e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): May 14, 2010
ViaSat, Inc.
(Exact Name of Registrant as Specified in its Charter)
|
|
|
|
|
Delaware
|
|
0-21767
|
|
33-0174996 |
|
|
|
|
|
(State or Other Jurisdiction of
|
|
(Commission File No.)
|
|
(I.R.S. Employer |
Incorporation)
|
|
|
|
Identification No.) |
6155 El Camino Real
Carlsbad, California 92009
(Address of Principal Executive Offices, Including Zip Code)
(760) 476-2200
(Registrants Telephone Number, Including Area Code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy
the filing obligation of the registrant under any of the following provisions:
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b)) |
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition.
On May 14, 2010, ViaSat, Inc. reported its results of operations for the fourth quarter and fiscal
year ended April 2, 2010. A copy of the press release issued by the registrant concerning the
foregoing results is furnished herewith as Exhibit 99.1.
The information contained herein and in the accompanying exhibit shall not be incorporated by
reference into any filing of the registrant, whether made before or after the date hereof,
regardless of any general incorporation language in such filing, unless expressly incorporated by
specific reference to such filing. The information in this report, including the exhibit hereto,
shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of
1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and
12(a)(2) of the Securities Act of 1933, as amended.
Item 9.01 Financial Statements and Exhibits.
|
|
|
|
|
Exhibit |
|
|
|
Number |
|
|
Description of Exhibit |
|
99.1 |
|
|
Press Release dated May 14, 2010 issued by ViaSat, Inc. |
1
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
Date: May 14, 2010 |
ViaSat, Inc.
|
|
|
By: |
/s/ Ronald G. Wangerin
|
|
|
|
Ronald G. Wangerin |
|
|
|
Vice President and Chief Financial Officer |
|
|
2
exv99w1
Exhibit 99.1
|
|
|
|
|
Contact:
Heather Ferrante
ViaSat Inc.
760-476-2633
www.viasat.com |
ViaSat Announces Fiscal Year 2010 Results
Carlsbad, CA May 14, 2010 ViaSat Inc. (NASDAQ: VSAT), a producer of innovative satellite
and other wireless communications and networking systems, announced financial results for the
fourth quarter and fiscal year 2010. The fiscal fourth quarter results include new contract awards
of $262.8 million, revenues of $212.6 million, Adjusted EBITDA of $48.0 million, net income
attributable to ViaSat common stockholders of $0.43 per share on a diluted non-GAAP basis or $0.27
per share on a diluted GAAP basis and cash flows from operations of $54.7 million. Financial
highlights for the fiscal year include new contract awards of $766.2 million, revenues of $688.1
million, Adjusted EBITDA of $113.8 million, net income attributable to ViaSat common stockholders
of $1.55 per share on a diluted non-GAAP basis or $0.89 per share on a diluted GAAP basis, and cash
flows from operations of $112.5 million.
ViaSat accomplished several important strategic objectives in fiscal year 2010, while still
achieving solid financial results, said Mark Dankberg, ViaSat CEO and chairman. We acquired and
integrated WildBlue Communications under favorable terms and established a strong financial,
operational, and distribution framework for attaining the growth opportunities ViaSat-1 creates
upon launch. Our initiatives have been well received in the marketplace, resulting in over $100
million in global orders for Ka-band satellite broadband ground infrastructure and services that
are indicative of prospects for sustained growth ahead. The macro competitive landscape continues
to afford a meaningful and exciting opportunity for high-quality satellite-delivered broadband
services. And we have a number of significant program opportunities in both government and
commercial markets that we anticipate will be decided during this next fiscal year.
