Q1 2020 Financial Highlights
- Consolidated revenue of
$184.5 million ; Net loss of$84.8 million , which includes charges of$46.4 million related to the impairment of certain long-lived assets and$6.8 million in additional credit loss reserves taken during the quarter. - Adjusted EBITDA(1) of
$25.7 million . - BA Reportable Segment Profit of
$35.9 million , up 6% from Q1 2019. - Cash Flow from Operating Activities of
$38.0 million ; Free Cash Flow(1) of $22.7 million. - Cash and cash equivalents were
$214.2 million as ofMarch 31, 2020 , including$22 million drawn in March from the Company's ABL Credit Facility. This compares to cash and cash equivalents of$170.0 million as ofDecember 31, 2019 . - Reached 1,511 2Ku and 1,758 total CA satellite aircraft online as of
March 31, 2020 , with a backlog of ~800 2Ku aircraft(2). In Q1 2020, 2Ku aircraft online increased by 104.
Summary of Actions in Response to COVID-19 Related Decline in Air Traffic
- On
April 22, 2020 , the Company announced comprehensive actions in response to the COVID-19 related decline in air traffic. These measures include:- A furlough of approximately 54% of the workforce effective
May 4, 2020 . The furloughs impact approximately 600 employees across all three of Gogo's business segments and corporate personnel. - Compensation reductions for nearly all personnel not impacted by furlough, including 30% for the CEO and Board of Directors and 20% for the executive leadership team.
- Ongoing negotiations with suppliers and customers to improve contract terms, the delay of aircraft equipment installations, the deferral of capital equipment purchases, and the reduction of marketing, travel and non-essential spend.
- The submission of applications to the
U.S. Treasury Department for an$81 million grant and a$150 million loan under the recently enacted CARES Act. If Gogo receives government assistance, it will modify the announced personnel actions to comply with the terms of that assistance.
- A furlough of approximately 54% of the workforce effective
First Quarter 2020 Consolidated Financial Results
- Consolidated revenue of
$184.5 million declined by 8% from Q1 2019.- Service revenue of
$150.8 million declined by 9% from Q1 2019, driven by a decline inCA-NA service revenue partially offset by growth in BA service revenue. - Equipment revenue of
$33.7 million declined 2% from Q1 2019, driven by a decline in BA equipment revenue offset by growth in bothCA-NA and CA-ROW equipment revenue.
- Service revenue of
- Net loss of
$84.8 million increased from a net loss of$16.8 million in Q1 2019, due primarily to a$46.4 million charge related to impairment of long-lived assets and lower Adjusted EBITDA. - Adjusted EBITDA decreased to
$25.7 million , down from$38.0 million in Q1 2019, primarily due to lowerCA-NA segment profit partially offset by improved BA segment profit. Adjusted EBITDA includes a$6.8 million charge for expected credit losses due primarily to the impact of COVID-19, largely from one international airline partner.
"We started the year well ahead of plan, but
"The Gogo team responded quickly to COVID-19 with actions to reduce costs, maintain our strong global franchise and ensure our long-term financial viability," Thorne said. "I think we are well positioned to get through this crisis and am extremely proud of the efforts and sacrifices of our Gogo team in these difficult times."
"To ensure our long-term liquidity, we are aggressively executing on our previously announced 16 levers to manage costs," said
First Quarter 2020 Business Segment Financial Results
- Total revenue increased to
$70.9 million , up 1% from Q1 2019, driven by 8% service revenue growth offset by a decline in equipment revenue. - Service revenue increased to
$57.7 million , up 8% from Q1 2019, driven by a 7% increase in ATG units online and a more than 2% increase in average monthly service revenue per ATG unit online. - Equipment revenue decreased to
$13.2 million , down 24% from Q1 2019, due to lower ATG and satellite unit shipments. - Reportable segment profit increased to
$35.9 million , up 6% from Q1 2019, with a reportable segment profit margin of nearly 51%. Q1 2020 reportable segment profit margin was an all-time quarterly record for BA, driven largely by higher service gross margin.
