Gogo Announces Fourth Quarter and Full Year 2013 Results
Gogo reported revenue for Q4 2013 of
Revenue for full year 2013 was
"We are very pleased with the financial and operating performance we delivered in Q4 and full year 2013, as we continued to see strong demand for our connectivity products and services across business segments," said Gogo's President and CEO,
Q4 2013 Consolidated Financial Results
- Revenue increased to
$92.6 million , up 46% from$63.5 million in Q4 2012. Service revenue increased 44% to$69.7 million and equipment revenue increased 52% to$22.9 million year-over-year. - Operating expenses increased to
$107.0 million , up from$73.1 million in Q4 2012. We incurred higher cost of service expenses atCA-NA and BA as a result of increased service revenue, and increased cost of equipment expenses at BA as a result of increased equipment revenue. In addition, other operating expenses in bothCA-NA and BA rose to support these growing businesses. In CA-ROW, we also incurred increased operating expenses, primarily due to higher satellite transponder and teleport fees and expenses related to development and certification of our satellite connectivity systems. - Adjusted EBITDA decreased to negative
$0.3 million from$0.5 million in Q4 2012, driven by increased investment in our international expansion. - Cash
CAPEX , defined as capital expenditures net of airborne equipment proceeds received from the airlines, increased to$23.9 million , up 102%, from$11.8 million in Q4 2012 driven primarily by a$9.7 million decrease in airborne equipment proceeds. - As of
December 31, 2013 , Gogo had cash and cash equivalents and short-term investments of$266.3 million compared to$112.6 million as ofDecember 31, 2012 .
Q4 2013 Business Segment Financial Results
- Commercial Aviation -
North America (CA-NA )- We ended the quarter with 2,032 aircraft online, up 12% from 1,811 at
December 31 , 2012. - Average monthly service revenue per aircraft online, or ARPA, increased to
$8,970 , up 21% from$7,400 in Q4 2012, driven by a 21% increase in take rate to 6.9% in Q4 2013. - Revenue increased to
$55.4 million , up 41% from$39.2 million in Q4 2012. - Segment loss decreased to
$2.0 million from$3.1 million in Q4 2012.
- We ended the quarter with 2,032 aircraft online, up 12% from 1,811 at
- Business Aviation (BA)
- We ended the quarter with 2,047 ATG systems online, up 41% from 1,455 at
December 31, 2012 , and 5,175 satellite systems online, up 3% from 5,030 atDecember 31, 2012 . - Service revenue increased to
$15.0 million , up 50% from$10.0 million in Q4 2012, driven by the increase in ATG systems online and higher average monthly service revenue per aircraft online for both ATG and satellite service. - Equipment revenue increased to
$22.1 million , up 54% from$14.4 million in Q4 2012, driven by a 56% increase in ATG units shipped to 248 for Q4 2013, up from 159 in Q4 2012, higher average revenue per ATG unit shipped, and strong sales of the recently introduced Gogo Text & Talk product. - Total revenue increased to
$37.1 million , up 52% from$24.4 million in Q4 2012. - Segment profit increased to
$16.1 million , up 91% from$8.5 million in Q4 2012, and segment profit as a percentage of segment revenue increased to 43% in Q4 2013 from 35% in Q4 2012.
- We ended the quarter with 2,047 ATG systems online, up 41% from 1,455 at
- Commercial Aviation - Rest of World (CA-ROW)
- Segment loss increased to
$14.4 million from$4.8 million in Q4 2012, due primarily to increased satellite transponder and teleport fees needed to build our global satellite network and expenses associated with the development and certification of our aircraft satellite connectivity systems.
- Segment loss increased to
Full Year 2013 Consolidated Financial Results
- Revenue increased to
$328.1 million , up 41% from$233.5 million in 2012. Service revenue increased 50% to$250.4 million and equipment revenue increased 17% to$77.7 million year-over-year.CA-NA revenue increased to$199.1 million , up 48% from$134.4 million in 2012.- BA revenue increased to
$127.5 million , up 30% from$98.4 million in 2012. - CA-ROW revenue increased to
$1.6 million from$0.7 million in 2012.