Financial Results1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions, except per share data) |
|
Q4 FY10 |
|
Q4 FY09 |
|
FY 2010 |
|
FY 2009 |
Revenues |
|
$ |
212.6 |
|
|
$ |
165.6 |
|
|
$ |
688.1 |
|
|
$ |
628.2 |
|
Net income attributable to ViaSat Inc. |
|
$ |
10.4 |
|
|
$ |
12.1 |
|
|
$ |
31.1 |
|
|
$ |
38.3 |
|
Diluted per share net income
attributable to ViaSat Inc. common
stockholders |
|
$ |
0.27 |
|
|
$ |
0.38 |
|
|
$ |
0.89 |
|
|
$ |
1.20 |
|
Non-GAAP net income attributable to
ViaSat Inc. 2 |
|
$ |
16.6 |
|
|
$ |
14.6 |
|
|
$ |
54.0 |
|
|
$ |
49.9 |
|
Non-GAAP diluted net income per share
attributable to ViaSat Inc. common
stockholders 2 |
|
$ |
0.43 |
|
|
$ |
0.46 |
|
|
$ |
1.55 |
|
|
$ |
1.57 |
|
Fully diluted weighted average shares |
|
|
38.4 |
|
|
|
31.9 |
|
|
|
34.8 |
|
|
|
31.9 |
|
Adjusted EBITDA3 |
|
$ |
48.0 |
|
|
$ |
23.2 |
|
|
$ |
113.8 |
|
|
$ |
82.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New orders/Contract awards |
|
$ |
262.8 |
|
|
$ |
123.9 |
|
|
$ |
766.2 |
|
|
$ |
728.4 |
|
Sales backlog |
|
$ |
528.8 |
|
|
$ |
474.6 |
|
|
$ |
528.8 |
|
|
$ |
474.6 |
|
1
2
ViaSat News
|
|
|
1 |
|
ViaSat uses a 52 or 53 week fiscal year which ends on the Friday closest
to March 31. ViaSat quarters for fiscal year 2010 ended on July 3, 2009, October 2, 2009,
January 1, 2010, and April 2, 2010. Fiscal year 2010 was a 52 week year, compared with a 53 week
year in fiscal year 2009. As a result of the shift in the fiscal calendar, the second quarter of
fiscal year 2009 included an additional week. |
|
2 |
|
All non-GAAP net income numbers have been adjusted to exclude the effects of
amortization of acquired intangible assets, acquisition related expenses, and non-cash
stock-based compensation expenses, net of tax. A reconciliation of specific adjustments to GAAP
results for these periods is included in the Reconciliation Between Net Income Attributable to
ViaSat, Inc. on a GAAP Basis and Non-GAAP Basis table contained in this release. A description
of our use of non-GAAP information is provided below under Use of Non-GAAP Financial
Information. |
|
3 |
|
Adjusted EBITDA represents net income (loss) attributable to ViaSat Inc. before
interest, taxes, depreciation and amortization, adjusted to exclude the effects of non-cash
stock-based compensation expense and acquisition-related expenses. A reconciliation of specific
adjustments to GAAP results for these periods is included in the Reconciliation Between Net
Income Attributable to ViaSat Inc. and Adjusted EBITDA table contained in this release. A
description of our use of non-GAAP information is provided below under Use of Non-GAAP
Financial Information. |
Government Systems Segment
The Government Systems segment posted quarterly and annual revenues of $100.7 million
and $385.2 million, respectively, a 7.6% decrease over the fourth quarter of fiscal year 2009 and a
0.9% decrease over the prior year. The decrease was primarily related to lower sales of information
assurance and tactical data link products, offset by higher sales in government satellite
communication systems. New contract awards in the Government Systems segment for the fourth
quarter and fiscal year 2010 were $111.0 million and $377.3 million, respectively.
Commercial Networks Segment
For the Commercial Networks segment, revenues were $54.4 million for the fourth quarter,
basically flat over the fourth quarter of fiscal year 2009. For fiscal year 2010, Commercial
Networks segment revenues were $227.1 million, a 1.6% decrease over the prior year. The revenue
decrease was primarily due to a reduction in consumer broadband product sales, which was partly due
to ViaSat no longer selling equipment to WildBlue following our acquisition of WildBlue, and sales
of mobile satellite communication systems, offset by increased sales related to enterprise VSAT
networks and antenna systems products. New contract awards in the Commercial Networks segment for
the fourth quarter and fiscal year 2010 were $95.6 million and $295.9 million, respectively.
Satellite Services Segment
The Satellite Services segment contributed revenues of $57.5 million for the fourth
quarter, a $55.4 million increase over the same period last year, and $75.8 million for fiscal year
2010, a $67.1 million increase from fiscal year 2009. The revenue increase was primarily related to
the acquisition of WildBlue in the third quarter of fiscal year 2010, as well as growth in our
mobile broadband satellite services. New contract awards in the
more
3
ViaSat News
Satellite Services segment for the
fourth quarter and fiscal year 2010 were $56.2 million and $93.0 million, respectively.
