Components of Consolidated Statements of Operations—Cost of Service Revenue—Commercial Aviation North America and Rest of World” in our 2016 10-K for a discussion of the accounting treatment of deferred airborne lease incentives.

We believe it is useful to an understanding of our operating performance to exclude the loss on extinguishment of debt and adjustment of deferred financing costs from Adjusted EBITDA because of the non-recurring nature of these charges.

We also present Adjusted EBITDA as a supplemental performance measure because we believe that this measure provides investors, securities analysts and other users of our financial statements with important supplemental information with which to evaluate our performance and to enable them to assess our performance on the same basis as management.

Cash CAPEX represents capital expenditures net of airborne equipment proceeds received from the airlines and incentives paid to us by landlords under certain facilities leases. We believe Cash CAPEX provides a more representative indication of our liquidity requirements with respect to capital expenditures, as under certain agreements with our airline partners we are reimbursed for all or a substantial portion of the cost of our airborne equipment, thereby reducing our cash capital requirements.

EX-99.2

Slide 1

2nd Quarter 2017 Earnings Results Michael Small – Chief Executive Officer John Wade – Chief Operating Officer Barry Rowan – Chief Financial Officer August 7, 2017 Exhibit 99.2


Slide 2

Safe harbor statement Safe Harbor Statement This presentation contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 that are based on management’s beliefs and assumptions and on information currently available to management. Most forward-looking statements contain words that identify them as forward-looking, such as “anticipates,” “believes,” “continues,” “could,” “seeks,” “estimates,” “expects,” “intends,” “may,” “plans,” “potential,” “predicts,” “projects,” “should,” “will,” “would” or similar expressions and the negatives of those terms that relate to future events. Forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause Gogo’s actual results, performance or achievements to be materially different from any projected results, performance or achievements expressed or implied by the forward-looking statements. Forward-looking statements represent the beliefs and assumptions of Gogo only as of the date of this presentation and Gogo undertakes no obligation to update or revise publicly any such forward-looking statements, whether as a result of new information, future events or otherwise. As such, Gogo’s future results may vary from any expectations or goals expressed in, or implied by, the forward-looking statements included in this presentation, possibly to a material degree. Gogo cannot assure you that the assumptions made in preparing any of the forward-looking statements will prove accurate or that any long-term financial or operational goals and targets will be realized. In particular, the availability and performance of certain technology solutions yet to be implemented by the Company set forth in this presentation represent aspirational long-term goals based on current expectations. For a discussion of some of the important factors that could cause Gogo’s results to differ materially from those expressed in, or implied by, the forward-looking statements included in this presentation, investors should refer to the disclosures contained under the headings “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” in the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. Note to Certain Operating and Financial Data In addition to disclosing financial results that are determined in accordance with U.S. generally accepted accounting principles (“GAAP”), Gogo also discloses in this presentation certain non-GAAP financial information, including Adjusted EBITDA, Adjusted EBITDA margin and Cash CAPEX. These financial measures are not recognized measures under GAAP, and when analyzing our performance or liquidity, as applicable, investors should (i) use Adjusted EBITDA and Adjusted EBITDA margin in addition to, and not as an alternative to, net loss attributable to common stock as a measure of operating results, and (ii) use Cash CAPEX in addition to, and not as an alternative to, consolidated capital expenditures when evaluating our liquidity. See the Appendix for a reconciliation of each of Adjusted EBITDA and Cash CAPEX to the comparable GAAP measure. No reconciliation of the forecasted range for Adjusted EBITDA for fiscal 2017 is included in this release because we are unable to quantify certain amounts that would be required to be included in the respective corresponding GAAP measure without unreasonable efforts and we believe such reconciliations would imply a degree of precision that would be confusing or misleading to investors. In particular, we are not able to provide a reconciliation for the forecasted range of Adjusted EBITDA for 2017 due to variability in the timing of aircraft installations and de-installations impacting depreciation expense and amortization of deferred airborne leasing proceeds. In addition, this presentation contains various customer metrics and operating data, including numbers of aircraft or units online, that are based on internal company data, as well as information relating to the commercial and business aviation market, and our position within those markets. While management believes such information and data are reliable, they have not been verified by an independent source and there are inherent challenges and limitations involved in compiling data across various geographies and from various sources.


Slide 3

On track to deliver value 17% y/y Growth Total Revenue ($MM) 2Ku now installed on 248 aircraft Launched 2Ku service on 5 airlines in Q2 Reaffirm 2019 free cash flow guidance Service revenue up 21% y/y $148 $173


Slide 4

Momentum building across the business CA-NA take rate up +20% y/y to 7.7% CA-ROW revenue up 145% y/y $226,000 ARPA, up 56% y/y BA service revenue up 30% y/y Segment profit margin of 44%


Slide 5

2Ku delivering industry leading performance On all satellite connected aircraft increased throughput unlocks bandwidth of HTS satellites New satellite modem 15 Mbps + per passenger 98 % + coverage of global flight hours 98 % + service availability


Slide 6

Accelerating 2Ku installations 2017 2Ku install guidance reaffirmed 550 450 to Day 2Ku installs achieved <2 2017 planned installs covered by STCs 80% A350 First 2Ku OEM installation completed


Slide 7

BA continuing strong performance Gogo Biz 4G began shipping in Q2 Next gen ATG on track for delivery in 2018 Increased adoption for smaller and older aircraft First 2Ku equipped private aircraft now operational


Slide 8

31% y/y Decrease Strong revenue growth 17% y/y Growth Q2 ’17 revenue up 17% y/y Service revenue up 21% y/y Q2 ’17 Adjusted EBITDA of $10 million included $14 million in costs related to: 2Ku service launch OEM programs Development of next generation ATG solution Note: Minor differences exist due to rounding. (1) Adjusted EBITDA is a non-GAAP measure. See Appendix for a reconciliation to the comparable GAAP measure.


