DigitalGlobe Reports Third Quarter 2016 Results

Net income margin is calculated by dividing net income by U.S. GAAP revenue. Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by U.S. GAAP revenue.

       

DigitalGlobe, Inc.
Consolidated Statements of Operations

 
For the three months ended For the nine months ended
September 30, September 30,
(in millions, except per share data) 2016   2015   2016   2015  
Revenue $ 181.8 $ 173.3 $ 532.7 $ 520.7
Costs and expenses:
Cost of revenue, excluding depreciation and amortization 39.9 34.3 112.5 110.8
Selling, general and administrative 46.5 49.6 135.7 159.5
Depreciation and amortization 64.6 70.4 202.5 206.4
Restructuring charges   1.0     0.4     5.5     3.0  
Income from operations 29.8 18.6 76.5 41.0
Interest expense, net (4.0 ) (5.6 ) (13.8 ) (23.7 )
Other income, net       1.6         1.6  
Income before income taxes 25.8 14.6 62.7 18.9
Income tax expense (9.5 ) (4.6 ) (23.4 ) (5.8 )
Equity in earnings from joint ventures, net of tax   (1.3 )   (0.4 )   (3.5 )   (0.4 )
Net income 15.0 9.6 35.8 12.7
Preferred stock dividends   (1.0 )   (1.0 )   (3.0 )   (3.0 )
Net income less preferred stock dividends 14.0 8.6 32.8 9.7
Income allocated to participating securities   (0.7 )   (0.4 )   (1.5 )   (0.4 )
Net income available to common stockholders $ 13.3   $ 8.2   $ 31.3   $ 9.3  
 
Earnings per share:
Basic earnings per share $ 0.21   $ 0.12   $ 0.49   $ 0.13  
Diluted earnings per share $ 0.21   $ 0.12   $ 0.49   $ 0.13  
Weighted average common shares outstanding:
Basic   62.6     70.5     63.5     71.7  
Diluted   63.4     70.9     64.0     72.4  
 

DigitalGlobe, Inc.
Reconciliation of Net Income to EBITDA and Adjusted EBITDA

       
For the three months ended For the nine months ended
September 30, September 30,
(in millions) 2016 2015   2016 2015  
Net income $ 15.0 $ 9.6 $ 35.8 $ 12.7
Depreciation and amortization 64.6 70.4 202.5 206.4
Interest expense, net 4.0 5.6 13.8 23.7
Income tax expense   9.5   4.6     23.4   5.8  
EBITDA 93.1 90.2 275.5 248.6
Restructuring charges 1.0 0.4 5.5 3.0
Other re-engineering charges 2.2 2.5 3.8 2.9
Joint venture losses, net 1.3 0.4 3.5 0.4
Gain on disposition of subsidiary     (1.6 )     (1.6 )
Adjusted EBITDA $ 97.6 $ 91.9   $ 288.3 $ 253.3  
 

DigitalGlobe, Inc.
Reconciliation of Net Cash Flows Provided by Operating Activities to Free Cash Flow

   
For the three months ended For the nine months ended
September 30, September 30,
(in millions) 2016    

2015

  2016     2015  
Net cash flows provided by operating activities $ 66.1 $ 85.6 $ 214.7 $ 237.5
Net cash flows used in investing activities (68.5 ) (34.1 ) (161.3 ) (106.3 )
Investment in joint venture   2.5         10.0     5.0  
Free cash flow $ 0.1   $ 51.5   $ 63.4   $ 136.2  
 

DigitalGlobe, Inc.
Consolidated Balance Sheets

   
September 30, December 31,
(in millions, except par value) 2016   2015  
ASSETS
Current Assets:
Cash and cash equivalents $ 87.9 $ 126.1
Restricted cash 2.4 3.6
Accounts receivable, net of allowance for doubtful accounts of $1.7 and $2.8, respectively 104.5 90.8
Deferred contract costs 12.1 13.5
Prepaid and other current assets   20.7     17.4  
Total current assets 227.6 251.4
Property and equipment, net of accumulated depreciation of $1,334.3 and $1,179.4, respectively 2,027.3 2,080.2
Goodwill 484.1 484.1
Intangible assets, net of accumulated amortization of $35.8 and $29.6, respectively 26.7 32.9
Long-term restricted cash 5.0 4.3
Long-term deferred contract costs 49.7 47.1
Other assets   23.5     13.2  
Total assets $ 2,843.9   $ 2,913.2  
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
Accounts payable $ 8.3 $ 3.9
Current portion of long-term debt 5.5 5.5
Deferred revenue 86.0 80.3
Other accrued liabilities   53.4     64.4  
Total current liabilities 153.2 154.1
Long-term debt, net of discount and debt issuance costs 1,104.4 1,104.4
Deferred revenue, non-current 233.2 284.0
Deferred income taxes, net, non-current 112.8 86.4
Other liabilities   35.1     36.2  
Total liabilities $ 1,638.7   $ 1,665.1  
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS’ EQUITY
DigitalGlobe, Inc. stockholders’ equity:

