First Quarter 2016 Consolidated Financial Results
- Revenue increased to
$141.7 million , up 23% from$115.5 million in Q1 2015. Service revenue increased to$118.7 million , up 24% from$95.4 million in Q1 2015. - Combined segment profit of
CA-NA and BA increased to$34.0 million , up 29% from$26.4 million in Q1 2015. - Adjusted EBITDA increased to
$14.5 million , up 76% or$6.3 million from$8.2 million in Q1 2015. - Cash
CAPEX of$24.2 million was down from$32.0 million in Q1 2015, primarily due to the timing of airborne equipment purchases. - As of
March 31, 2016 , we had cash and cash equivalents of$312.7 million .
"We are thrilled to announce 2Ku awards by
First Quarter 2016 Business Segment Financial Results
Commercial Aviation -
- Total revenue increased to
$87.0 million , up 20% from$72.5 million in Q1 2015. - Aircraft online increased by 113 to reach 2,500, and approximately 230 aircraft were awarded but not yet installed as of
March 31, 2016 . - Average monthly service revenue per aircraft equivalent, or ARPA, of
$11,137 was down slightly from$11,163 in Q1 2015, driven primarily by an increase in the number of regional jets online and a Gogo Vision airline launch promotion that occurred in Q1 2015. However, Q1 2016 ARPA increased an estimated 15% year-over-year excluding the impact of the Gogo Vision airline launch promotion and aircraft we have added since the beginning of 2015, which primarily includes regional jets and aircraft with new airline partners. - Segment profit increased to
$13.8 million , up 44% from$9.6 million in Q1 2015. Segment profit as a percentage of segment revenue was 16% in Q1 2016, up from 13% in Q1 2015.
Business Aviation (BA)
- Service revenue increased to
$30.7 million , up 41% from$21.8 million in Q1 2015, driven primarily by a 23% increase in ATG systems online and a 15% increase in average monthly service revenue per ATG unit online. - Equipment revenue decreased to
$19.4 million , down slightly from$19.7 million in Q1 2015. - Total segment revenue increased to
$50.1 million , up 21% from$41.6 million in Q1 2015. - Segment profit increased to
$20.2 million , up 20% from$16.8 million in Q1 2015. Segment profit as a percentage of segment revenue was 40% in Q1 2016, largely unchanged from Q1 2015.
Commercial Aviation - Rest of World (CA-ROW)
- Total revenue increased to
$4.6 million , up 227% from$1.4 million in Q1 2015 driven primarily by increases in aircraft online and higher average revenue per aircraft. - Gogo had 237 aircraft online flying on its global Ku satellite network as of
March 31, 2016 , up 35 aircraft fromDecember 31, 2015 . Gogo's awarded but not yet installed aircraft increased to over 600, including recent international aircraft awards. - Segment loss increased to
$19.7 million , up 8% from$18.3 million in Q1 2015, primarily due to higher engineering, design and development expenses related to the roll out of our next generation 2Ku technology.
Recent Developments
- Gogo awarded but not yet installed 2Ku aircraft increased to more than 1,000 aircraft including recent awards.
Delta Air Lines increased its total commitment to install 2Ku to more than 600 aircraft.- Gogo was selected by
International Airlines Group to bring its 2Ku technology to over 130 aircraft operated byBritish Airways , Iberia andAer Lingus . The firstBritish Airways aircraft is expected to be in service in early 2017. Air Canada selected Gogo's 2Ku in-flight connectivity and entertainment services for its entire wide-body international fleet, includingBoeing 787 and 777 aircraft.- Gogo was selected by Shareco Technologies of
China to provide Gogo's 2Ku in-flight connectivity and entertainment solution for installation on approximately 50 aircraft inChina operated by Shareco's partners, includingHainan Airlines andBeijing Capital Airlines . - Gogo launched 2Ku service on five AeroMexico aircraft.
- Gogo partnered with Airbus Corporate Jet Centre to install 2Ku technology on A350 aircraft on a retrofit basis, allowing airlines to receive new aircraft from Airbus with connectivity equipment already installed.
- Gogo signed multi-Ghz capacity deals with SES and
Intelsat for capacity on their high-throughput satellites that together with the proposed OneWeb network of satellites, will enable high performance service on polar flights. - Gogo announced its new satellite modem capable of delivering network speeds of up to 400 Mbps which is expected to be commercially available in 2017.
- Gogo's Business Aviation division successfully completed the initial phase of flight testing for Gogo Biz 4G service, its next generation connectivity offering for the business aviation market, which is scheduled for first customer shipment in early 2017.