- Adjusted EBITDA decreased to
$8.4 million , down$0.9 million from$9.3 million in 2012, driven by increased investment in our international expansion. - Cash
CAPEX increased to$104.3 million , up 81% from$57.6 million in 2012, as a result of increased airborne equipment purchases forCA-NA ATG-4 retrofits and CA-ROW satellite connectivity systems, continued investment in our ATG network, higher capitalized software spend and lower airborne equipment proceeds.
Recent Announcements
- We completed the first installation of our Ku-band satellite technology on Delta's international fleet.
- We received a Supplemental Type Certificate (STC) from the
FAA and Certification from theJapanese Civil Aviation Bureau (JCAB) to install our Ku-band satellite technology onJapan Airlines' 777-200 aircraft. Japan Airlines , which previously agreed to provide our in-flight connectivity service on its entire domestic fleet of 77 aircraft, announced that it will also offer Gogo Vision service across the fleet.- AeroMexico announced it selected Gogo to provide connectivity and Gogo Vision service on at least 75 aircraft.
- The first phase of our Canadian ATG network, which serves the Canadian routes most frequently used by our airline partners, went live in Q1 2014, on schedule.
Business Outlook
For the full year ending
- Total revenue of
$400 million to $422 million CA-NA revenue of$240 million to $250 million - BA revenue of
$157 million to $167 million - CA-ROW revenue of
$3 million to $5 million
- Adjusted EBITDA of
$8 million to $18 million - Cash
CAPEX of$105 million to $125 million
"As we look to the year ahead, we are excited about our growth prospects. We expect our revenue per aircraft to increase at
Conference Call
The fourth quarter and full year conference call will be held on
Non-GAAP Financial Measures
We report certain non-GAAP financial measurements, including Adjusted EBITDA, Adjusted Net Loss, 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 and 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, 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 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; any inability to timely and efficiently roll out our technology roadmap for any reason, including regulatory delays, or the failure by our airline partners to roll out equipment upgrades or 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 network capacity sufficient to accommodate demand; unfavorable economic conditions in the airline industry and economy as a whole; our ability to expand our domestic or international operations, including our ability to grow our business with current and potential future airline partners; an inability to compete effectively; our reliance on third-party satellite service providers and equipment and other suppliers, including single source providers and suppliers; our ability to successfully develop and monetize new products and services, 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 deliver products and services, including newly developed products and services, on schedules consistent with our contractual commitments to customers; the effects, if any, on our business of the recent merger of
Additional information concerning these and other factors can be found under the caption "Risk Factors" in our final prospectus 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 press release 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 global leader of in-flight connectivity and wireless in-flight digital entertainment solutions. Using Gogo's exclusive products and services, passengers with Wi-Fi enabled devices can get online on more than 2,000 Gogo equipped commercial aircraft. In-flight connectivity partners include AeroMexico,