Series A convertible preferred stock, $0.001 par value; 0.08 shares authorized;
0.08 shares issued and outstanding at September 30, 2016 and December 31,
2015

Common stock; $0.001 par value; 250.0 shares authorized; 76.9 shares issued
and 62.4 shares outstanding at September 30, 2016 and 76.6 shares issued and
67.4 shares outstanding at December 31, 2015

0.2 0.2

Treasury stock, at cost; 14.5 shares at September 30, 2016 and 9.2 shares at
December 31, 2015

(312.5 ) (225.8 )
Additional paid-in capital 1,511.8 1,502.8
Retained earnings (accumulated deficit)   5.7     (29.1 )
Total stockholders’ equity   1,205.2     1,248.1  
Total liabilities and stockholders’ equity $ 2,843.9   $ 2,913.2  
 

DigitalGlobe, Inc.
Consolidated Statements of Cash Flows

   
For the nine months ended
September 30,
(in millions) 2016 2015
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 35.8 $ 12.7
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense 202.5 206.4

Stock-based compensation expense, net of capitalized stock-based compensation
expense

12.9 14.2

Amortization of aerial image library, deferred contract costs and lease incentive

12.3 12.3
Deferred income taxes 23.4 5.1
Excess tax benefit from share-based compensation (0.2) (1.3)
Amortization of debt issuance costs, accretion of debt discount, and other 10.2 3.8
Changes in working capital:
Accounts receivable, net (13.7) 46.2
Deferred contract costs (13.1) (13.1)
Other current and non-current assets (10.2) 2.5
Accounts payable 2.3 (1.8)
Accrued liabilities (2.4) 5.8
Deferred revenue   (45.1)   (55.3)
Net cash flows provided by operating activities   214.7   237.5
CASH FLOWS FROM INVESTING ACTIVITIES:
Construction in progress additions (154.6) (97.9)
Property and equipment additions (0.2) (2.5)
Proceeds from sale of property 3.0
Decrease (increase) in restricted cash 0.5 (0.9)
Investment in joint venture   (10.0)   (5.0)
Net cash flows used in investing activities   (161.3)   (106.3)
CASH FLOWS FROM FINANCING ACTIVITIES:
Payment of debt and capital lease obligations (4.7) (4.6)
Repurchase of common stock (86.4) (100.5)
Proceeds from exercise of stock options 2.3 5.4
Preferred stock dividend payment (3.0) (3.0)
Excess tax benefit from share-based compensation   0.2   1.3
Net cash flows used in financing activities   (91.6)   (101.4)
Net (decrease) increase in cash and cash equivalents (38.2) 29.8
Cash and cash equivalents, beginning of period   126.1   117.8
Cash and cash equivalents, end of period $ 87.9 $ 147.6
 
SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for interest, net of capitalized amounts of $40.1 and $28.2, respectively 11.5 22.6
NON-CASH INVESTING AND FINANCING ACTIVITIES:

Changes to non-cash property, equipment and construction in progress accruals,
including interest

9.4 1.3
Non-cash preferred stock dividend accrual (1.0) (1.0)
 

« Previous Page 1 | 2 | 3 | 4 | 5  Next Page »
Featured Video
Jobs
Machine Learning Engineer 3D Geometry/ Multi-Modal for Autodesk at San Francisco, California
Senior Principal Software Engineer for Autodesk at San Francisco, California
Mechanical Test Engineer, Platforms Infrastructure for Google at Mountain View, California
Mechanical Engineer 3 for Lam Research at Fremont, California
Senior Principal Mechanical Engineer for General Dynamics Mission Systems at Canonsburg, Pennsylvania
Business Development Manager for Berntsen International, Inc. at Madison, Wisconsin
Upcoming Events
Digital Twins 2024 at the Gaylord National Resort & Convention Center in, MD. National Harbor MD - Dec 9 - 11, 2024
Commercial UAV Expo 2025 at Amsterdam Netherlands - Apr 8 - 10, 2025
Commercial UAV Expo 2025 at RAI Amsterdam Amsterdam Netherlands - Apr 8 - 11, 2025
BI2025 - 13th Annual Building Innovation Conference at Ritz-Carlton Tysons Corner McLean VA - May 19 - 21, 2025



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
TechJobsCafe - Technical Jobs and Resumes EDACafe - Electronic Design Automation GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise