LUXEMBOURG--(BUSINESS WIRE)--Intelsat S.A., the world’s leading provider of satellite services, today reported financial results for the three and twelve months ended December 31, 2012.
Intelsat S.A. reported revenue of $672.4 million and a net loss of $3.7 million for the three months ended December 31, 2012. The company also reported Intelsat S.A. EBITDA1, or earnings before net interest, loss on early extinguishment of debt, taxes and depreciation and amortization, of $520.0 million, and Intelsat S.A. Adjusted EBITDA1 of $516.5 million, or 77 percent of revenue, for the three months ended December 31, 2012.
For the twelve months ended December 31, 2012, Intelsat S.A. reported revenue of $2,610.2 million and a net loss of $146.6 million. The company also reported Intelsat S.A. EBITDA of $1,940.6 million, and Intelsat S.A. Adjusted EBITDA of $2,016.5 million, or 77 percent of revenue, for the twelve months ended December 31, 2012. Contracted backlog at December 31, 2012, was $10.7 billion.
Intelsat CEO Dave McGlade said, “In 2012, we achieved steady revenue and Adjusted EBITDA performance while accomplishing a number of important milestones that improve our growth profile. We launched and placed into service five new satellites, with capacity that refreshed our premier video neighborhoods and established the first global broadband mobility infrastructure. We also announced our next generation satellite platform, Intelsat EpicNG, which is based on spot-beam, high-throughput technology that enables increased bandwidth quantity and efficiency to support future customer growth and access to expanded markets. We positioned Intelsat for further diversification of our government business when selected as a supplier under the Custom SatCom Solutions contract.
“While the failure of the launch of Intelsat 27 early this month was deeply disappointing, we are already reconfiguring our satellite fleet to accommodate customer requirements, including on our global broadband mobility infrastructure, a demonstration of the resilience and flexibility of our global satellite network. We also plan to order a replacement satellite with a payload that addresses the specific needs of our media customers in the Americas. We enter 2013 with $10.7 billion in contract backlog and the resources to meet expanding demand for broadband connectivity, global media distribution solutions, and innovative, end-to-end government services.”
Business Highlights
Intelsat provides services to customers in the network services, media and government sectors. Our customers use our services for video distribution and broadband infrastructure for telecommunications, enterprise, mobility and government applications.
-
Intelsat’s network services business, which provides broadband
infrastructure for wireless telecommunications, enterprise and
mobility applications, accounted for 46 percent of Intelsat's total
2012 revenue. Network services revenue was $1,192.8 million for the
full year 2012, a decline of two percent versus 2011 due primarily to
lower channel services revenue. For the fourth quarter 2012, network
services revenue of $304.3 million advanced two percent as compared to
the fourth quarter of 2011, due to growth in mobility and broadband
services related to capacity on satellites entering service in the
second half of 2012.
In the fourth quarter, the network services business won new and renewed business with providers of a wide variety of telecommunications services. New and renewing customers for our cellular backhaul and related services included:
- African wireless operator Airtel recently signed two multi-year agreements with Intelsat. Under the first agreement, Airtel will renew its capacity on Intelsat 905 and Intelsat 906 for cellular backhaul service and connectivity between mobile switching centers. The company has also contracted for an IntelsatOneSM managed solution on Intelsat 905 and Intelsat 22 for 3G and data service implementation, which will be supported via Intelsat’s teleport in Fuchsstadt, Germany.
- MegaFon, one of the largest mobile operators in Russia, recently signed an agreement to expand its cellular network to remote regions of eastern Russia, as the company continues deploying its 2G and 3G networks. MegaFon will utilize capacity on Intelsat 19 as part of the multi-year agreement.
- Japan-based SoftBank Mobile, a leading provider of mobile communications solutions, recently signed a multi-year, multi-transponder agreement using capacity on Intelsat 8 at 169º East and the fully managed IntelsatOneSM terrestrial network. SoftBank Mobile will use our solutions to complete infrastructure for cellular and data backhaul services to its customers throughout the southern islands of Japan.
- Astrium Services, which recently signed a multi-year renewal agreement for capacity to be used by its maritime customers in the Mediterranean, Atlantic Ocean, North Sea and Gulf of Mexico. As previously announced, the agreement on Intelsat 907 supports Astrium’s broadband connectivity services and expands its capabilities in the cruise, ferry, and offshore oil and gas sectors.
- Gogo, a leader of in-flight connectivity and a pioneer in wireless in-flight digital entertainment, signed an agreement for services on multiple Intelsat satellites to provide in-flight Internet access on transoceanic air routes starting in early 2013.
- In the fourth quarter of 2012, Harris CapRock Communications, a global provider of fully managed communications for remote and harsh environments, signed agreements to renew and expand its currently contracted capacity on multiple Intelsat satellites. The agreements will enable Harris CapRock to continue meeting the advanced broadband requirements of its energy, maritime and government sector customers.
- Switzerland-based NewSat Communications, a leading provider of VSAT services, recently signed an agreement for capacity on multiple Intelsat satellites, including ground support from the IntelsatOneSM terrestrial network. NewSat Communications will provide VSAT connectivity for its oil and gas customers in Europe for the distribution of services in western Africa.
-
Intelsat’s media business, which provides satellite capacity for the
transmission of entertainment, news, sports and educational
programming for approximately 300 broadcasters, content providers and
direct-to-home (DTH) platform operators worldwide, accounted for 33%
of our revenue for the year ended December 31, 2012. Annual media
revenue of $858.7 million, and fourth quarter revenue of $224.1
million, increased five percent and six percent, respectively, as
compared to 2011 results, as service volume increased on satellites
providing DTH and cable and broadcast program distribution.