|
Investor Relations Contact: |
Media Relations Contact: |
|
Varvara Alva |
Steve Nolan |
|
630-647-7460 |
630-647-1074 |
Logo - http://photos.prnewswire.com/prnh/20110715/CG34837LOGO
|
Gogo Inc. and Subsidiaries |
||||||||||||||
|
Consolidated Statements of Operations |
||||||||||||||
|
(in thousands, except per share amounts) |
||||||||||||||
|
For the Three Months |
For the Years |
|||||||||||||
|
Ended December 31, |
Ended December 31, |
|||||||||||||
|
2013 |
2012 |
2013 |
2012 |
|||||||||||
|
Revenue: |
||||||||||||||
|
Service revenue |
$ |
69,656 |
$ |
48,469 |
$ |
250,381 |
$ |
167,067 |
||||||
|
Equipment revenue |
22,898 |
15,054 |
77,743 |
66,448 |
||||||||||
|
Total revenue |
92,554 |
63,523 |
328,124 |
233,515 |
||||||||||
|
Operating expenses: |
||||||||||||||
|
Cost of service revenue (exclusive of items shown below) |
39,963 |
25,095 |
132,259 |
83,235 |
||||||||||
|
Cost of equipment revenue (exclusive of items shown below) |
10,348 |
6,889 |
35,739 |
29,905 |
||||||||||
|
Engineering, design and development |
13,747 |
10,913 |
49,687 |
35,354 |
||||||||||
|
Sales and marketing |
9,299 |
6,910 |
30,597 |
26,498 |
||||||||||
|
General and administrative |
19,313 |
13,124 |
69,000 |
49,053 |
||||||||||
|
Depreciation and amortization |
14,291 |
10,214 |
55,509 |
36,907 |
||||||||||
|
Total operating expenses |
106,961 |
73,145 |
372,791 |
260,952 |
||||||||||
|
Operating loss |
(14,407) |
(9,622) |
(44,667) |
(27,437) |
||||||||||
|
Other (income) expense: |
||||||||||||||
|
Interest income |
(17) |
(15) |
(64) |
(77) |
||||||||||
|
Interest expense |
7,492 |
4,108 |
29,272 |
8,913 |
||||||||||
|
Fair value derivative adjustment |
- |
- |
36,305 |
(9,640) |
||||||||||
|
Write off of deferred equity financing costs |
- |
5,023 |
- |
5,023 |
||||||||||
|
Other income |
4 |
1 |
2 |
22 |
||||||||||
|
Total other (income) expense |
7,479 |
9,117 |
65,515 |
4,241 |
||||||||||
|
Loss before incomes taxes |
(21,886) |
(18,739) |
(110,182) |
(31,678) |
||||||||||
|
Income tax provision |
219 |
365 |
1,107 |
1,036 |
||||||||||
|
Net loss |
(22,105) |
(19,104) |
(111,289) |
(32,714) |
||||||||||
|
Class A and Class B senior convertible preferred stock return |
- |
(14,194) |
(29,277) |
(52,427) |
||||||||||
|
Accretion of preferred stock |
- |
(2,663) |
(5,285) |
(10,499) |
||||||||||
|
Net loss attributable to common stock |
$ |
(22,105) |
$ |
(35,961) |
$ |
(145,851) |
$ |
(95,640) |
||||||
|
Net loss attributable to common stock per share—basic and diluted |
$ |
(0.26) |
$ |
(5.29) |
$ |
(3.05) |
$ |
(14.07) |
||||||
|
Weighted average number of shares—basic and diluted |
84,230 |
6,798 |
47,832 |
6,798 |
||||||||||
|
Gogo Inc. and Subsidiaries |
||||||
|
Consolidated Balance Sheets |
||||||
|
(in thousands, except share and per share data) |
||||||
|
December 31, |
December 31, |
|||||
|
2013 |
2012 |
|||||
|
Assets |
||||||
|
Current assets: |
||||||
|
Cash and cash equivalents |
$ |
266,342 |
$ |
112,576 |
||
|
Accounts receivable, net of allowances of $162 and $1,139, respectively |
25,690 |
24,253 |
||||
|
Inventories |
13,646 |
12,149 |
||||
|
Prepaid expenses and other current assets |
16,287 |
6,367 |
||||
|
Total current assets |
321,965 |
155,345 |
||||
|
Non-current assets: |
||||||
|
Property and equipment, net |
265,634 |
197,674 |
||||
|
Intangible assets, net |
72,848 |
58,147 |
||||
|
Goodwill |
620 |
620 |
||||
|
Long-term restricted cash |
5,418 |
640 |
||||
|
Debt issuance costs |
12,969 |
8,826 |