"Our strong financial and operating performance coupled with aircraft awards on three continents give us great momentum to continue to drive growth in revenue and profitability," said Gogo's Executive Vice President and CFO,
Business Outlook
For the full year ending
- In-flight connectivity installations:
CA-NA net installations of more than 200 aircraft including more than 400 ATG-4 installations and upgrades- CA-ROW net installations of approximately 75 aircraft in 2016 and more than 200 in 2017
- 2Ku installations of more than 75 in 2016 and more than 300 aircraft in 2017
- Total revenue of
$575 million to $595 million CA-NA revenue of$350 million to $365 million - BA revenue of
$190 million to $205 million - CA-ROW revenue of
$25 million to $30 million
- Adjusted EBITDA of
$55 million to $65 million - Cash
CAPEX of$110 million to $135 million
Conference Call
The first quarter conference call will be held on
Non-GAAP Financial Measures
We report certain non-GAAP financial measurements, including Adjusted EBITDA, Adjusted Net Loss Per Share 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. Management prepares Adjusted Net Loss Per Share for investors, securities analysts and other users of our financial statements for use in evaluating our performance under our current capital structure. 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, Adjusted Net Loss Per Share and Cash CAPEX are not recognized measurements under accounting principles generally accepted in
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 roll out our 2Ku service 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 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
Additional information concerning these and other factors can be found under the caption "Risk Factors" in our Annual Report on Form 10-K filed with the
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
With more than two decades of experience, Gogo is the leader in in-flight connectivity and wireless entertainment services for commercial and business aircraft around the world. Gogo connects aircraft, providing its aviation partners with the world's most powerful network and platform to help optimize their operations. Gogo's superior technologies, best-in-class service, and global reach help planes fly smarter, our aviation partners perform better, and their passengers travel happier.
Today, Gogo has partnerships with 17 commercial airlines and is now installed on more than 2,700 commercial aircraft. More than 7,000 business aircraft are also flying with its solutions, including the world's largest fractional ownership fleets. Gogo also is a factory option at every major business aircraft manufacturer. Gogo has more than 1,000 employees and is headquartered in
Gogo Inc. and Subsidiaries |
||||||||||||||
Unaudited Condensed Consolidated Statements of Operations |
||||||||||||||
(in thousands, except per share amounts) |
||||||||||||||
For the Three Months |
||||||||||||||
Ended March 31, |
||||||||||||||
2016 |
2015 |
|||||||||||||
Revenue: |
||||||||||||||
Service revenue |
$ |
118,720 |
$ |
95,406 |
||||||||||
Equipment revenue |
23,026 |
20,105 |
||||||||||||
Total revenue |
141,746 |
115,511 |
||||||||||||
Operating expenses: |
||||||||||||||
Cost of service revenue (exclusive of items shown below) |
54,854 |
46,332 |
||||||||||||
Cost of equipment revenue (exclusive of items shown below) |
13,748 |
9,526 |
||||||||||||
Engineering, design and development |
21,648 |
18,616 |
||||||||||||
Sales and marketing |
14,742 |
11,814 |
||||||||||||
General and administrative(1) |
20,989 |
20,236 |
||||||||||||
Depreciation and amortization |
24,357 |
18,777 |
||||||||||||
Total operating expenses |
150,338 |
125,301 |
||||||||||||
Operating loss |
(8,592) |
(9,790) |
||||||||||||
Other (income) expense: |
||||||||||||||
Interest income |
(46) |
(5) |
||||||||||||
Interest expense |
16,296 |
10,095 |
||||||||||||
Adjustment of deferred financing costs |
(869) |
- |
||||||||||||
Other expense |
(174) |
(82) |
||||||||||||
Total other expense |
15,207 |
10,008 |
||||||||||||
Loss before income taxes |
(23,799) |
(19,798) |
||||||||||||
Income tax provision |
307 |
294 |
||||||||||||
Net loss |
$ |
(24,106) |
$ |
(20,092) |
||||||||||
Net loss attributable to common stock per share—basic and diluted |
$ |
(0.31) |
$ |
(0.24) |
||||||||||
Weighted average number of shares—basic and diluted |
78,738 |
83,126 |
(1) |