Over the course of 2012, Intelsat launched satellites that refreshed capacity at three video neighborhoods, allowing expansion of services such as video distribution, DTH and digital terrestrial television for Intelsat’s blue chip media customers. We signed new and expanded contracts with numerous media customers in the fourth quarter, including:
- MVS Multivision Digital, one of Mexico’s major providers of programming content, secured a long term commitment on Intelsat 21. The company will use the capacity for program distribution into Mexico and Latin America’s cable systems.
- As announced in October 2012, Fiji TV will use capacity on the Intelsat 19 video neighborhood, located at 166° East, to offer DTH services to customers across the Pacific Ocean region, which includes Papua New Guinea, Fiji, Vanuatu, Samoa and the Solomon Islands.
- Jain TV Group’s Noida Software Technology Park Limited, India’s leading provider of satellite broadcast infrastructure services, contracted for capacity on Intelsat 902 and Intelsat 904 to launch its ‘Headend in the Sky’ platform. The platform is expected to launch in March 2013 with more than 200 channels.
- France-based GlobeCast, a leading global content management and delivery company, recently renewed a multiyear agreement on multiple Intelsat satellites and the IntelsatOneSM terrestrial network. GlobeCast will use the capacity to support event coverage across the globe.
-
Intelsat’s government business, which provides highly customized,
secure commercial satellite-based solutions to civilian agencies and
the U.S. military defense sector, accounted for 20 percent of our
revenue for the year ended December 31, 2012. Full year 2012
government revenue of $524.2 million and fourth quarter revenue of
$135.5 million increased one percent and three percent, respectively,
as compared to 2011 results, with demand for transponder services and
consulting services offsetting declines in usage-based mobile services.
- DRS Technologies, a leading supplier of integrated products, services and support to military forces, intelligence agencies and prime contractors worldwide, chose Intelsat to provide over 200 MHz of capacity to be used in a troop morale and welfare network.
- Intelsat successfully launched five satellites in 2012 to expand and refresh its service capacity. Satellites launching or entering service in the fourth quarter included Intelsat 21 and Intelsat 23. Intelsat 21 entered into service in October at its orbital destination of 302° East, where it followed the Intelsat 9 satellite. Intelsat 23, which was successfully launched in October 2012, entered service in November 2012 at 307° East, following Intelsat 707. Intelsat 23 provides C-band services to customers in the Americas, Europe and Africa, and Ku-band coverage for Latin America.
- On February 1, 2013, the launch vehicle for our Intelsat 27 satellite failed shortly after liftoff, resulting in the complete loss of the satellite. The satellite and launch were fully insured, and we have filed a total loss claim of approximately $406 million with our insurers. A portion of the insurance proceeds are expected to be used to fund the cost of building a replacement satellite, Intelsat 27R; excess proceeds will be used for general corporate purposes, which could include the repayment of indebtedness. The customers expected to be served by Intelsat 27 will remain on the Intelsat 805 and Galaxy 11 satellites, which have remaining useful lives through the fourth quarter of 2017 and the third quarter of 2019, respectively. The launch failure ended our industry record of 39 consecutive successful launches, dating back to 1996. Intelsat’s next satellite launch is expected in the fourth quarter of 2014.
- We have filed a partial loss claim with our insurers relating to the solar array anomaly on the Intelsat 19 satellite. We expect to receive approximately $82 million of insurance proceeds related to the partial loss claim in the first quarter of 2013. The insurance proceeds are expected to be used for general corporate purposes, which could include the repayment of indebtedness.
- Intelsat’s average fill rate on our approximately 2,150 station-kept transponders was 78 percent at December 31, 2012, reflecting a slight increase in net new transponders resulting from the entry into service of recently launched satellites and an increase of active transponders due to new contract activity.
- In December, Intelsat announced it plans to move its US administrative headquarters to McLean, Virginia, in 2014, having sold its facility in Washington, DC, in October 2012. The transaction resulted in a pre-tax gain of $12.8 million. Net cash proceeds from the transaction of $82.4 million were received in the fourth quarter.
- During the quarter ended December 31, 2012, we repaid outstanding borrowings under our revolving credit facility. As of December 31, 2012, we had available borrowing capacity of $485.3 million under this facility.
Financial Results for the Three Months Ended December 31, 2012
On-Network revenue generally include revenue from any services delivered via our satellite or ground network. Off-Network and Other revenue generally include revenue from transponder services, Mobile Satellite Services (MSS) and other satellite-based transmission services using capacity procured from other operators, often in frequencies not available on our network. Off-Network and Other revenue also include revenue from consulting and other services and sales of customer premises equipment.
Total revenue for the three months ended December 31, 2012, increased by $19.5 million, or 3%, to $672.4 million, as compared to the three months ended December 31, 2011. By service type, our revenue increased or decreased due to the following:
On-Network Revenue:
- Transponder services—an aggregate increase of $16.8 million, principally due to a $12.8 million increase in revenue from growth in services sold to media customers largely in the Latin America and Caribbean, the Africa and the Europe regions. On-net transponder services revenue also increased due to growth in services sold to network services and government customers.
- Managed services—an aggregate increase of $3.1 million, largely due to increases in revenue from broadband services for mobility applications.
- Channel—an aggregate decrease of $2.8 million related to a continued decline from the migration of international point-to-point satellite traffic to fiber optic cable, a trend that we expect will continue.
Off-Network and Other Revenue:
- Transponder, MSS and other off-network services—an aggregate decrease of $4.6 million, primarily due to declines in off-network transponder services for government customers, partially offset by an increase in revenue, non-recurring in nature, that related to customer-premises equipment provided to network services and government customers in the fourth quarter of 2012.