- Total revenue decreased to
$80.1 million , down 17% from Q1 2019. - Service revenue decreased to
$73.8 million , down 20% from Q1 2019, primarily due to the impact of COVID-19, the full impact ofAmerican Airlines switching to the airline-directed model, the deinstallation of Gogo equipment from certainAmerican Airlines aircraft during 2018 and the first half of 2019, and the recognition of product development-related revenue from one of our airline partners in the first quarter of 2019. - Equipment revenue increased to
$6.3 million , up 56% from Q1 2019, due primarily to more installations under the airline-directed model. - Reportable segment profit decreased to
$15.9 million , down 48% from Q1 2019, due to lower service revenue partially offset by a combined 32% decline in engineering, design and development, sales and marketing and general and administrative expenses. - Aircraft online increased to 2,480 as of
March 31, 2020 from 2,412 as ofMarch 31, 2019 , due to an increase in 2Ku and ATG aircraft partially offset by the previously planned removal of older mainline ATG aircraft from airlines' operating fleets. - Take rates declined to 13.3% in Q1 2020, down from 13.9% in Q1 2019. Q1 2020 take rates were above the average take rate of 13.2% in 2019.
- Net annualized ARPA decreased to
$99,000 , down from$126,000 in Q1 2019, due to the full impact ofAmerican Airlines transition to the airline-directed model, product development-related revenue in the first quarter of 2019 and the impact of COVID-19.
- Total revenue increased to
$33.4 million , up 1% from Q1 2019. - Service revenue decreased to
$19.2 million , down 3% from Q1 2019, due to lower ARPA caused by the negative effect of COVID-19 on global commercial air travel partially offset by an increase in aircraft online. - Equipment revenue increased to
$14.2 million , up 8% from Q1 2019, due to an increase in spare parts sold under the airline-directed model, partially offset by fewer installations under the airline-directed model. - Reportable segment loss improved to
$17.4 million , a 4% improvement from Q1 2019, due to declines in cost of equipment revenue, engineering, design and development expenses, and sales and marketing expenses partially offset by an increase in general and administrative expenses which was primarily due to the establishment of credit loss reserves stemming from the impact of COVID-19, the majority of which related to a single international airline partner. The financial condition of this airline partner continued to deteriorate to the point of entering administration subsequent toMarch 31, 2020 , which we expect will result in additional credit losses in Q2 2020. - Aircraft online increased to 833 as of
March 31, 2020 , up from 641 as ofMarch 31, 2019 . - Take rates declined to 12.3% in Q1 2020, down from 13.6% in Q1 2019.
- Net annualized ARPA of
$97,000 in Q1 2020 declined from$136,000 in Q1 2019, due primarily to the growth in new aircraft fleets online, which typically initially generate lower net annualized ARPA, and the negative effect of COVID-19 on global commercial air travel.
(1) |
See "Non-GAAP Financial Measures" below. |
(2) |
Please refer to the definition of "backlog" in our Form 10-K for the year ended December 31, 2019 as filed with the |
COVID-19 Update
Given the continued significant impact that COVID-19 pandemic is having on global air travel, Gogo is not providing 2020 financial guidance in this release. Gogo is closely tracking the evolving impact of COVID-19 on global travel and its airline partners.
Conference Call
The Company will host its first quarter conference call on
Non-GAAP Financial Measures
We report certain non-GAAP financial measurements, including Adjusted EBITDA, Free Cash Flow and Unlevered Free Cash Flow in the supplemental tables below. Management uses Adjusted EBITDA, Free Cash Flow and Unlevered Free Cash Flow 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 used by other companies. Adjusted EBITDA, Free Cash Flow and Unlevered Free Cash Flow 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 duration for which and the extent to which the COVID-19 pandemic continues to impact demand for commercial and business aviation air travel globally, including as a result of governmental restrictions on travel and social gatherings and overall economic conditions; the failure to successfully implement our cost reduction plan and other measures taken to mitigate the impact of COVID-19 on our business and financial condition, including efforts to renegotiate contractual terms with certain suppliers and customers; the loss of or failure to realize the anticipated benefits from agreements with our airline partners or customers on a timely basis or any failure to renew any existing agreements upon expiration or termination, including the results of our ongoing discussions with Delta Air Lines with respect to its transition to free service, which may involve a decision to pursue supplier diversification for its domestic mainline fleet; the failure to maintain airline and passenger satisfaction with our equipment or our service; any inability to timely and efficiently deploy and operate our 2Ku service or implement our technology roadmap, including developing and deploying upgrades and installations of our ATG-4 and 2Ku technologies, Gogo 5G, any technology to which our ATG or satellite networks evolve and other new technologies, for any reason, including technological issues and related remediation efforts, changes in regulations or regulatory delays affecting us, or our suppliers, some of whom are single source, or the failure by our airline partners or customers to roll out equipment upgrades or new services or adopt new technologies in order to support increased demand and network capacity constraints, including as a result of airline partners shifting to a free-to-passenger business model; 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 make our equipment factory line-fit available on a timely basis; 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 for the year ended
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 inflight 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.