||||
|
Other non-current assets |
9,546 |
10,863 |
||||
|
Total non-current assets |
367,035 |
276,770 |
||||
|
Total assets |
$ |
689,000 |
$ |
432,115 |
||
|
Liabilities and Stockholders' equity (deficit) |
||||||
|
Current liabilities: |
||||||
|
Accounts payable |
$ |
22,251 |
$ |
16,691 |
||
|
Accrued liabilities |
49,146 |
39,691 |
||||
|
Accrued airline revenue share |
9,958 |
6,261 |
||||
|
Deferred revenue |
11,718 |
6,663 |
||||
|
Deferred airborne lease incentives |
9,005 |
5,917 |
||||
|
Current portion of long-term debt and capital leases |
7,887 |
4,091 |
||||
|
Total current liabilities |
109,965 |
79,314 |
||||
|
Non-current liabilities: |
||||||
|
Long-term debt |
235,627 |
131,450 |
||||
|
Deferred airborne lease incentives |
53,012 |
40,043 |
||||
|
Deferred tax liabilities |
5,770 |
4,949 |
||||
|
Other non-current liabilities |
14,436 |
7,758 |
||||
|
Total non-current liabilities |
308,845 |
184,200 |
||||
|
Total liabilities |
418,810 |
263,514 |
||||
|
Commitments and contingencies |
||||||
|
Redeemable preferred stock |
||||||
|
Class A senior convertible preferred stock |
- |
174,199 |
||||
|
Class B senior convertible preferred stock |
- |
285,035 |
||||
|
Junior convertible preferred stock |
- |
155,144 |
||||
|
Total preferred stock |
- |
614,378 |
||||
|
Stockholders' equity (deficit) |
||||||
|
Common stock |
8 |
- |
||||
|
Additional paid-in-capital |
871,325 |
9,110 |
||||
|
Accumulated other comprehensive loss |
(425) |
(20) |
||||
|
Accumulated deficit |
(600,718) |
(454,867) |
||||
|
Total stockholders' equity (deficit) |
270,190 |
(445,777) |
||||
|
Total liabilities and stockholders' equity (deficit) |
$ |
689,000 |
$ |
432,115 |
||
|
Gogo Inc. and Subsidiaries |
||||||
|
Consolidated Statements of Cash Flows |
||||||
|
(in thousands) |
||||||
|
For the Years Ended |
||||||
|
December 31, |
||||||
|
2013 |
2012 |
|||||
|
Operating activities: |
||||||
|
Net income (loss) |
$ |
(111,289) |
$ |
(32,714) |
||
|
Adjustments to reconcile net loss to cash provided by operating activities: |
||||||
|
Depreciation and amortization |
55,509 |
36,907 |
||||
|
Fair value derivative adjustment |
36,305 |
(9,640) |
||||
|
Write off of deferred equity financing costs |
- |
5,023 |
||||
|
Loss on asset disposals/abandonments |
1,058 |
1,592 |
||||
|
Deferred income taxes |
821 |
803 |
||||
|
Stock compensation expense |
5,621 |
3,545 |
||||
|
Amortization of deferred financing costs |
2,832 |
804 |
||||
|
Changes in operating assets and liabilities: |
||||||
|
Accounts receivable |
(1,015) |
(3,288) |
||||
|
Inventories |
(1,497) |
(3,026) |
||||
|
Prepaid expenses and other current assets |
(1,378) |
(1,032) |
||||
|
Canadian ATG license payments |
126 |
(3,236) |
||||
|
Deposits on satellite services |
(4,774) |
- |
||||
|
Accounts payable |
2,281 |
2,561 |
||||
|
Accrued liabilities |
10,911 |
5,943 |
||||
|
Accrued airline revenue share |
3,697 |
3,416 |
||||
|
Deferred airborne lease incentives |
10,217 |
18,165 |
||||
|
Deferred revenue |
6,685 |
3,212 |
||||
|
Other non-current assets and liabilities |
1,680 |
1,017 |
||||
|
Net cash provided by operating activities |
17,790 |
30,052 |
||||
|
Investing activities: |
||||||
|
Proceeds from the sale of property and equipment |
226 |
860 |
||||
|
Purchases of property and equipment |
(105,228) |
(67,449) |
||||
|
Acquisition of intangible assets |
(16,141) |
(12,007) |
||||
|
Acquisition of Airfone, includes $1.0 million in restricted cash at December 31, 2013 |
(9,344) |
- |
||||
|
(Increase) decrease in investing restricted cash |
(4,565) |
(257) |
||||
|
Net cash used in investing activities |