- Satellite-related services—an aggregate increase of $6.9 million, primarily due to higher professional fees earned for providing government professional services, some of which were non-recurring in nature, as compared to the fourth quarter of 2011.
Changes in direct costs of revenue, selling, general and administrative expenses, depreciation and amortization, income from operations, interest expense, net, and other significant income-statement items are described below.
- Direct costs of revenue increased by $8.2 million, or 8%, to $108.7 million for the three months ended December 31, 2012, as compared to the three months ended December 31, 2011. The increase was due to a $7.5 million increase in costs associated primarily with a satellite joint venture and $4.0 million of higher staff-related expenses, including higher costs related to our pension plan. The increases were partially offset by a $6.5 million decrease in costs related to lower revenue from off-network services provided by third parties.
- Selling, general and administrative expenses increased by $1.6 million, or 3%, to $52.3 million for the three months ended December 31, 2012, as compared to the three months ended December 31, 2011, primarily due to an increase in bad debt expense as compared to a credit in the fourth quarter of 2011.
- Depreciation and amortization expense increased by $11.2 million, or 6%, to $197.4 million for the three months ended December 31, 2012, as compared to the three months ended December 31, 2011. This increase primarily resulted from the impact of satellites placed into service during 2011 and 2012, partially offset by lower depreciation expense due to the timing of certain satellites becoming fully depreciated, together with variation from year to year in the expected pattern of consumption of amortizable intangible assets.
-
Our income from operations decreased by $3.4 million, to $311.7
million, for the three months ended December 31, 2012, compared to
$315.1 million for the three months ended December 31, 2011, due
primarily to the effects described above, including higher expenses,
most notably higher depreciation and amortization. Income from
operations was further affected by:
- a $2.3 million loss recognized on our derivative financial instruments for the three months ended December 31, 2012, related to the net loss on our interest rate swaps, which reflects interest expense accrued on the interest rate swaps as well as the change in fair value. For the three months ended December 31, 2011, we recorded a loss of $0.5 million on derivative financial instruments.
-
Interest expense, net consists of the gross interest expense we incur
less the amount of interest we capitalize related to capital assets
under construction and less interest income earned. Interest expense,
net decreased by $0.7 million to $316.7 million for the three months
ended December 31, 2012, as compared to $317.4 million for the three
months ended December 31, 2011. The decrease in interest expense, net
was principally due to the following:
- a net decrease of $21.2 million in interest expense, primarily as a result of Intelsat Jackson Holdings S.A.’s notes offerings, repurchases and redemptions in 2012, largely offset by
- an increase of $18.8 million from lower capitalized interest resulting from decreased levels of satellites and related assets under construction.
Non-cash items in total interest expense, net were $14.6 million for the three months ended December 31, 2012, primarily for amortization of deferred financing fees incurred as a result of new or refinanced debt and the amortization of premiums.
- Loss on early extinguishment of debt was $27.1 million for the three months ended December 31, 2012, with no similar charge for the three months ended December 31, 2011.
- Other income, net was $10.9 million for the three months ended December 31, 2012, as compared to other expense, net of $5.8 million for the three months ended December 31, 2011. The difference of $16.7 million was primarily due to a $12.8 million pre-tax gain on the sale of Intelsat’s U.S. administrative headquarters facility in Washington, DC. Additionally, the comparable fourth quarter in 2011 included a $6.1 million expense related to the settlement of a legal dispute.
- Our benefit from income taxes was $18.5 million for the three months ended December 31, 2012, as compared to a benefit of $6.5 million for the three months ended December 31, 2011.
EBITDA, Intelsat S.A. Adjusted EBITDA and Other Financial Metrics
Intelsat S.A. EBITDA of $520.0 million for the three months ended December 31, 2012, reflected an increase of $24.5 million from $495.5 million for the same period in 2011. Intelsat S.A. Adjusted EBITDA increased by $1.9 million to $516.5 million, or 77 percent of revenue, for the three months ended December 31, 2012, from $514.6 million, or 79 percent of revenue, for the same period in 2011.
Intelsat S.A. EBITDA of $1,940.6 million for the twelve months ended December 31, 2012, reflected an increase of $24.9 million from $1,915.7 million for the same period in 2011. Intelsat S.A. Adjusted EBITDA decreased by $0.7 million to $2,016.5 million, or 77 percent of revenue, for the twelve months ended December 31, 2012, as compared to $2,017.2 million, or 78 percent of revenue, for the same period in 2011.
At December 31, 2012, Intelsat’s contracted backlog, representing expected future revenue under contracts with customers, was $10.7 billion, compared to $10.8 billion at September 30, 2012. The loss of the Intelsat 27 satellite is not expected to have a material impact on backlog.
Intelsat management has reviewed the data pertaining to the use of the Intelsat network and is providing revenue information with respect to that use by customer set and service type in the following tables. Intelsat management believes this provides a useful perspective on the changes in revenue and customer trends over time.