Note: Previously reported operating expenses for the quarter ended March 31, 2015 have been revised to reflect the classification of incentive compensation expense and stock-based compensation expense in the same operating expense line items as the related base cash compensation. There was no change in total operating expenses, net loss or net loss per share, or to the consolidated balance sheets or statements of comprehensive loss, cash flows or stockholders' equity (deficit). See Note 1, "Basis of Presentation" in our Quarterly Report on Form 10-Q for the period ended March 31, 2016 for additional information on these revisions. |
Gogo Inc. and Subsidiaries |
||||||
Unaudited Condensed Consolidated Balance Sheets |
||||||
(in thousands, except share and per share data) |
||||||
March 31, |
December 31, |
|||||
2016 |
2015 |
|||||
Assets |
||||||
Current assets: |
||||||
Cash and cash equivalents |
$ |
312,671 |
$ |
366,833 |
||
Accounts receivable, net of allowances of $623 and $417, respectively |
70,873 |
69,317 |
||||
Inventories |
21,970 |
20,937 |
||||
Prepaid expenses and other current assets |
20,773 |
10,920 |
||||
Total current assets |
426,287 |
468,007 |
||||
Non-current assets: |
||||||
Property and equipment, net |
449,791 |
434,490 |
||||
Intangible assets, net |
80,787 |
78,823 |
||||
Goodwill |
620 |
620 |
||||
Long-term restricted cash |
7,535 |
7,535 |
||||
Other non-current assets |
21,002 |
14,878 |
||||
Total non-current assets |
559,735 |
536,346 |
||||
Total assets |
$ |
986,022 |
$ |
1,004,353 |
||
Liabilities and Stockholders' equity |
||||||
Current liabilities: |
||||||
Accounts payable |
$ |
26,108 |
$ |
28,189 |
||
Accrued liabilities |
81,567 |
88,690 |
||||
Accrued airline revenue share |
13,894 |
13,708 |
||||
Deferred revenue |
24,913 |
24,055 |
||||
Deferred airborne lease incentives |
23,914 |
21,659 |
||||
Current portion of long-term debt and capital leases |
9,101 |
21,277 |
||||
Total current liabilities |
179,497 |
197,578 |
||||
Non-current liabilities: |
||||||
Long-term debt |
546,274 |
542,573 |
||||
Deferred airborne lease incentives |
131,908 |
121,732 |
||||
Deferred tax liabilities |
7,635 |
7,425 |
||||
Other non-current liabilities |
73,713 |
68,850 |
||||
Total non-current liabilities |
759,530 |
740,580 |
||||
Total liabilities |
939,027 |
938,158 |
||||
Stockholders' equity |
||||||
Common stock |
9 |
9 |
||||
Additional paid-in-capital |
865,737 |
861,243 |
||||
Accumulated other comprehensive loss |
(1,776) |
(2,188) |
||||
Accumulated deficit |
(816,975) |
(792,869) |
||||
Total stockholders' equity |
46,995 |
66,195 |
||||
Total liabilities and stockholders' equity |
$ |
986,022 |
$ |
1,004,353 |
||
Gogo Inc. and Subsidiaries |
||||||
Unaudited Condensed Consolidated Statements of Cash Flows |
||||||
(in thousands) |
||||||
For the Three Months |
||||||
Ended March 31, |
||||||
2016 |
2015 |
|||||
Operating activities: |
||||||
Net loss |
$ |
(24,106) |
$ |
(20,092) |
||
Adjustments to reconcile net loss to cash provided by (used in) operating activities: |
||||||
Depreciation and amortization |
24,357 |
18,777 |
||||
Loss on asset disposals/abandonments |
277 |
760 |
||||
Deferred income taxes |
210 |
207 |
||||
Stock-based compensation expense |
4,198 |
3,085 |
||||
Amortization of deferred financing costs |
1,168 |
784 |
||||
Accretion of debt discount |
4,196 |
972 |
||||
Changes in operating assets and liabilities: |
||||||
Accounts receivable |
(1,491) |
6,002 |
||||
Inventories |
(1,033) |
(2,211) |
||||
Prepaid expenses and other current assets |
(9,826) |
585 |
||||
Accounts payable |
(18) |
(10,176) |
||||
Accrued liabilities |
(6,333) |
728 |
||||
Deferred airborne lease incentives |
7,606 |
8,670 |
||||
Deferred revenue |
5,222 |
10,216 |
||||
Deferred rent |
517 |
14,800 |
||||
Accrued airline revenue share |
181 |
(44) |
||||
Accrued interest |
(3,397) |
562 |
||||
Other non-current assets and liabilities |
(4,136) |
(19) |
||||
Net cash provided by (used in) operating activities |
(2,408) |
33,606 |
||||
Investing activities: |
||||||
Proceeds from the sale of property and equipment |
1 |
- |
||||
Purchases of property and equipment |
(31,015) |
(52,610) |
||||
Acquisition of intangible assets—capitalized software |
(6,411) |
(4,253) |
||||
Decrease (increase) in restricted cash |
(14) |
19 |
||||
Net cash used in investing activities |
(37,439) |
(56,844) |
||||
Financing activities: |
||||||