(135,052) |
(78,853) |
||||
|
Financing activities: |
||||||
|
Proceeds from initial public offering, net of underwriter commissions |
173,910 |
- |
||||
|
Proceeds from credit facilities |
113,000 |
135,000 |
||||
|
Proceeds from issuance of preferred stock |
- |
- |
||||
|
Payment of debt, including capital leases |
(6,326) |
(2,339) |
||||
|
Payment of additional offering costs |
(3,858) |
(4,255) |
||||
|
Payment of debt issuance costs |
(6,975) |
(9,630) |
||||
|
Stock option exercises |
1,305 |
- |
||||
|
Other |
- |
- |
||||
|
Net cash provided by financing activities |
271,056 |
118,776 |
||||
|
Effect of exchange rate changes on cash |
(28) |
10 |
||||
|
Increase in cash and cash equivalents |
153,766 |
69,985 |
||||
|
Cash and cash equivalents at beginning of period |
112,576 |
42,591 |
||||
|
Cash and cash equivalents at end of period |
$ |
266,342 |
$ |
112,576 |
||
|
Gogo Inc. and Subsidiaries |
||||||||||||||
|
Supplemental Information – Key Operating Metrics |
||||||||||||||
|
Commercial Aviation North America |
||||||||||||||
|
For the Three Months |
For the Years |
|||||||||||||
|
Ended December 31, |
Ended December 31, |
|||||||||||||
|
2013 |
2012 |
2013 |
2012 |
|||||||||||
|
Aircraft online |
2,032 |
1,811 |
2,032 |
1,811 |
||||||||||
|
Average monthly service revenue per aircraft online (ARPA) |
$ |
8,970 |
$ |
7,400 |
$ |
8,375 |
$ |
6,981 |
||||||
|
Gross passenger opportunity (GPO) (in thousands) |
73,519 |
61,431 |
294,709 |
250,354 |
||||||||||
|
Total average revenue per passenger opportunity (ARPP) |
$ |
0.74 |
$ |
0.63 |
$ |
0.67 |
$ |
0.53 |
||||||
|
Total average revenue per session (ARPS) |
$ |
10.29 |
$ |
10.67 |
$ |
10.40 |
$ |
9.74 |
||||||
|
Connectivity take rate |
6.9% |
5.7% |
6.2% |
5.3% |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Gogo Inc. and Subsidiaries |
||||||||||||||
|
Supplemental Information – Key Operating Metrics |
||||||||||||||
|
Business Aviation |
||||||||||||||
|
For the Three Months |
For the Years |
|||||||||||||
|
Ended December 31, |
Ended December 31, |
|||||||||||||
|
2013 |
2012 |
2013 |
2012 |
|||||||||||
|
Aircraft online (1) |
||||||||||||||
|
Satellite |
5,175 |
5,030 |
5,175 |
5,030 |
||||||||||
|
ATG |
2,047 |
1,455 |
2,047 |
1,455 |
||||||||||
|
Average monthly service revenue per aircraft online (1) |
||||||||||||||
|
Satellite |
$ |
162 |
$ |
132 |
$ |
155 |
$ |
133 |
||||||
|
ATG |
1,985 |
1,887 |
1,941 |
1,857 |
||||||||||
|
Units Shipped |
||||||||||||||
|
Satellite |
167 |
165 |
659 |
711 |
||||||||||
|
ATG |
248 |
159 |
880 |
687 |
||||||||||
|
Average equipment revenue per unit shipped (in thousands) |
||||||||||||||
|
Satellite |
$ |
40 |
$ |
37 |
$ |
40 |
$ |
41 |
||||||
|
ATG |
61 |
52 |
55 |
51 |
||||||||||
|
(1) Aircraft online and average monthly service revenue per aircraft online exclude the aircraft covered by contracts acquired from Airfone and the related revenue for the year ended December 31, 2013. With the exception of one customer whose Airfone service will continue through March 10, 2014, we terminated the Airfone service effective December 31, 2013. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gogo Inc. and Subsidiaries |
|||||||||||||||
|
For the Three Months Ended December 31, 2013 |
|||||||||||||||
|
CA-NA |
CA-ROW |
BA |
Total |
||||||||||||
|
Service revenue |
$ |
54,536 |
$ |
72 |
$ |
15,048 |
$ |
69,656 |
|||||||
|
Equipment revenue |
836 |
- |
22,062 |
22,898 |
|||||||||||
|
Total revenue |
$ |
55,372 |
$ |
72 |
$ |
37,110 |
$ |
92,554 |
|||||||
|
Segment profit (loss) |
$ |
(2,018) |
$ |
(14,408) |
$ |
16,133 |
$ |