Slide 9

CA-NA: Continued service revenue growth 10% y/y Growth Service revenue up 10% driven by: 2,791 aircraft online, up 195 aircraft y/y $141,000 annualized ARPA, up 3% y/y 7.7% take rate, up +20% y/y Note: Minor differences exist due to rounding 13% y/y Decrease Segment profit of $16 million Impacted by 2Ku service launch costs and development of next generation ATG solution


Slide 10

CA-ROW: Revenue doubled for second consecutive quarter 145% y/y Growth Note: Minor differences exist due to rounding Revenue of $14.1 million, up 145% from Q2 ’16 Annualized ARPA up 56% to a new record of $226,000 56% y/y Growth


Slide 11

CA-ROW: Launched four new airlines Note: Minor differences exist due to rounding Aircraft online up 69 y/y, to 318 Launched four new airlines 2Ku awarded but not yet installed aircraft approximately 620 at 6/30/2017 Segment loss increased to $31 million Including the cost of launching four new airlines Expect more airline awards this year 28% y/y Growth


Slide 12

BA: Continuing strong revenue growth Total revenue increased 18% y/y, to $58 million Service revenue increased 30% y/y to $42 million ATG aircraft online increased 17% y/y, to over 4,400 ATG Service ARPU increased 14% y/y, to nearly $2,900 per month Note: Minor differences exist due to rounding 17% y/y Growth 18% y/y Growth


Slide 13

BA: Outstanding profitability profile Segment profit increased 33% y/y, to $25 million Segment profit margin of 44% Up 5 percentage points from prior year Note: Minor differences exist due to rounding 33% y/y Growth


Slide 14

Increased Cash CapEx for 2Ku installations Note: Minor differences exist due to rounding. Note: Cash CAPEX is a non-GAAP measure. See Appendix for a reconciliation to the most comparable GAAP measure. $26MM y/y Increase Cash CapEx spend primarily to bring new aircraft online 70% of 2017 Cash CapEx for airborne equipment purchases (success-based)


Slide 15

Outlook On track to achieve 450-550 2Ku installs in 2017, including approximately 150 in CA-ROW Expect 2017 revenue to be at the high end of $670-$695 million guidance range Adjusted EBITDA expected to approximately double in the second half of 2017 and to be at the low end of $60-$75 million guidance range 2017 Cash CapEx of $230-$260 million, approximately 70% is related to success-based airborne equipment purchases Gogo reaffirms all other 2017 and long-term guidance previously provided in the fourth quarter 2016 earnings press release


Slide 16

Q&A


Slide 17

Appendix


Slide 18

Gogo installed and awarded aircraft as of 6/30/2017 Note: On May 27, 2016, we entered into a letter agreement with American Airlines whereby American exercised its option to terminate its agreement with Gogo on approximately 550 Gogo-installed mainline aircraft and we currently expect such aircraft to be deinstalled or retired over the next several years.


Slide 19

Adjusted EBITDA reconciliation ($mm) 2016 Q1 2016 Q2 2016 Q3 2016 Q4 2017 Q1 2017 Q2 Net Income (24) (40) (33) (27) (41) (44) Interest Income (0) (0) (1) (1) (1) (1) Interest Expense 16 18 25 25 27 27 Depreciation & Amortization 24 25 27 30 30 31 EBITDA 17 2 18 27 16 13 Stock-based Compensation Expense 4 4 5 5 4 5 Amortization of Deferred Airborne Lease Incentives (6) (7) (8) (9) (9) (9) Loss on Extinguishment of Debt – 15 – – – – Adjustment of deferred financing costs (1) – – – – – Adjusted EBITDA 14 14 15 23 11 10 Note: Minor differences exist due to rounding


Slide 20

Cash CapEx reconciliation ($mm) 2016 Q1 2016 Q2 2016 Q3 2016 Q4 2017 Q1 2017 Q2 Purchases of Property and Equipment (31) (40) (36) (41) (64) (65) Acquisition of Intangible Assets (Capitalized Software) (6) (8) (8) (7) (8) (9) Consolidated Capital Expenditures (37) (48) (44) (48) (72) (74) Change in Deferred Airborne Lease Incentives 8 1 0 6 4 (0) Amortization of Deferred Airborne Lease Incentives 6 7 8 9 9 9 Cash CapEx (24) (40) (36) (34) (59) (66) Note: Minor differences exist due to rounding