For the fourth quarter of fiscal year 2010, WildBlue subscriber metrics included:
|
|
|
Approximately 424,000 total subscribers, comprised of 227,000 wholesale subscribers
and 197,000 retail subscribers, |
|
|
|
|
Average revenue per subscriber of approximately $41.50, which is a blended rate, and |
|
|
|
|
Annualized subscriber churn of approximately 27%. |
Selected Fiscal Year 2010 and Recent Business Highlights
|
|
|
Completed the acquisition of WildBlue, advancing our entry into the Ka-band satellite
broadband service business and gaining the distribution and operational capabilities to
deliver next-generation services enabled by our high-capacity ViaSat-1 Ka-band satellite
system. |
|
|
|
|
Provided funding for the WildBlue acquisition and improved our long-term capital
structure by completing a $275 million senior notes offering, expanding our revolving line
of credit to $275 million, and closing a public offering of 3.2 million shares of common
stock, which netted $100.5 million. |
|
|
|
|
Continued our lead in next-generation Ka-band broadband, for both gateway baseband
infrastructure and the SurfBeam® 2 broadband network system with a number of key awards: |
|
o |
|
$46 million from Star Satellite Communications Company, a wholly owned
subsidiary of Al Yah Satellite Communications Company PrJSC (Yahsat) to power
YahClick (an advanced new high-speed Ka-band satellite Internet access service in
the Middle East). |
|
|
o |
|
$21 million from Barrett Xplore Inc., Canadas largest rural broadband
provider, to be used with Canadian bandwidth capacity purchased on ViaSat-1. |
|
|
o |
|
$47 million from O3b Networks Limited, the developer of a new global,
high-speed, low latency satellite-based Internet service for telecommunications
operators and ISPs in emerging markets. |
|
|
|
Surpassed 800,000 units shipped for Ka-band consumer broadband customer premises
equipment. |
|
|
|
|
Received a $9 million order from BAE Systems Australia to provide X-band and Ka-band
satellite antenna systems for a joint effort between the Australian Defence Wide Area
Network and U.S. military using bandwidth on the new Wideband Global Satcom (WGS) satellite
constellation. |
|
|
|
|
Received our first multi-year satellite services agreement to provide mobile broadband
communications services to the U.S. military in Afghanistan, which includes on-site network
operations, satellite bandwidth provisioning and other communication services. |
more
4
ViaSat News
|
|
|
Reached critical MIDS Joint Tactical Radio System (JTRS) milestones, including
certification by the National Security Agency (NSA) and approval from the Defense
Acquisition Board (DAB) to advance the program to the Low Rate Initial Production (LRIP)
phase, won our first production order for MIDS JTRS ($14 million), and delivered the first
pre-qualification MIDS JTRS Production Transition Terminal (PTT). |
|
|
|
|
Continued our success in Tactical Data Links with $28 million in delivery orders for our
Multifunctional Information Distribution System Low Volume Terminal (MIDS-LVT). |
|
|
|
|
Expanded our mobile satellite services network with partner KVH Industries, which now
encircles the globe with Ku-band bandwidth coverage for maritime and airborne services. |
|
|
|
|
Received $53 million in contracts from RascomStar-Qaf to deliver satellite systems for
high-capacity infrastructure communications for pan-African telephony and data. |
|
|
|
|
Signed contracts totaling approximately $15 million with L-3 Integrated Systems for
airborne broadband terminals and services to support intelligence, surveillance, and
reconnaissance (ISR) operations of the U.S. Air Force Liberty, a small, twin-turboprop
manned ISR aircraft. |
|
|
|
|
Entered the optical communications market with the introduction of a family of forward
error correction (FEC) products for 100G optical transport. |
|
|
|
|
Industry recognition: |
|
o |
|
Forbes 200 Best Small Companies |
|
|
o |
|
Space News Top 50 Space Companies |
|
|
o |
|
Defense News Top 100 Defense Contractors and Fast Track 50 |
Safe Harbor Statement
This press release contains forward-looking statements that are subject to the safe
harbors created under the Securities Act of 1933 and the Securities Exchange Act of 1934.
Forward-looking statements include, among others, statements that refer to the WildBlue acquisition
and related integration, operation and growth prospects, sustained growth for Ka-band satellite
ground equipment, and our government, commercial and satellite opportunities. Readers are cautioned
that actual results could differ materially from those expressed in any forward-looking statements.