Gogo's products and services are installed 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
Investor Relations Contact: |
Media Relations Contact: |
|
Will Davis |
|
|
+1 312-517-5725 |
+1 303-301-3606 |
|
|
||||||
Unaudited Condensed Consolidated Statements of Operations |
||||||
(in thousands, except per share amounts) |
||||||
For the Three Months |
||||||
Ended |
||||||
2020 |
2019 |
|||||
Revenue: |
||||||
Service revenue |
$ |
150,782 |
$ |
165,012 |
||
Equipment revenue |
33,693 |
34,537 |
||||
Total revenue |
184,475 |
199,549 |
||||
Operating expenses: |
||||||
Cost of service revenue (exclusive of items shown below) |
70,755 |
68,121 |
||||
Cost of equipment revenue (exclusive of items shown below) |
26,040 |
29,731 |
||||
Engineering, design and development |
22,863 |
24,728 |
||||
Sales and marketing |
9,652 |
12,318 |
||||
General and administrative |
27,166 |
22,454 |
||||
Impairment of long-lived assets |
46,389 |
- |
||||
Depreciation and amortization |
32,670 |
30,749 |
||||
Total operating expenses |
235,535 |
188,101 |
||||
Operating income (loss) |
(51,060) |
11,448 |
||||
Other (income) expense: |
||||||
Interest income |
(606) |
(1,149) |
||||
Interest expense |
31,174 |
32,554 |
||||
Other (income) expense |
2,993 |
(3,365) |
||||
Total other expense |
33,561 |
28,040 |
||||
Loss before income taxes |
(84,621) |
(16,592) |
||||
Income tax provision |
157 |
207 |
||||
Net loss |
$ |
(84,778) |
$ |
(16,799) |
||
Net loss attributable to common stock per share—basic and diluted |
$ |
(1.04) |
$ |
(0.21) |
||
Weighted average number of shares—basic and diluted |
81,205 |
80,446 |
|
||||||
Unaudited Condensed Consolidated Balance Sheets |
||||||
(in thousands) |
||||||
|
|
|||||
2020 |
2019 |
|||||
Assets |
||||||
Current assets: |
||||||
Cash and cash equivalents |
$ |
214,229 |
$ |
170,016 |
||
Accounts receivable, net of allowances of |
92,619 |
101,360 |
||||
Inventories |
123,179 |
117,144 |
||||
Prepaid expenses and other current assets, net of allowances of |
36,462 |
36,305 |
||||
Total current assets |
466,489 |
424,825 |
||||
Non-current assets: |
||||||
Property and equipment, net |
505,584 |
560,318 |
||||
|
75,083 |
76,499 |
||||
Operating lease right-of-use assets |
58,085 |
63,386 |
||||
Other non-current assets, net of allowances of |
86,229 |
89,672 |
||||
Total non-current assets |
724,981 |
789,875 |
||||
Total assets |
$ |
1,191,470 |
$ |
1,214,700 |
||
Liabilities and Stockholders' deficit |
||||||
Current liabilities: |
||||||
Accounts payable |
$ |
35,995 |
$ |
17,160 |
||
Accrued liabilities |
176,238 |
174,111 |
||||
Deferred revenue |
28,472 |
34,789 |
||||
Deferred airborne lease incentives |
30,718 |
26,582 |
||||
Total current liabilities |
271,423 |
252,642 |
||||
Non-current liabilities: |
||||||
Long-term debt |
1,124,713 |
1,101,248 |
||||
Deferred airborne lease incentives |
145,172 |
135,399 |
||||
Non-current operating lease liabilities |
82,975 |
77,808 |
||||
Other non-current liabilities |
53,793 |
46,493 |
||||
Total non-current liabilities |
1,406,653 |
1,360,948 |
||||
Total liabilities |
1,678,076 |
1,613,590 |
||||
Commitments and contingencies |
- |
- |
||||
Stockholders' deficit |
||||||
Common stock |
8 |
9 |
||||
Additional paid-in-capital |
1,081,955 |
979,499 |
||||
Accumulated other comprehensive loss |
(5,127) |
(2,256) |
||||
|
(98,857) |
- |
||||
Accumulated deficit |
(1,464,585) |
(1,376,142) |
||||
Total stockholders' deficit |
(486,606) |
(398,890) |
||||
Total liabilities and stockholders' deficit |
$ |
1,191,470 |
$ |
1,214,700 |
|
||||||
Unaudited Condensed Consolidated Statements of Cash Flows |
||||||
(in thousands) |
||||||
For the Three Months |
||||||
Ended |
||||||
2020 |
2019 |
|||||
Operating activities: |
||||||
Net loss |
$ |
(84,778) |
$ |
(16,799) |
||
Adjustments to reconcile net loss to cash provided by (used in) operating activities: |
||||||
Depreciation and amortization |
32,670 |
30,749 |
||||
Loss on asset disposals, abandonments and write-downs |
1,098 |
1,241 |
||||
Provision for expected credit losses |
6,764 |
84 |
||||
Impairment of long-lived assets |