| Revenue Comparison by Customer Set and Service Type | ||||||||||||
| ($ in thousands) | ||||||||||||
| By Customer Set | ||||||||||||
| Three Months Ended | Three Months Ended | |||||||||||
| December 31, | December 31, | |||||||||||
| 2011 | 2012 | |||||||||||
| Network Services | $ | 298,940 | 46 | % | $ | 304,331 | 45 | % | ||||
| Media | 212,312 | 33 | % | 224,112 | 34 | % | ||||||
| Government | 131,447 | 20 | % | 135,519 | 20 | % | ||||||
| Other | 10,212 | 1 | % | 8,406 | 1 | % | ||||||
| $ | 652,911 | 100 | % | $ | 672,368 | 100 | % | |||||
| By Service Type | ||||||||||||
| Three Months Ended | Three Months Ended | |||||||||||
| December 31, | December 31, | |||||||||||
| 2011 | 2012 | |||||||||||
| On-Network Revenues | ||||||||||||
| Transponder services | $ | 485,604 | 74 | % | $ | 502,433 | 75 | % | ||||
| Managed services | 69,955 | 11 | % | 73,096 | 11 | % | ||||||
| Channel | 24,604 | 4 | % | 21,780 | 3 | % | ||||||
| Total on-network revenues | 580,163 | 89 | % | 597,309 | 89 | % | ||||||
| Off-Network and Other Revenues | ||||||||||||
| Transponder, MSS and other off-network services | 58,078 | 9 | % | 53,477 | 8 | % | ||||||
| Satellite-related services | 14,670 | 2 | % | 21,582 | 3 | % | ||||||
| Total off-network and other revenues | 72,748 | 11 | % | 75,059 | 11 | % | ||||||
| Total | $ | 652,911 | 100 | % | $ | 672,368 | 100 | % | ||||
Free Cash Flow From (Used in) Operations and Capital Expenditures
Free cash flow from operationsi was $122.1 million during the three months ended December 31, 2012. Free cash flow from operations is defined as net cash provided by operating activities, less payments for satellites and other property and equipment (including capitalized interest). Free cash flow from operations excludes $82.4 million of net proceeds from the sale of our US administrative headquarters facility received during the fourth quarter of 2012. Payments for satellites and other property and equipment during the three months ended December 31, 2012, totaled $150.9 million. Payments for satellites and other property and equipment during the twelve months ended December 31, 2012, totaled $866.0 million. Significant customer prepayments received in the twelve months ended December 31, 2012, totaled $180 million, consistent with previous guidance of $150 million to $200 million.
We are updating and extending our capital expenditure guidance for the three calendar years 2013 through 2015 (the “Guidance Period”). The primary difference between our previous and current guidance is the addition of the Intelsat 27 replacement satellite, Intelsat 27R. Today’s guidance assumes investment in nine satellites during the Guidance Period. We finalized construction of the first of these, the Intelsat 27 satellite, in January 2013; the satellite was destroyed during launch on February 1, 2013. We expect to launch four satellites in 2014 and 2015, during the Guidance Period, including Intelsat 27R. By the conclusion of the Guidance Period, our total transmission capacity is expected to increase modestly from levels at year end 2012. The first of our new Intelsat EpicNG high-throughput satellites is expected to launch in 2015 and enter service in 2016, significantly increasing our total transmission capacity.
We expect our capital expenditures to range from $600 million to $675 million in 2013, and $575 million to $650 million in 2014, or $50 million above previously-issued guidance in each year, reflecting the addition of Intelsat 27R to our planning. For 2015, we anticipate capital expenditures of $775 million to $850 million, which will include expenditures for four additional replacement satellites that we plan to launch beyond the Guidance Period. Our capital expenditures guidance includes capitalized interest. The annual classification of capital expenditure payments could be affected by the timing of achievement of satellite manufacturing and launch contract milestones.
During the Guidance Period, we expect to receive significant customer prepayments under our customer service contracts. We also anticipate that prepayments will be received under customer contracts to be signed in the future. Significant prepayments are currently expected to range from $150 million to $200 million in 2013, from $100 million to $150 million in 2014, and from $25 million to $50 million in 2015, with the majority of these prepayment amounts coming from existing customer contracts.
- - - - - - - -
End Notes
i In this release, financial measures are presented both in accordance with GAAP and also on a non-GAAP basis. EBITDA, Intelsat S.A. Adjusted EBITDA, free cash flow from operations and related margins included in this release are non-GAAP financial measures. Please see the consolidated financial information below for information reconciling non-GAAP financial measures to comparable GAAP financial measures.
Conference Call Information
Intelsat management will host a conference call with investors and analysts at 11:00 a.m. EDT on Thursday, February 28, 2013, to discuss the company’s financial results for the three and twelve months ended December 31, 2012. Access to the live conference call will also be available via the Internet at the Intelsat Web site: www.intelsat.com/investors/events. To participate on the live call, participants should call (866) 356-4441 from North America, and +1 (617) 597-5396 from all other locations. The participant pass code is 23681360. Participants will have access to a replay of the conference call through March 7, 2013. The replay number for North America is (888) 286-8010 and for all other locations, +1 (617) 801-6888. The participant pass code for the replay is 68778693.
About Intelsat
Intelsat is the leading provider of satellite services worldwide. For over 45 years, Intelsat has been delivering information and entertainment for many of the world’s leading media and network companies, multinational corporations, Internet Service Providers and governmental agencies. Intelsat’s satellite, teleport and fiber infrastructure is unmatched in the industry, setting the standard for transmissions of video, data and voice services. From the globalization of content and the proliferation of HD, to the expansion of cellular networks and broadband access, with Intelsat, advanced communications anywhere in the world are closer, by far.