Factors that could cause actual results to differ include: uncertainties associated with the
performance, integration and costs associated with the WildBlue business; our ability to have
manufactured or successfully launch ViaSat-1 or implement the related broadband satellite services
on our
anticipated timeline or at all; continued turmoil in global financial markets and economies;
the availability and cost of credit; reliance on U.S. government contracts and our reliance on a
small number of contracts which account for a significant percentage of our revenues; our ability
to successfully develop, introduce and sell new
more
5
ViaSat News
technologies, products and enhancements; reduced
demand for products as a result of continued constraints on capital spending by customers; changes
in relationships with, or the financial condition of, key customers or suppliers; reliance on a
limited number of third parties to manufacture and supply our products; increased competition and
other factors affecting the networking and communications industries generally; the effect of
adverse regulatory changes on our ability to sell products; and our ability to comply with the
covenants in any credit agreement, indenture or similar instrument governing any of our existing or
future indebtedness. In addition, please refer to the risk factors contained in ViaSats SEC
filings available at www.sec.gov, including ViaSats most recent Annual Report on Form 10-K and
Quarterly Reports on Form 10-Q. Readers are cautioned not to place undue reliance on any
forward-looking statements, which speak only as of the date on which they are made. ViaSat
undertakes no obligation to update or revise any forward-looking statements for any reason.
Conference Call
ViaSat Inc. will host a conference call on Friday, May 14, 2010 at 11:00 a.m. Eastern Time to
discuss the results for the fourth quarter and fiscal year 2010. The dial-in number is (877)
723-9520 in the U.S. and (719) 325-4934 internationally. A replay of the conference call will be
available from 2:00 p.m. Eastern Time on Friday, May 14 through midnight Saturday, May 15 by
dialing (888) 203-1112 for U.S. callers and (719) 457-0820 for international callers, and entering
the passcode 7797646. You can also access our conference call webcast and other material financial
information discussed on the conference call (including any information required by Regulation G)
on the Investor Relations section of ViaSats website at www.viasat.com. The call will be archived
and available on that site for approximately one month immediately following the conference call.
About ViaSat (www.viasat.com)
ViaSat produces innovative satellite and other digital communication products that enable
fast, secure, and efficient communications to virtually any location. The company provides
networking products and managed network services for enterprise IP applications; is a key supplier
of network-centric military communications and encryption technologies and products to the U.S.
government; is the primary technology partner for gateway and customer-premises equipment for
consumer and mobile satellite broadband services; and owns WildBlue, the premier Ka-band satellite
broadband service provider. ViaSat also offers design capabilities and a number of complementary
products including monolithic microwave integrated circuits and modules, DVB-S2 satellite
communication components, video data link systems, data acceleration and compression, and mobile
satellite antenna systems. ViaSat is based in Carlsbad, CA and has major locations in Duluth, GA,
Germantown, MD (Comsat Laboratories), and Greenwood Village, CO (WildBlue), along with additional field
offices and service centers worldwide.
more
6
ViaSat News
Use of Non-GAAP Financial Information
To supplement ViaSats consolidated financial statements presented in accordance with
generally accepted accounting principles (GAAP), ViaSat uses non-GAAP net income attributable to
ViaSat Inc. and Adjusted EBITDA, measures ViaSat believes are appropriate to enhance an overall
understanding of ViaSats past financial performance and prospects for the future. Non-GAAP net
income attributable to ViaSat, Inc. excludes the effects of amortization of acquired intangible
assets, acquisition related expenses, and non-cash stock-based compensation expenses, net of tax.
We believe the non-GAAP results provide useful information to both management and investors by
excluding specific expenses that we believe are not indicative of our core operating results. In
addition, since we have historically reported non-GAAP results to the investment community, we
believe the inclusion of non-GAAP numbers provides consistency in our financial reporting and
facilitates comparisons to the companys historical operating results. Further, these non-GAAP
results are among the primary indicators that management uses as a basis for planning and
forecasting in future periods. The presentation of this additional information is not meant to be
considered in isolation or as a substitute for measures of financial performance prepared in
accordance with generally accepted accounting principles. A reconciliation of specific adjustments
to GAAP results is provided in the Reconciliation Between Net Income Attributable to ViaSat, Inc.
on a GAAP Basis and Non-GAAP Basis table contained in this release.