46,389 |
- |
||||
Impairment of cost-basis investment |
3,000 |
- |
||||
Deferred income taxes |
45 |
44 |
||||
Stock-based compensation expense |
3,995 |
4,327 |
||||
Amortization of deferred financing costs |
1,419 |
1,249 |
||||
Accretion and amortization of debt discount and premium |
3,326 |
4,774 |
||||
Changes in operating assets and liabilities: |
||||||
Accounts receivable |
5,085 |
10,551 |
||||
Inventories |
(6,035) |
(1,118) |
||||
Prepaid expenses and other current assets |
1,038 |
3,015 |
||||
Contract assets |
(10,622) |
(6,175) |
||||
Accounts payable |
16,399 |
2,843 |
||||
Accrued liabilities |
(18,291) |
(19,381) |
||||
Deferred airborne lease incentives |
2,345 |
(3,923) |
||||
Deferred revenue |
1,378 |
2,257 |
||||
Accrued interest |
26,413 |
(19,514) |
||||
Warranty reserves |
(526) |
(588) |
||||
Other non-current assets and liabilities |
6,915 |
208 |
||||
Net cash provided by (used in) operating activities |
38,027 |
(6,156) |
||||
Investing activities: |
||||||
Purchases of property and equipment |
(13,202) |
(23,154) |
||||
Acquisition of intangible assets—capitalized software |
(2,108) |
(4,557) |
||||
Redemptions of short-term investments |
- |
39,323 |
||||
Other, net |
89 |
95 |
||||
Net cash provided by (used in) investing activities |
(15,221) |
11,707 |
||||
Financing activities: |
||||||
Proceeds from credit facility draw |
22,000 |
- |
||||
Repurchase of convertible notes |
(2,498) |
- |
||||
Payment of debt issuance costs |
- |
(557) |
||||
Payments on financing leases |
(247) |
(125) |
||||
Stock-based compensation activity |
(397) |
(58) |
||||
Net cash provided by (used in) financing activities |
18,858 |
(740) |
||||
Effect of exchange rate changes on cash |
51 |
(276) |
||||
Increase in cash, cash equivalents and restricted cash |
41,715 |
4,535 |
||||
Cash, cash equivalents and restricted cash at beginning of period |
177,675 |
191,116 |
||||
Cash, cash equivalents and restricted cash at end of period |
$ |
219,390 |
$ |
195,651 |
||
Cash, cash equivalents and restricted cash at end of period |
$ |
219,390 |
$ |
195,651 |
||
Less: current restricted cash |
560 |
1,535 |
||||
Less: non-current restricted cash |
4,601 |
5,426 |
||||
Cash and cash equivalents at end of period |
$ |
214,229 |
$ |
188,690 |
||
Supplemental Cash Flow Information: |
||||||
Cash paid for interest |
$ |
66 |
$ |
46,163 |
|
||||||
Supplemental Information – Key Operating Metrics |
||||||
|
||||||
For the Three Months |
||||||
Ended |
||||||
2020 |
2019 |
|||||
Aircraft online (at period end) |
2,480 |
2,412 |
||||
Satellite |
925 |
718 |
||||
ATG |
1,555 |
1,694 |
||||
Total aircraft equivalents (average during the period) |
2,554 |
2,519 |
||||
Net annualized average monthly service revenue per aircraft equivalent (annualized ARPA) (in thousands) |
$ |
99 |
$ |
126 |
||
Commercial Aviation Rest of World |
||||||
For the Three Months |
||||||
Ended |
||||||
2020 |
2019 |
|||||
Aircraft online (at period end) |
833 |
641 |
||||
Total aircraft equivalents (average during the period) |
737 |
550 |
||||
Net annualized ARPA (in thousands) |
$ |
97 |
$ |
136 |
||
- 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 a contract are assigned to CA-ROW. All aircraft online for the CA-ROW segment are equipped with our satellite equipment. We are aware that, beginningMarch 2020 and continuing through the date of this filing, our airline partners have parked a significant number of aircraft due to the impact of COVID-19 on the aviation industry. We do not know the specific number of such parked aircraft.The CA-NA and CA-ROW aircraft online disclosed above as ofMarch 31, 2020 still include such aircraft, which is consistent with our historical practice of not removing temporarily parked aircraft from the online count as those have historically been immaterial and temporary. Should the duration of the aircraft being parked extend deeper into 2020, we may revisit this methodology for counting aircraft online. - Aircraft equivalents. We define aircraft equivalents for a segment as the 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.