Intelsat Safe Harbor Statement: Some of the statements in this news release constitute "forward-looking statements" that do not directly or exclusively relate to historical facts. The forward-looking statements made in this release reflect Intelsat's intentions, plans, expectations, assumptions and beliefs about future events and are subject to risks, uncertainties and other factors, many of which are outside of Intelsat's control. Important factors that could cause actual results to differ materially from the expectations expressed or implied in the forward-looking statements include known and unknown risks. Some of the factors that could cause actual results to differ from historical results or those anticipated or predicted by these forward-looking statements include: risks associated with operating our in-orbit satellites; satellite launch failures, satellite launch and construction delays and in-orbit failures or reduced performance; potential changes in the number of companies offering commercial satellite launch services and the number of commercial satellite launch opportunities available in any given time period that could impact our ability to timely schedule future launches and the prices we pay for such launches; our ability to obtain new satellite insurance policies with financially viable insurance carriers on commercially reasonable terms or at all, as well as the ability of our insurance carriers to fulfill their obligations; possible future losses on satellites that are not adequately covered by insurance; U.S. and other government regulation; changes in our contracted backlog or expected contracted backlog for future services; pricing pressure and overcapacity in the markets in which we compete; inadequate access to capital markets; the competitive environment in which we operate; customer defaults on their obligations to us; our international operations and other uncertainties associated with doing business internationally; and litigation. Known risks include, among others, the risks included in Intelsat’s annual report on Form 10-K for the year ended December 31, 2012, and its other filings with the U.S. Securities and Exchange Commission, the political, economic and legal conditions in the markets we are targeting for communications services or in which we operate and other risks and uncertainties inherent in the telecommunications business in general and the satellite communications business in particular. Because actual results could differ materially from Intelsat's intentions, plans, expectations, assumptions and beliefs about the future, you are urged to view all forward-looking statements contained in this news release with caution. Intelsat does not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
| INTELSAT S.A. | ||||||||
| UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
| ($ in thousands) | ||||||||
| Three Months | Three Months | |||||||
| Ended | Ended | |||||||
| December 31, | December 31, | |||||||
| 2011 | 2012 | |||||||
| Revenue | $ | 652,911 | $ | 672,368 | ||||
| Operating expenses: | ||||||||
| Direct costs of revenue (excluding depreciation and amortization) | 100,430 | 108,676 | ||||||
| Selling, general and administrative | 50,673 | 52,263 | ||||||
| Depreciation and amortization | 186,244 | 197,432 | ||||||
| Losses on derivative financial instruments | 472 | 2,284 | ||||||
| Total operating expenses | 337,819 | 360,655 | ||||||
| Income from operations | 315,092 | 311,713 | ||||||
| Interest expense, net | 317,399 | 316,740 | ||||||
| Loss on early extinguishment of debt | - | (27,053 | ) | |||||
| Other income (expense), net | (5,800 | ) | 10,854 | |||||
| Loss before income taxes | (8,107 | ) | (21,226 | ) | ||||
| Benefit from income taxes | (6,462 | ) | (18,520 | ) | ||||
| Net loss | (1,645 | ) | (2,706 | ) | ||||
| Net income attributable to noncontrolling interest | (1,835 | ) | (995 | ) | ||||
| Net loss attributable to Intelsat S.A. | $ | (3,480 | ) | $ | (3,701 | ) | ||
| INTELSAT S.A. | ||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
| ($ in thousands) | ||||||||
| Year Ended | Year Ended | |||||||
| December 31, | December 31, | |||||||
| 2011 | 2012 | |||||||
| Revenue | $ | 2,588,426 | $ | 2,610,152 | ||||
| Operating expenses: | ||||||||
| Direct costs of revenue (excluding depreciation and amortization) | 417,179 | 415,900 | ||||||
| Selling, general and administrative | 208,189 | 203,563 | ||||||
| Depreciation and amortization | 769,440 | 764,903 | ||||||
| Losses on derivative financial instruments | 24,635 | 39,935 | ||||||
| Total operating expenses | 1,419,443 | 1,424,301 | ||||||
| Income from operations | 1,168,983 | 1,185,851 | ||||||
| Interest expense, net | 1,309,484 | 1,266,813 | ||||||
| Loss on early extinguishment of debt | (326,183 | ) | (73,542 | ) | ||||
| Loss from previously unconsolidated affiliates | (24,658 | ) | - | |||||
| Other income (expense), net | 1,955 | (10,128 | ) | |||||
| Loss before income taxes | (489,387 | ) | (164,632 | ) | ||||
| Benefit from income taxes | (55,393 | ) | (19,628 | ) | ||||
| Net loss | (433,994 | ) | (145,004 | ) | ||||
| Net (income) loss attributable to noncontrolling interest | 1,106 | (1,639 | ) | |||||
| Net loss attributable to Intelsat S.A. | $ | (432,888 | ) | $ | (146,643 | ) | ||
| INTELSAT S.A. | ||||||||||||||||
| UNAUDITED RECONCILIATION OF NET LOSS TO EBITDA | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||
| Three Months | Three Months | |||||||||||||||
| Ended | Ended | Year Ended | Year Ended | |||||||||||||
| December 31, | December 31, | December 31, | December 31, | |||||||||||||
| 2011 | 2012 | 2011 | 2012 | |||||||||||||
| Net loss | $ | (1,645 | ) | $ | (2,706 | ) | $ | (433,994 | ) | $ | (145,004 | ) | ||||
| Add (Subtract): | ||||||||||||||||
| Interest expense, net | 317,399 | 316,740 | 1,309,484 | 1,266,813 | ||||||||||||
| Loss on early extinguishment of debt | - | 27,053 | 326,183 | 73,542 | ||||||||||||
| Benefit from income taxes | (6,462 | ) | (18,520 | ) | (55,393 | ) | (19,628 | ) | ||||||||
| Depreciation and amortization | 186,244 | 197,432 | 769,440 | 764,903 | ||||||||||||
| EBITDA | $ | 495,536 | $ | 519,999 | $ | 1,915,720 | $ | 1,940,626 | ||||||||
| EBITDA Margin | 76 | % | 77 | % | 74 | % | 74 | % | ||||||||
Note:
EBITDA consists of earnings before net interest, gain (loss) on early extinguishment of debt, taxes and depreciation and amortization. Given our high level of leverage, refinancing activities are a frequent part of our efforts to manage costs of borrowing. Accordingly, we consider (gain) loss on early extinguishment of debt an element of interest expense. EBITDA is a measure commonly used in the FSS sector, and we present EBITDA to enhance the understanding of our operating performance. We use EBITDA as one criterion for evaluating our performance relative to that of our peers. We believe that EBITDA is an operating performance measure, and not a liquidity measure, that provides investors and analysts with a measure of operating results unaffected by differences in capital structures, capital investment cycles and ages of related assets among otherwise comparable companies. However, EBITDA is not a measure of financial performance under U.S. GAAP, and our EBITDA may not be comparable to similarly titled measures of other companies. EBITDA should not be considered as an alternative to operating income (loss) or net income (loss), determined in accordance with U.S. GAAP, as an indicator of our operating performance, or as an alternative to cash flows from operating activities, determined in accordance with U.S. GAAP, as an indicator of cash flows, or as a measure of liquidity.