(293) |
|||||||
|
For the Three Months Ended December 31, 2012 |
|||||||||||||||
|
CA-NA |
CA-ROW |
BA |
Total |
||||||||||||
|
Service revenue |
$ |
38,455 |
$ |
- |
$ |
10,014 |
$ |
48,469 |
|||||||
|
Equipment revenue |
699 |
- |
14,355 |
15,054 |
|||||||||||
|
Total revenue |
$ |
39,154 |
$ |
- |
$ |
24,369 |
$ |
63,523 |
|||||||
|
Segment profit (loss) |
$ |
(3,116) |
$ |
(4,832) |
$ |
8,455 |
$ |
507 |
|||||||
|
For the Year Ended December 31, 2013 |
|||||||||||||||
|
CA-NA |
CA-ROW |
BA |
Total |
||||||||||||
|
Service revenue |
$ |
196,732 |
$ |
1,392 |
$ |
52,257 |
$ |
250,381 |
|||||||
|
Equipment revenue |
2,336 |
168 |
75,239 |
77,743 |
|||||||||||
|
Total revenue |
$ |
199,068 |
$ |
1,560 |
$ |
127,496 |
$ |
328,124 |
|||||||
|
Segment profit (loss) |
$ |
(1,328) |
$ |
(41,004) |
$ |
50,721 |
$ |
8,389 |
|||||||
|
For the Year Ended December 31, 2012 |
|||||||||||||||
|
CA-NA |
CA-ROW |
BA |
Total |
||||||||||||
|
Service revenue |
$ |
132,607 |
$ |
- |
$ |
34,460 |
$ |
167,067 |
|||||||
|
Equipment revenue |
1,833 |
670 |
63,945 |
66,448 |
|||||||||||
|
Total revenue |
$ |
134,440 |
$ |
670 |
$ |
98,405 |
$ |
233,515 |
|||||||
|
Segment profit (loss) |
$ |
(12,211) |
$ |
(14,261) |
$ |
35,816 |
$ |
9,344 |
|||||||
|
Gogo Inc. and Subsidiaries |
||||||
|
For the Three Months |
||||||
|
Ended December 31, |
||||||
|
2013 |
2012 |
|||||
|
CA-NA |
$ |
28,421 |
$ |
22,301 |
||
|
BA |
4,452 |
2,279 |
||||
|
CA-ROW |
7,090 |
515 |
||||
|
Total |
$ |
39,963 |
$ |
25,095 |
||
|
For the Years |
||||||
|
Ended December 31, |
||||||
|
2013 |
2012 |
|||||
|
CA-NA |
$ |
100,442 |
$ |
74,555 |
||
|
BA |
14,888 |
7,744 |
||||
|
CA-ROW |
16,929 |
936 |
||||
|
Total |
$ |
132,259 |
$ |
83,235 |
||
|
(1) |
Excludes depreciation and amortization expense. |
|
Gogo Inc. and Subsidiaries |
||||||
|
For the Three Months |
||||||
|
Ended December 31, |
||||||
|
2013 |
2012 |
|||||
|
CA-NA |
$ |
1,628 |
$ |
382 |
||
|
BA |
8,720 |
6,479 |
||||
|
CA-ROW |
- |
28 |
||||
|
Total |
$ |
10,348 |
$ |
6,889 |
||
|
For the Years |
||||||
|
Ended December 31, |
||||||
|
2013 |
2012 |
|||||
|
CA-NA |
$ |
2,550 |
$ |
1,043 |
||
|
BA |
33,096 |
28,478 |
||||
|
CA-ROW |
93 |
384 |
||||
|
Total |
$ |
35,739 |
$ |
29,905 |
||
|
(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 |
For the Twelve Months |
||||||||||||||
|
Ended December 31, |
Ended December 31, |
||||||||||||||
|
2013 |
2012 |
2013 |
2012 |
||||||||||||
|
Adjusted EBITDA: |
|||||||||||||||
|
Net loss attributable to common stock (GAAP) |
$ |
(22,105) |
$ |
(35,961) |
$ |
(145,851) |
$ |
(95,640) |
|||||||
|
Interest expense |
7,492 |
4,108 |
29,272 |
8,913 |
|||||||||||
|
Interest income |
(17) |
(15) |
(64) |
(77) |
|||||||||||
|
Income tax provision |
219 |
365 |
1,107 |
1,036 |
|||||||||||
|
Depreciation and amortization |
14,291 |
10,214 |
55,509 |
36,907 |
|||||||||||
|
EBITDA |
(120) |
(21,289) |
(60,027) |
(48,861) |
|||||||||||
|
Fair value derivative adjustments |
- |
- |
36,305 |
(9,640) |
|||||||||||
|
Class A and Class B senior convertible preferred stock return |
- |
14,194 |
29,277 |
52,427 |
|||||||||||
|
Accretion of preferred stock |
- |
2,663 |
5,285 |
10,499 |
|||||||||||
|
Stock-based compensation expense |
2,453 |
959 |
5,621 |
3,545 |
|||||||||||
|
Amortization of deferred airborne lease incentives |
(2,630) |
(1,044) |
(8,074) |
(3,671) |
|||||||||||
|
Write off of deferred equity financing costs |
- |
5,023 |
- |
5,023 |
|||||||||||
|
Adjusted EBITDA |
$ |
(297) |
$ |
506 |
$ |
8,387 |
$ |
9,322 |
|||||||
|
Adjusted Net Loss and Adjusted Net Loss Per Share: |
|||||||||||||||
|