- Net annualized average monthly service revenue per aircraft equivalent ("ARPA"). We define net annualized ARPA 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, less revenue share expense and other transactional expenses which are included in cost of service revenue for that segment, 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, which is then annualized and rounded to the nearest thousand.
|
|||||||
For the Three Months |
|||||||
Ended |
|||||||
2020 |
2019 |
||||||
Aircraft online (at period end) |
|||||||
Satellite |
4,939 |
5,135 |
|||||
ATG |
5,713 |
5,348 |
|||||
Average monthly service revenue per aircraft online |
|||||||
Satellite |
$ |
223 |
$ |
237 |
|||
ATG |
3,143 |
3,071 |
|||||
Units Sold |
|||||||
Satellite |
56 |
130 |
|||||
ATG |
125 |
187 |
|||||
Average equipment revenue per unit sold (in thousands) |
|||||||
Satellite |
$ |
60 |
$ |
40 |
|||
ATG |
77 |
61 |
- 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.
- 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.
|
||||||||||||
Supplemental Information – Reportable Segment Revenue and Profit (Loss) (1) |
||||||||||||
(in thousands, unaudited) |
||||||||||||
For the Three Months Ended |
||||||||||||
|
||||||||||||
|
CA-ROW |
BA |
||||||||||
Service revenue |
$ |
73,828 |
$ |
19,228 |
$ |
57,726 |
||||||
Equipment revenue |
6,308 |
14,184 |
13,201 |
|||||||||
Total revenue |
$ |
80,136 |
$ |
33,412 |
$ |
70,927 |
||||||
Reportable segment profit (loss) (1) |
$ |
15,883 |
$ |
(17,371) |
$ |
35,854 |
||||||
For the Three Months Ended |
||||||||||||
|
||||||||||||
|
CA-ROW |
BA |
||||||||||
Service revenue |
$ |
92,027 |
$ |
19,772 |
$ |
53,213 |
||||||
Equipment revenue |
4,042 |
13,159 |
17,336 |
|||||||||
Total revenue |
$ |
96,069 |
$ |
32,931 |
$ |
70,549 |
||||||
Reportable segment profit (loss) (1) |
$ |
30,662 |
$ |
(18,193) |
$ |
33,755 |
(1) |
Reportable segment profit (loss) is defined as net income (loss) attributable to common stock before unallocated corporate costs, interest expense, interest income, income taxes, depreciation and amortization, certain non-cash items (including stock-based compensation expense, amortization of deferred airborne lease incentives, amortization of STC costs, impairment of long-lived assets, impairment of cost-basis investment and proceeds from litigation settlement) and other income (expense). |
|
||||||||||
Supplemental Information – Reportable Segment Cost of Service Revenue (1) |
||||||||||
(in thousands, unaudited) |
||||||||||
For the Three Months |
% Change |
|||||||||
Ended |
2020 over |
|||||||||
2020 |
2019 |
2019 |
||||||||
|
$ |
40,065 |
$ |
36,425 |
10.0 |
% |
||||
BA |
11,007 |
13,052 |
(15.7) |
% |
||||||
CA-ROW |
19,683 |
18,644 |
5.6 |
% |
||||||
Total |
$ |
70,755 |
$ |
68,121 |
3.9 |
% |
(1) |
Excludes depreciation and amortization expense. |
|
||||||||||
Supplemental Information – Reportable Segment Cost of Equipment Revenue (1) |
||||||||||
(in thousands, unaudited) |
||||||||||
For the Three Months |
% Change |
|||||||||
Ended |
2020 over |
|||||||||
2020 |
2019 |
2019 |
||||||||
|
$ |
5,682 |
$ |
1,591 |
257.1 |
% |
||||
BA |
8,511 |
11,398 |
(25.3) |
% |
||||||
CA-ROW |
11,847 |
16,742 |
(29.2) |
% |
||||||
Total |
$ |
26,040 |
$ |
29,731 |
(12.4) |
% |
(1) |
Excludes depreciation and amortization expense. |
|
||||||||
Reconciliation of GAAP to Non-GAAP Measures |
||||||||
(in thousands, except per share amounts) |
||||||||
(unaudited) |
||||||||
For the Three Months |
||||||||
Ended |
||||||||
2020 |
2019 |
|||||||
Adjusted EBITDA: |
||||||||
Net loss attributable to common stock (GAAP) |
$ |
(84,778) |
$ |
(16,799) |
||||
Interest expense |
31,174 |
32,554 |
||||||
Interest income |
(606) |
(1,149) |
||||||
Income tax provision |
157 |
207 |
||||||