| INTELSAT S.A. | ||||||||||||||||
| UNAUDITED RECONCILIATION OF NET LOSS TO | ||||||||||||||||
| INTELSAT S.A. ADJUSTED EBITDA | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||
| Three Months | Three Months | |||||||||||||||
| Ended | Ended | Year Ended | Year Ended | |||||||||||||
| December 31, | December 31, | December 31, | December 31, | |||||||||||||
| 2011 | 2012 | 2011 | 2012 | |||||||||||||
| Net loss | $ | (1,645 | ) | $ | (2,706 | ) | $ | (433,994 | ) | $ | (145,004 | ) | ||||
| Add (Subtract): | ||||||||||||||||
| Interest expense, net | 317,399 | 316,740 | 1,309,484 | 1,266,813 | ||||||||||||
| Loss on early extinguishment of debt | - | 27,053 | 326,183 | 73,542 | ||||||||||||
| Benefit from income taxes | (6,462 | ) | (18,520 | ) | (55,393 | ) | (19,628 | ) | ||||||||
| Depreciation and amortization | 186,244 | 197,432 | 769,440 | 764,903 | ||||||||||||
| Intelsat S.A. EBITDA | 495,536 | 519,999 | 1,915,720 | 1,940,626 | ||||||||||||
| Add (Subtract): | ||||||||||||||||
| Compensation and benefits | 4,536 | 533 | 8,811 | 5,237 | ||||||||||||
| Management fees | 6,217 | 6,265 | 24,867 | 25,062 | ||||||||||||
| Loss from previously unconsolidated affiliates | - | - | 24,658 | - | ||||||||||||
| Losses on derivative financial instruments | 472 | 2,284 | 24,635 | 39,935 | ||||||||||||
| Non-recurring and other non-cash items | 7,817 | (12,587 | ) | 18,488 | 5,641 | |||||||||||
| Intelsat S.A. Adjusted EBITDA | $ | 514,578 | $ | 516,494 | $ | 2,017,179 | $ | 2,016,501 | ||||||||
| Intelsat S.A. Adjusted EBITDA Margin | 79 | % | 77 | % | 78 | % | 77 | % | ||||||||
Note:
Intelsat calculates a measure called Intelsat S.A. Adjusted EBITDA to assess the operating performance of Intelsat S.A. Intelsat S.A. Adjusted EBITDA consists of EBITDA of Intelsat S.A. as adjusted to exclude or include certain unusual items, certain other operating expense items and certain other adjustments as described in the table above. Our management believes that the presentation of Intelsat S.A. Adjusted EBITDA provides useful information to investors, lenders and financial analysts regarding our financial condition and results of operations, because it permits clearer comparability of our operating performance between periods. By excluding the potential volatility related to the timing and extent of non-operating activities, such as gains (losses) on derivative financial instruments, our management believes that Intelsat S.A. Adjusted EBITDA provides a useful means of evaluating the success of our operating activities. We also use Intelsat S.A. Adjusted EBITDA, together with other appropriate metrics, to set goals for and measure the operating performance of our business, and it is one of the principal measures we use to evaluate our management’s performance in determining compensation under our incentive compensation plans. Adjusted EBITDA measures have been used historically by investors, lenders and financial analysts to estimate the value of a company, to make informed investment decisions and to evaluate performance. Our management believes that the inclusion of Intelsat S.A. Adjusted EBITDA facilitates comparison of our results with those of companies having different capital structures.
Intelsat S.A. Adjusted EBITDA is not a measure of financial performance under U.S. GAAP and may not be comparable to similarly titled measures of other companies. Intelsat S.A. Adjusted EBITDA should not be considered as an alternative to operating income (loss) or net income (loss), determined in accordance with U.S. GAAP, as an indicator of our operating performance, or as an alternative to cash flows from operating activities, determined in accordance with U.S. GAAP, as an indicator of cash flows, or as a measure of liquidity.