Adjusted EBITDA represents net income (loss) attributable to ViaSat, Inc. before interest,
taxes, depreciation and amortization, adjusted to exclude the effects of non-cash stock-based
compensation expense and acquisition-related expenses. We believe Adjusted EBITDA facilitates
company-to-company operating performance comparisons by backing out potential differences caused by
variations in capital structures (affecting net interest expense), taxation and the age and book
depreciation of property, plant and equipment (affecting relative depreciation expense), which may
vary for different companies for reasons unrelated to operating performance. In addition, we
believe that Adjusted EBITDA is frequently used by securities analysts, investors and other
interested parties in their evaluation of companies, many of which present an Adjusted EBITDA
measure when reporting their results. Adjusted EBITDA is not a measurement of financial performance
under GAAP and should not be considered as an alternative to net income as a measure of performance
or to net cash flows provided by (used in) operations as a measure of liquidity. In addition, other
companies may define Adjusted EBITDA differently and, as a result, our measure of Adjusted EBITDA
may not be directly comparable to Adjusted EBITDA of other companies. Furthermore, Adjusted EBITDA
has limitations as an analytical tool, and you should not consider it in isolation, or as a
substitute for analysis of our results as reported under GAAP. Some of these limitations are:
|
|
|
Adjusted EBITDA does not reflect our cash expenditures, or future requirements, for
capital expenditures or contractual commitments, |
more
7
ViaSat News
|
|
|
Adjusted EBITDA does not reflect changes in, or cash requirements for, our working
capital needs, |
|
|
|
|
Adjusted EBITDA does not reflect the significant interest expense, or the cash
requirements necessary to service interest or principal payments, on our debt, |
|
|
|
|
Adjusted EBITDA does not reflect the EBITDA calculation used for our senior notes and
revolving line of credit debt covenant requirements, |
|
|
|
|
Adjusted EBITDA does not reflect our provision for income taxes, which may vary
significantly from period to period, and |
|
|
|
|
Although depreciation and amortization are non-cash charges, the assets being
depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA
does not reflect any cash requirements for such replacements. |
A reconciliation of specific adjustments to GAAP results is provided in the Reconciliation Between
Net Income Attributable to ViaSat, Inc. and Adjusted EBITDA table contained in this release.
SurfBeam is a registered trademark of ViaSat.
Comsat Labs and Comsat Laboratories are trade names of ViaSat Inc. Neither Comsat Labs nor Comsat
Laboratories is affiliated with COMSAT Corporation. Comsat is a registered trademark of COMSAT
Corporation.
more
Condensed Consolidated Statement of Operations
(Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Twelve months ended |
|
|
|
April 2, 2010 |
|
|
April 3, 2009 |
|
|
April 2, 2010 |
|
|
April 3, 2009 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product revenues |
|
$ |
146,185 |
|
|
$ |
158,370 |
|
|
$ |
584,074 |
|
|
$ |
595,342 |
|
Service revenues |
|
|
66,457 |
|
|
|
7,206 |
|
|
|
104,006 |
|
|
|
32,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
|
|
212,642 |
|
|
|
165,576 |
|
|
|
688,080 |
|
|
|
628,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenues |
|
|
99,421 |
|
|
|
111,945 |
|
|
|
408,526 |
|
|
|
424,620 |
|
Cost of service revenues |
|
|
42,245 |
|
|
|
5,779 |
|
|
|
66,830 |
|
|
|
22,204 |
|
Selling, general & administrative |
|
|
42,636 |
|
|
|
25,638 |
|
|
|
132,895 |
|
|
|
98,624 |
|
|
Independent research and development |
|
|
5,766 |
|
|
|
6,141 |
|
|
|
27,325 |
|
|
|
29,622 |
|
Amortization of intangible assets |
|
|
4,726 |
|
|
|
1,805 |
|
|
|
9,494 |
|
|
|
8,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
17,848 |
|
|
|
14,268 |
|
|
|
43,010 |
|
|
|
44,287 |
|
Interest, net |
|
|
(4,783 |
) |
|
|
(120 |
) |
|
|
(6,733 |
) |
|
|
954 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
13,065 |
|
|
|
14,148 |
|
|
|
36,277 |
|
|
|
45,241 |
|
Provision for income taxes |
|
|
2,673 |
|
|
|
1,972 |
|
|
|
5,438 |
|
|
|
6,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
10,392 |
|
|
|
12,176 |
|
|
|
30,839 |
|
|
|
38,447 |
|
Less: Net (loss) income attributable to the noncontrolling interest, net of tax |
|
|
(54 |
) |
|
|
60 |
|
|
|
(297 |
) |
|
|
116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to ViaSat, Inc. |
|
$ |
10,446 |
|
|
$ |
12,116 |
|
|
$ |
31,136 |
|
|
$ |
38,331 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share attributable to ViaSat, Inc. common stockholders |
|
$ |
0.27 |
|
|
$ |
0.38 |
|
|
$ |
0.89 |
|
|
$ |
1.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted common equivalent shares |
|
|
38,438 |
|
|
|
31,879 |
|
|
|
34,839 |
|
|
|
31,884 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AN ITEMIZED RECONCILIATION BETWEEN
NET INCOME ATTRIBUTABLE TO VIASAT, INC.