Depreciation and amortization |
32,670 |
30,749 |
||||||
EBITDA |
(21,383) |
45,562 |
||||||
Stock-based compensation expense |
3,995 |
4,327 |
||||||
Amortization of deferred airborne lease incentives |
(7,071) |
(8,953) |
||||||
Amortization of STC costs |
807 |
320 |
||||||
Impairment of long-lived assets |
46,389 |
- |
||||||
Impairment of cost-basis investment |
3,000 |
- |
||||||
Proceeds from litigation settlement |
- |
(3,215) |
||||||
Adjusted EBITDA |
$ |
25,737 |
$ |
38,041 |
||||
Unlevered Free Cash Flow: |
||||||||
Net cash provided by (used in) operating activities (GAAP) (1) |
$ |
38,027 |
$ |
(6,156) |
||||
Consolidated capital expenditures (1) |
(15,310) |
(27,711) |
||||||
Free cash flow |
22,717 |
(33,867) |
||||||
Cash paid for interest (1) |
66 |
46,163 |
||||||
Interest income (2) |
(606) |
(1,149) |
||||||
Unlevered free cash flow |
$ |
22,177 |
$ |
11,147 |
________________________________ |
||||||||||||||||
(1) See unaudited condensed consolidated statements of cash flows. |
||||||||||||||||
(2) See unaudited condensed consolidated statements of operations. |
Definition of Non-GAAP Measures:
EBITDA represents net loss attributable to common stock before interest expense, interest income, income taxes and depreciation and amortization expense.
Adjusted EBITDA represents EBITDA adjusted for (i) stock-based compensation expense, (ii) amortization of deferred airborne lease incentives, (iii) amortization of STC costs, (iv) impairment of long-lived assets, (v) impairment of cost-basis investment and (vi) proceeds from litigation settlement. 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 that 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 that 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 that the exclusion of the amortization of deferred airborne lease incentives and amortization of STC costs 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 reportable segment profit and loss (see Note 15, "Business Segments and Major Customers," for a description of reportable segment profit (loss) in our unaudited condensed consolidated financial statements). Management evaluates reportable segment profit and loss in this manner, excluding the amortization of deferred airborne lease incentives and amortization of STC costs, because such presentation reflects operating decisions and activities from the current period, without regard to the prior period decisions or the business model applicable to various connectivity agreements.
We believe that the exclusion of the impairment of long-lived assets from Adjusted EBITDA is appropriate because of the non-recurring nature of the activity to our operating performance.
We believe that the exclusion of the impairment of cost-basis investment from Adjusted EBITDA is appropriate because of the non-operating and non-recurring nature of the activity.
We believe that the exclusion of litigation proceeds from Adjusted EBITDA is appropriate as this is non-recurring in nature and represents an infrequent financial benefit to our operating performance.
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.
Free Cash Flow represents net cash provided by (used in) operating activities, less purchases of property and equipment and the acquisition of intangible assets. We believe that Free Cash Flow provides meaningful information regarding the Company's liquidity.
Unlevered Free Cash Flow represents Free Cash Flow adjusted for cash interest payments and interest income. We believe that Unlevered Free Cash Flow provides an additional view of the Company's liquidity, excluding the impact of our capital structure.
View original content to download multimedia:http://www.prnewswire.com/news-releases/gogo-announces-first-quarter-2020-financial-results-301056317.html
SOURCE Gogo