| INTELSAT S.A. | ||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| ($ in thousands, except per share amounts) | ||||||||
| As of | As of | |||||||
| December 31, | December 31, | |||||||
| 2011 | 2012 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents, net of restricted cash | $ | 294,700 | $ | 187,446 | ||||
| Restricted cash | 94,131 | - | ||||||
| Receivables, net of allowance of $20,830 in 2011 and $23,583 in 2012 | 331,371 | 318,805 | ||||||
| Deferred income taxes | 26,058 | 94,779 | ||||||
| Prepaid expenses and other current assets | 42,934 | 38,708 | ||||||
| Total current assets | 789,194 | 639,738 | ||||||
| Satellites and other property and equipment, net | 6,142,731 | 6,355,192 | ||||||
| Goodwill | 6,780,827 | 6,780,827 | ||||||
| Non-amortizable intangible assets | 2,458,100 | 2,458,100 | ||||||
| Amortizable intangible assets, net | 742,868 | 651,087 | ||||||
| Other assets | 447,686 | 416,777 | ||||||
| Total assets | $ | 17,361,406 | $ | 17,301,721 | ||||
| LIABILITIES AND SHAREHOLDER'S DEFICIT | ||||||||
| Current liabilities: | ||||||||
| Accounts payable and accrued liabilities | $ | 143,097 | $ | 136,863 | ||||
| Taxes payable | 11,764 | 9,244 | ||||||
| Employee related liabilities | 43,315 | 46,565 | ||||||
| Accrued interest payable | 359,336 | 367,676 | ||||||
| Current portion of long-term debt | 164,818 | 56,598 | ||||||
| Deferred satellite performance incentives | 17,715 | 21,479 | ||||||
| Deferred revenue | 64,609 | 84,066 | ||||||
| Other current liabilities | 76,460 | 72,715 | ||||||
| Total current liabilities | 881,114 | 795,206 | ||||||
| Long-term debt, net of current portion | 15,837,512 | 15,846,728 | ||||||
| Deferred satellite performance incentives, net of current portion | 113,974 | 172,663 | ||||||
| Deferred revenue, net of current portion | 724,413 | 834,161 | ||||||
| Deferred income taxes | 265,181 | 286,673 | ||||||
| Accrued retirement benefits | 305,902 | 299,187 | ||||||
| Other long-term liabilities | 322,735 | 300,195 | ||||||
| Redeemable noncontrolling interest | 3,024 | - | ||||||
| Shareholder's deficit: | ||||||||
|
Ordinary shares, $1.00 par value, 100,000,000 shares authorized and 5,000,000 shares issued and outstanding at December 31, 2011 and December 31, 2012 |
5,000 | 5,000 | ||||||
| Paid-in capital | 1,571,855 | 1,590,011 | ||||||
| Accumulated deficit | (2,608,702 | ) | (2,755,345 | ) | ||||
| Accumulated other comprehensive loss | (111,528 | ) | (118,428 | ) | ||||
| Total Intelsat S.A. shareholder's deficit | (1,143,375 | ) | (1,278,762 | ) | ||||
| Noncontrolling interest | 50,926 | 45,670 | ||||||
| Total liabilities and shareholder's deficit | $ | 17,361,406 | $ | 17,301,721 | ||||
| INTELSAT S.A. | ||||||||
| UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| ($ in thousands) | ||||||||
| Three Months | Three Months | |||||||
| Ended | Ended | |||||||
| December 31, | December 31, | |||||||
| 2011 | 2012 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | (1,645 | ) | $ | (2,706 | ) | ||
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 186,244 | 197,432 | ||||||
| Provision for doubtful accounts | (186 | ) | 2,304 | |||||
| Foreign currency transaction loss | 1,530 | 2,586 | ||||||
| (Gain) loss on disposal of assets | 17 | (12,622 | ) | |||||
| Share-based compensation expense | 4,429 | 429 | ||||||
| Deferred income taxes | (19,840 | ) | (51,137 | ) | ||||
| Amortization of discount, premium, issuance costs and other non-cash items | 13,617 | 14,590 | ||||||
| Interest paid-in-kind | 4,161 | - | ||||||
| Loss on early extinguishment of debt | - | 27,053 | ||||||
| Unrealized gains on derivative financial instruments | (19,484 | ) | (9,015 | ) | ||||
| Other non-cash items | 1,674 | 3,668 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Receivables | (3,344 | ) | 6,331 | |||||
| Prepaid expenses and other assets | 10,939 | (3,334 | ) | |||||
| Accounts payable and accrued liabilities | 34,113 | 69,051 | ||||||
| Deferred revenue | 28,569 | 29,112 | ||||||
| Accrued retirement benefits | (2,978 | ) | (5,175 | ) | ||||
| Other long-term liabilities | 5,024 | 4,482 | ||||||
| Net cash provided by operating activities | 242,840 | 273,049 | ||||||
| Cash flows from investing activities: | ||||||||
| Payments for satellites and other property and equipment (including capitalized interest) | (229,575 | ) | (150,915 | ) | ||||
| Proceeds from sale of building, net of fees | - | 82,415 | ||||||
| Loan to affiliated party | (10,000 | ) | (1,000 | ) | ||||
| Other investing activities | 9,756 | - | ||||||
| Net cash used in investing activities | (229,819 | ) | (69,500 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Repayments of long-term debt | (8,125 | ) | (985,798 | ) | ||||
| Proceeds from issuance of long-term debt | - | 790,521 | ||||||
| Debt issuance costs | (752 | ) | (7,940 | ) | ||||
| Payment of premium on early extinguishment of debt | - | (26,443 | ) | |||||
| Dividends paid to noncontrolling interest | - | (2,056 | ) | |||||
| Principal payments on deferred satellite performance incentives | (3,335 | ) | (4,303 | ) | ||||
| Repurchase of redeemable noncontrolling interest | - | (8,744 | ) | |||||
| Net cash used in financing activities | (12,212 | ) | (244,763 | ) | ||||
| Effect of exchange rate changes on cash and cash equivalents | (1,530 | ) | (2,586 | ) | ||||
| Net change in cash and cash equivalents | (721 | ) | (43,800 | ) | ||||
| Cash and cash equivalents, beginning of period | 295,421 | 231,246 | ||||||
| Cash and cash equivalents, end of period | $ | 294,700 | $ | 187,446 | ||||