Payment of debt, including capital leases |
(14,431) |
(3,133) |
||||
Proceeds from the issuance of convertible notes |
- |
361,940 |
||||
Forward transactions |
- |
(140,000) |
||||
Payment of issuance costs |
- |
(9,492) |
||||
Stock option exercises |
296 |
2,554 |
||||
Net cash provided by (used in) financing activities |
(14,135) |
211,869 |
||||
Effect of exchange rate changes on cash |
(180) |
189 |
||||
Increase (decrease) in cash and cash equivalents |
(54,162) |
188,820 |
||||
Cash and cash equivalents at beginning of period |
366,833 |
211,236 |
||||
Cash and cash equivalents at end of period |
$ |
312,671 |
$ |
400,056 |
||
Gogo Inc. and Subsidiaries |
||||||||||||||
Supplemental Information – Key Operating Metrics |
||||||||||||||
Commercial Aviation North America |
||||||||||||||
For the Three Months |
||||||||||||||
Ended March 31, |
||||||||||||||
2016 |
2015 |
|||||||||||||
Aircraft online (at period end) |
2,500 |
2,200 |
||||||||||||
Aircraft equivalents (average during the period) |
2,512 |
2,155 |
||||||||||||
Average monthly service revenue per aircraft equivalent (ARPA) |
$ |
11,137 |
$ |
11,163 |
||||||||||
Gross passenger opportunity (GPO) (in thousands) |
90,003 |
74,384 |
||||||||||||
Total average revenue per session (ARPS) |
$ |
13.05 |
$ |
11.73 |
||||||||||
Connectivity take rate |
6.5 |
% |
7.2 |
% |
- 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 toCA-NA , (ii) all aircraft operated by North American airlines and under a contract for satellite service are assigned toCA-NA or CA-ROW based on whether the routes flown by such aircraft under the contract are anticipated to be predominantly within or outside ofNorth America at the time the contract is signed, and (iii) all aircraft operated by non-North American airlines and under 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 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 such 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 included as a reduction to cost of service revenue for that segment for the period divided by the number of months in the period, divided by the number of aircraft equivalents (as defined above) for that segment during the period. Prior to the three month period ended
March 31, 2016 , aircraft online were used as the denominator to calculate ARPA. Beginning with the three month period endedMarch 31, 2016 , ARPA is calculated by using aircraft equivalents as the denominator. We believe the revised ARPA methodology more accurately reflects ARPA by segment because it better reflects the number of aircraft that actually generated the revenue while flying within the scope of each segment during a specific period. ARPA for theCA-NA segment for the three month period endedMarch 31, 2015 , which was$11,194 when originally reported, has been revised to$11,163 to reflect the change in methodology. - Gross passenger opportunity ("GPO"). We define GPO as the aggregate number of passengers who board commercial aircraft on which Gogo service has been available during the period presented. When available directly from our airline partners, we aggregate actual passenger 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 actual 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 March 31, |
||||||||||||||
2016 |
2015 |
|||||||||||||
Aircraft online (at period end) |
||||||||||||||
Satellite |
5,494 |
5,402 |
||||||||||||
ATG |
3,681 |
2,983 |
||||||||||||
Average monthly service revenue per aircraft online |
||||||||||||||
Satellite |
$ |
214 |
$ |
169 |
||||||||||
ATG |
2,497 |
2,169 |
||||||||||||
Units Shipped |
||||||||||||||
Satellite |
133 |
143 |
||||||||||||
ATG |
207 |
234 |
||||||||||||
Average equipment revenue per unit shipped (in thousands) |
||||||||||||||
Satellite |
$ |
43 |
$ |
39 |
||||||||||
ATG |
57 |
55 |
- 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 shipped. We define units shipped as the number of satellite or ATG network equipment units shipped during the period.
- Average equipment revenue per satellite unit shipped. We define average equipment revenue per satellite unit shipped as the aggregate equipment revenue earned from all satellite shipments during the period, divided by the number of satellite units shipped.
- Average equipment revenue per ATG unit shipped. We define average equipment revenue per ATG unit shipped as the aggregate equipment revenue from all ATG shipments during the period, divided by the number of ATG units shipped.