ON A GAAP BASIS AND NON-GAAP BASIS IS AS FOLLOWS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income attributable to ViaSat, Inc. |
|
$ |
10,446 |
|
|
$ |
12,116 |
|
|
$ |
31,136 |
|
|
$ |
38,331 |
|
Amortization of intangible assets |
|
|
4,726 |
|
|
|
1,805 |
|
|
|
9,494 |
|
|
|
8,822 |
|
Acquisition related expenses |
|
|
1,612 |
|
|
|
|
|
|
|
11,374 |
|
|
|
|
|
Stock-based compensation expense |
|
|
3,800 |
|
|
|
2,256 |
|
|
|
12,212 |
|
|
|
9,837 |
|
Income tax effect |
|
|
(4,010 |
) |
|
|
(1,538 |
) |
|
|
(10,180 |
) |
|
|
(7,047 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to ViaSat, Inc. |
|
$ |
16,574 |
|
|
$ |
14,639 |
|
|
$ |
54,036 |
|
|
$ |
49,943 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted net income per share attrib. to ViaSat, Inc. common stockholders |
|
$ |
0.43 |
|
|
$ |
0.46 |
|
|
$ |
1.55 |
|
|
$ |
1.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted common equivalent shares |
|
|
38,438 |
|
|
|
31,879 |
|
|
|
34,839 |
|
|
|
31,884 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AN ITEMIZED RECONCILIATION
BETWEEN NET INCOME ATTRIBUTABLE TO VIASAT, INC.
AND ADJUSTED EBITDA IS AS FOLLOWS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income attributable to ViaSat, Inc. |
|
$ |
10,446 |
|
|
$ |
12,116 |
|
|
$ |
31,136 |
|
|
$ |
38,331 |
|
Provision for income taxes |
|
|
2,673 |
|
|
|
1,972 |
|
|
|
5,438 |
|
|
|
6,794 |
|
Interest expense (income), net |
|
|
4,783 |
|
|
|
120 |
|
|
|
6,733 |
|
|
|
(954 |
) |
Depreciation and amortization |
|
|
24,703 |
|
|
|
6,723 |
|
|
|
46,955 |
|
|
|
28,610 |
|
Stock-based compensation expense |
|
|
3,800 |
|
|
|
2,256 |
|
|
|
12,212 |
|
|
|
9,837 |
|
Acquisition related expenses |
|
|
1,612 |
|
|
|
|
|
|
|
11,374 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
48,017 |
|
|
$ |
23,187 |
|
|
$ |
113,848 |
|
|
$ |
82,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheet
(Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
April 2, 2010 |
|
|
April 3, 2009 |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
89,631 |
|
|
$ |
63,491 |
|
Accounts receivable, net |
|
|
176,351 |
|
|
|
164,106 |
|
Inventories |
|
|
82,962 |
|
|
|
65,562 |
|
Deferred income taxes |
|
|
17,346 |
|
|
|
26,724 |
|
Prepaid expenses and other current assets |
|
|
28,857 |
|
|
|
18,941 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
395,147 |
|
|
|
338,824 |
|
|
|
|
|
|
|
|
Property, equipment and satellites, net |
|
|
651,493 |
|
|
|
170,225 |
|
Other intangible assets, net |
|
|
89,389 |
|
|
|
16,655 |
|
Goodwill |
|
|
75,024 |
|
|
|
65,429 |
|
Other assets |
|
|
82,499 |
|
|
|
31,809 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,293,552 |
|
|
$ |
622,942 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and
Stockholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
|
78,355 |
|
|
|
63,397 |
|
Accrued liabilities |
|
|
102,251 |
|
|
|
72,037 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
180,606 |
|
|
|
135,434 |
|
Line of credit |
|
|
60,000 |
|
|
|
|
|
Long-term debt |
|
|
271,801 |
|
|
|
|
|
Other liabilities |
|
|
24,395 |
|
|
|
24,718 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
536,802 |
|
|
|
160,152 |
|
Total ViaSat, Inc. stockholders equity |
|
|
753,005 |
|
|
|
458,748 |
|
Noncontrolling interest in subsidiary |
|
|
3,745 |
|
|
|
4,042 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
756,750 |
|
|
|
462,790 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
1,293,552 |
|
|
$ |
622,942 |
|
|
|
|
|
|
|
|