Net loss attributable to common stock (GAAP) |
$ |
(22,105) |
$ |
(35,961) |
$ |
(145,851) |
$ |
(95,640) |
|||||||
|
Fair value derivate adjustments |
- |
- |
36,305 |
(9,640) |
|||||||||||
|
Class A and Class B senior convertible preferred stock return |
- |
14,194 |
29,277 |
52,427 |
|||||||||||
|
Accretion of preferred stock |
- |
2,663 |
5,285 |
10,499 |
|||||||||||
|
Adjusted Net Loss |
$ |
(22,105) |
$ |
(19,104) |
$ |
(74,984) |
$ |
(42,354) |
|||||||
|
Basic and diluted weighted average shares outstanding (GAAP) |
84,230 |
6,798 |
47,832 |
6,798 |
|||||||||||
|
Adjustment of shares to our current capital structure |
746 |
78,178 |
37,144 |
78,178 |
|||||||||||
|
Adjusted shares outstanding |
84,976 |
84,976 |
84,976 |
84,976 |
|||||||||||
|
Adjusted Net Loss Per Share – basic and diluted |
$ |
(0.26) |
$ |
(0.22) |
$ |
(0.88) |
$ |
(0.50) |
|||||||
|
Cash CAPEX: |
|||||||||||||||
|
Consolidated capital expenditures (GAAP) (1) |
$ |
(27,354) |
$ |
(24,987) |
$ |
(121,369) |
$ |
(79,456) |
|||||||
|
Deferred airborne lease incentives (2) |
872 |
12,154 |
8,990 |
18,165 |
|||||||||||
|
Amortization of deferred airborne lease incentives |
2,630 |
1,044 |
8,074 |
3,671 |
|||||||||||
|
Cash CAPEX |
$ |
(23,852) |
$ |
(11,789) |
$ |
(104,305) |
$ |
(57,620) |
|||||||
|
(1) |
See consolidated statements of cash flows |
|
(2) |
Excludes deferred airborne lease incentives associated with STCs for the year ended December 31, 2013 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) fair value derivative adjustments, (ii) preferred stock dividends, (iii) accretion of preferred stock, (iv) stock-based compensation expense, (v) amortization of deferred airborne lease incentives and (vi) write off of deferred equity 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.
More specifically, we believe the exclusion of fair value derivative adjustments, Class A and Class B senior convertible preferred stock return and accretion of preferred stock from Adjusted EBITDA is appropriate because we do not believe such items are indicative of ongoing operating performance due to their non-recurring nature as a result of the conversion of all shares of preferred stock into shares of common stock upon consummation of our IPO in
Additionally, 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 as determined using the Black-Scholes model 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, the expected life of the options and future dividends to be paid by the Company. Therefore, we believe the exclusion of this cost provides a clearer view of the operating performance of our business. Further, non-cash equity 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. Management evaluates segment profit and loss in this manner (for a description of segment profit (loss), see Note 11 "Business Segments and Major Customers" of the Annual Report on Form 10-K to be filed with the
We believe it is useful to an understanding of our operating performance to exclude write off of deferred equity 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 represents net loss attributable to common stock before fair value derivative adjustments, Class A and Class B senior convertible preferred stock return and accretion of preferred stock. We present Adjusted Net Loss to eliminate the impact of such items because we do not consider those indicative of ongoing operating performance due to their non-recurring nature as a result of the conversion of all shares of preferred stock into shares of common stock in connection with our IPO in
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
SOURCE Gogo