Gogo Inc. and Subsidiaries |
||||||||||||||||
Supplemental Information – Segment Revenue and Segment Profit (Loss)(1) |
||||||||||||||||
(in thousands, Unaudited) |
||||||||||||||||
For the Three Months Ended |
||||||||||||||||
March 31, 2016 |
||||||||||||||||
CA-NA |
CA-ROW |
BA |
Total |
|||||||||||||
Service revenue |
$ |
83,409 |
$ |
4,602 |
$ |
30,709 |
$ |
118,720 |
||||||||
Equipment revenue |
3,638 |
3 |
19,385 |
23,026 |
||||||||||||
Total revenue |
$ |
87,047 |
$ |
4,605 |
$ |
50,094 |
$ |
141,746 |
||||||||
Segment profit (loss) |
$ |
13,816 |
$ |
(19,720) |
$ |
20,223 |
$ |
14,319 |
||||||||
For the Three Months Ended |
||||||||||||||||
March 31, 2015 |
||||||||||||||||
CA-NA |
CA-ROW |
BA |
Total |
|||||||||||||
Service revenue |
$ |
72,178 |
$ |
1,410 |
$ |
21,818 |
$ |
95,406 |
||||||||
Equipment revenue |
356 |
- |
19,749 |
20,105 |
||||||||||||
Total revenue |
$ |
72,534 |
$ |
1,410 |
$ |
41,567 |
$ |
115,511 |
||||||||
Segment profit (loss) |
$ |
9,616 |
$ |
(18,276) |
$ |
16,806 |
$ |
8,146 |
(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 March 31, |
|||||||
2016 |
2015 |
||||||
CA-NA |
$ |
36,574 |
$ |
32,166 |
|||
BA |
8,419 |
5,827 |
|||||
CA-ROW |
9,861 |
8,339 |
|||||
Total |
$ |
54,854 |
$ |
46,332 |
(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 March 31, |
||||||
2016 |
2015 |
|||||
CA-NA |
$ |
3,947 |
$ |
151 |
||
BA |
9,801 |
9,375 |
||||
CA-ROW |
- |
- |
||||
Total |
$ |
13,748 |
$ |
9,526 |
(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 March 31, |
|||||||||||||||
2016 |
2015 |
||||||||||||||
Adjusted EBITDA: |
|||||||||||||||
Net loss attributable to common stock (GAAP) |
$ |
(24,106) |
$ |
(20,092) |
|||||||||||
Interest expense |
16,296 |
10,095 |
|||||||||||||
Interest income |
(46) |
(5) |
|||||||||||||
Income tax provision |
307 |
294 |
|||||||||||||
Depreciation and amortization |
24,357 |
18,777 |
|||||||||||||
EBITDA |
16,808 |
9,069 |
|||||||||||||
Stock-based compensation expense |
4,198 |
3,085 |
|||||||||||||
Amortization of deferred airborne lease incentives |
(5,644) |
(3,926) |
|||||||||||||
Adjustment to deferred financing costs |
(869) |
- |
|||||||||||||
Adjusted EBITDA |
$ |
14,493 |
$ |
8,228 |
|||||||||||
Adjusted Net Loss Per Share: |
|||||||||||||||
Net loss (GAAP) |
$ |
(24,106) |
$ |
(20,092) |
|||||||||||
Basic and diluted weighted average shares outstanding (GAAP) |
78,738 |
83,126 |
|||||||||||||
Adjustment of shares to our current capital structure |
- |
(4,388) |
|||||||||||||
Adjusted shares outstanding |
78,738 |
78,738 |
|||||||||||||
Adjusted Net Loss Per Share – basic and diluted |
$ |
(0.31) |
$ |
(0.26) |
|||||||||||
Cash CAPEX: |
|||||||||||||||
Consolidated capital expenditures (GAAP) (1) |
$ |
(37,426) |
$ |
(56,863) |
|||||||||||
Change in deferred airborne lease incentives (2) |
7,661 |
8,721 |
|||||||||||||
Amortization of deferred airborne lease incentives (2) |
5,586 |
3,875 |
|||||||||||||
Landlord incentives |
- |
12,236 |
|||||||||||||
Cash CAPEX |
$ |
(24,179) |
$ |
(32,031) |
(1) See unaudited condensed consolidated statements of cash flows. |
||||||||||||||||
(2) Excludes deferred airborne lease incentives and related amortization associated with STCs for the three month periods ended March 31, 2016 and 2015 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 and (iii) adjustment to 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 are 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 2015 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 adjustment to deferred financing costs from Adjusted EBITDA because of the non-recurring nature of this charge.
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.
Adjusted Net Loss Per Share represents net loss attributable to common stock per share—basic and diluted, adjusted to reflect the number of shares of common stock outstanding as of
Cash
Investor Relations Contact: |
Media Relations Contact: |
Varvara Alva |
Steve Nolan |
312-517-6460 |
312-517-6074 |
Logo - http://photos.prnewswire.com/prnh/20140902/142006
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/gogo-announces-first-quarter-2016-financial-results-300264182.html
SOURCE Gogo