| INTELSAT S.A. | ||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| ($ in thousands) | ||||||||
| Year Ended | Year Ended | |||||||
| December 31, | December 31, | |||||||
| 2011 | 2012 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | (433,994 | ) | $ | (145,004 | ) | ||
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 769,440 | 764,903 | ||||||
| Provision for doubtful accounts | 5,129 | 8,911 | ||||||
| Foreign currency transaction (gain) loss | (1,375 | ) | 7,329 | |||||
| (Gain) loss on disposal of assets | 846 | (12,647 | ) | |||||
| Share-based compensation expense | 8,385 | 4,819 | ||||||
| Deferred income taxes | (72,866 | ) | (61,889 | ) | ||||
| Amortization of discount, premium, issuance costs and other non-cash items | 62,855 | 57,305 | ||||||
| Interest paid-in-kind | 27,291 | 4,949 | ||||||
| Loss on early extinguishment of debt | 326,183 | 73,542 | ||||||
| Loss from previously unconsolidated affiliates | 24,658 | - | ||||||
| Unrealized gains on derivative financial instruments | (54,663 | ) | (9,004 | ) | ||||
| Termination of third-party commitment costs and expenses | - | 21,000 | ||||||
| Other non-cash items | 6,851 | 10,125 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Receivables | (40,038 | ) | (9,272 | ) | ||||
| Prepaid expenses and other assets | (8,870 | ) | (430 | ) | ||||
| Accounts payable and accrued liabilities | 20,632 | 18,491 | ||||||
| Deferred revenue | 296,414 | 124,458 | ||||||
| Accrued retirement benefits | (20,693 | ) | (26,627 | ) | ||||
| Other long-term liabilities | (125 | ) | 1,653 | |||||
| Net cash provided by operating activities | 916,060 | 832,612 | ||||||
| Cash flows from investing activities: | ||||||||
| Payments for satellites and other property and equipment (including capitalized interest) | (844,688 | ) | (866,016 | ) | ||||
| Proceeds from sale of building, net of fees | - | 82,415 | ||||||
| Capital contributions to previously unconsolidated affiliates | (12,209 | ) | - | |||||
| Loan to affiliated party | (10,000 | ) | (11,000 | ) | ||||
| Other investing activities | 16,466 | - | ||||||
| Net cash used in investing activities | (850,431 | ) | (794,601 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Repayments of long-term debt | (6,331,144 | ) | (2,474,811 | ) | ||||
| Proceeds from issuance of long-term debt | 6,119,425 | 2,451,521 | ||||||
| Debt issuance costs | (70,091 | ) | (27,384 | ) | ||||
| Payment of premium on early extinguishment of debt | (171,047 | ) | (65,920 | ) | ||||
| Capital contribution from noncontrolling interest | - | 12,209 | ||||||
| Dividend paid to noncontrolling interest | - | (8,838 | ) | |||||
| Noncontrolling interest in New Dawn | 1,734 | - | ||||||
| Principal payments on deferred satellite performance incentives | (14,111 | ) | (15,969 | ) | ||||
| Repurchase of redeemable noncontrolling interest | - | (8,744 | ) | |||||
| Net cash used in financing activities | (465,234 | ) | (137,936 | ) | ||||
| Effect of exchange rate changes on cash and cash equivalents | 1,375 | (7,329 | ) | |||||
| Net change in cash and cash equivalents | (398,230 | ) | (107,254 | ) | ||||
| Cash and cash equivalents, beginning of period | 692,930 | 294,700 | ||||||
| Cash and cash equivalents, end of period | $ | 294,700 | $ | 187,446 | ||||
| INTELSAT S.A. | ||||||||||||||||
| UNAUDITED RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES | ||||||||||||||||
| TO FREE CASH FLOW FROM (USED IN) OPERATIONS | ||||||||||||||||
| ($ in thousands) | ||||||||||||||||
| Three Months Ended | Three Months Ended | Year Ended | Year Ended | |||||||||||||
| December 31, | December 31, | December 31, | December 31, | |||||||||||||
| 2011 | 2012 | 2011 | 2012 | |||||||||||||
| Net cash provided by operating activities | $ | 242,840 | $ | 273,049 | $ | 916,060 | $ | 832,612 | ||||||||
|
Payments for satellites and other property and equipment (including capitalized interest)
|
(229,575 | ) | (150,915 | ) | (844,688 | ) | (866,016 | ) | ||||||||
| Free cash flow from (used in) operations | $ | 13,265 | $ | 122,134 | $ | 71,372 | $ | (33,404 | ) | |||||||
Note:
Free cash flow from (used in) operations consists of net cash provided by operating activities, less payments for satellites and other property and equipment (including capitalized interest). Free cash flow from (used in) operations excludes proceeds from the sale of our Washington, D.C. facility, and is not a measurement of cash flow under GAAP. Intelsat believes free cash flow from (used in) operations is a useful measure of financial performance that shows a company’s ability to fund its operations. Free cash flow from (used in) operations is used by Intelsat in comparing its performance to that of its peers and is commonly used by analysts and investors in assessing performance. Free cash flow from (used in) operations does not give effect to cash used for debt service requirements and thus does not reflect funds available for investment or other discretionary uses. Free cash flow from (used in) operations is not a measure of financial performance under GAAP, and may not be comparable to similarly titled measures of other companies. You should not consider free cash flow from (used in) operations as an alternative to operating or net income, determined in accordance with GAAP, as an indicator of Intelsat’s operating performance, or as an alternative to cash flows from operating activities, determined in accordance with GAAP, as an indicator of cash flows or as a measure of liquidity.