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 17, 2011
ViaSat, Inc.
(Exact Name of Registrant as Specified in its Charter)
|
|
|
|
|
Delaware
|
|
000-21767
|
|
33-0174996 |
|
|
|
|
|
(State or Other Jurisdiction of
Incorporation)
|
|
(Commission File No.)
|
|
(I.R.S. Employer
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))
TABLE OF CONTENTS
Item 2.02 Results of Operations and Financial Condition.
On May 17, 2011, ViaSat, Inc. issued a press release reporting its results of operations for the
fourth quarter and fiscal year ended April 1, 2011. A copy of the press release 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 17, 2011 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 17, 2011 |
ViaSat, Inc.
|
|
|
By: |
/s/ Keven Lippert
|
|
|
|
Keven Lippert |
|
|
|
Vice President, Secretary and General Counsel |
|
|
2
exv99w1
Exhibit 99.1
|
|
|
|
|
|
|
News
|
|
Contact:
Heather Ferrante
ViaSat Inc.
760-476-2633
www.viasat.com |
ViaSat Announces Fiscal Year 2011 Results
Carlsbad, Calif. May 17, 2011 ViaSat Inc. (NASDAQ: VSAT), an innovator in satellite and
other wireless networking systems and services, announced financial results for the fourth quarter
and fiscal year 2011. The fiscal fourth quarter results include new contract awards of $271.0
million, revenues of $216.4 million, Adjusted EBITDA of $42.8 million, net income attributable to
ViaSat common stockholders of $0.41 per share on a diluted non-GAAP basis or $0.28 per share on a
diluted GAAP basis, and cash flows from operations of $46.3 million. Financial highlights for the
fiscal year include new contract awards of $853.5 million, revenues of $802.2 million, Adjusted
EBITDA of $160.8 million, net income attributable to ViaSat common stockholders of $1.39 per share
on a diluted non-GAAP basis or $0.84 per share on a diluted GAAP basis, and cash flows from
operations of $169.6 million.
While fiscal year 2011 was a challenging year, the company set new records in several key
financial metrics including new contract awards, revenues, operating income, and EBITDA, said Mark
Dankberg, ViaSat CEO and chairman. Despite significant headwinds due to a difficult defense budget
environment, and anticipated capacity constraints for broadband network services we ended the
year on a strong note. Defense backlog is at a record high, driven by significant wins in satellite
networks for airborne broadband ISR and situational awareness. Weve won strategic new commercial
satellite network projects including in-flight WiFi broadband
for JetBlue Airways and its
LiveTV subsidiary. And, of course, the upcoming launch of ViaSat-1 represents the culmination of
over three years of investments and preparation to capitalize on industry leading breakthroughs in
satellite bandwidth efficiency. We believe these factors set the stage for sustained growth in each
of our business segments.
Financial Results1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions, except per share data) |
|
Q4 FY 2011 |
|
Q4 FY 2010 |
|
FY 2011 |
|
FY 2010 |
Revenues |
|
$ |
216.4 |
|
|
$ |
212.6 |
|
|
$ |
802.2 |
|
|
$ |
688.1 |
|
Adjusted EBITDA4 |
|
$ |
42.8 |
|
|
$ |
48.0 |
|
|
$ |
160.8 |
|
|
$ |
113.8 |
|
Net income2 |
|
$ |
12.1 |
|
|
$ |
10.4 |
|
|
$ |
36.1 |
|
|
$ |
31.1 |
|
Diluted per share net income 2 |
|
$ |
0.28 |
|
|
$ |
0.27 |
|
|
$ |
0.84 |
|
|
$ |
0.89 |
|
Non-GAAP net income 2, 3 |
|
$ |
18.0 |
|
|
$ |
16.6 |
|
|
$ |
59.9 |
|
|
$ |
54.0 |
|
Non-GAAP diluted net income per share
2, 3 |
|
$ |
0.41 |
|
|
$ |
0.43 |
|
|
$ |
1.39 |
|
|
$ |
1.55 |
|
Fully diluted weighted average shares |
|
|
43.6 |
|
|
|
38.4 |
|
|
|
43.1 |
|
|
|
34.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New contract awards |
|
$ |
271.0 |
|
|
$ |
267.6 |
|
|
$ |
853.5 |
|
|
$ |
773.0 |
|
Sales backlog 5 |
|
$ |
528.7 |
|
|
$ |
528.8 |
|
|
$ |
528.7 |
|
|
$ |
528.8 |
|
1
|
|
|
1 |
|
ViaSat uses a 52 or 53 week fiscal year which ends on the Friday closest
to March 31. ViaSat quarters for fiscal year 2011 ended on July 2, 2010, October 1, 2010,
December 31, 2010, and April 1, 2011. |
|
2 |
|
Attributable to ViaSat Inc. common stockholders. |
|
3 |
|
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 table titled An Itemized Reconciliation Between
Net Income Attributable to ViaSat, Inc. on a GAAP Basis and Non-GAAP Basis contained in this
release. A description of our use of non-GAAP information is provided below under Use of
Non-GAAP Financial Information. |
|
4 |
|
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 table titled An Itemized
Reconciliation Between Net Income Attributable to ViaSat Inc. and Adjusted EBITDA contained in
this release. A description of our use of non-GAAP information is provided below under Use of
Non-GAAP Financial Information. |
|
5 |
|
Includes negative backlog adjustments of $41.9 million in the fourth quarter
of fiscal year 2011 and $47.7 million in fiscal year 2011 and $4 million in the fourth quarter
of fiscal year 2010 and $28 million in fiscal year 2010. |
Government Systems Segment
The Government Systems segment posted quarterly and annual revenues of $102.8 million
and $384.1 million, respectively, a 2.1% increase over the fourth quarter of fiscal year 2010 and a
0.3% decrease over the prior fiscal year. The increase in revenues during the fourth quarter of
fiscal year 2011 compared to the same period of the prior fiscal year resulted from higher sales of
our government satellite communication systems which was offset by lower sales of tactical data
link products and services. The slight decrease in revenues during fiscal year 2011 over the prior
fiscal year was primarily due to lower sales of information assurance products and tactical data
link products and services, offset by higher sales of our government satellite communication
systems. Adjusted EBITDA for the Government Systems segment was $13.4 million and $54.4 million in
the fourth quarter of fiscal year 2011 and fiscal year 2011, respectively, compared to $23.6
million and $74.5 million for the same periods of the prior fiscal year. New contract awards in the
Government Systems segment for the fourth quarter and fiscal year 2011 were $132.9 million and
$460.9 million, respectively.
Commercial Networks Segment
For the Commercial Networks segment, quarterly and annual revenues were $54.2 million and
$183.1 million, respectively, a 0.5% decrease over the fourth quarter of fiscal year 2010 and a
19.4% decrease over the prior fiscal year. The revenue decrease was primarily from lower sales of
consumer broadband products as a result of ViaSat no longer recognizing equipment sales to its
WildBlue service following our acquisition of
WildBlue in December 2009, as well as reduced equipment sales to the distributors of the WildBlue
service, pending additional satellite capacity. Revenues were also lower due to lower revenues in
our enterprise VSAT networks products and services. These decreases were offset by increased sales
of antenna systems products and
--more--
services and next-generation broadband equipment. Adjusted EBITDA
for the Commercial Networks segment was $1.8 million and $3.7 million in the fourth quarter of
fiscal year 2011 and fiscal year 2011, respectively, compared to $6.3 million and $18.1 million for
the same periods of the prior fiscal year. New contract awards in the Commercial Networks segment
for the fourth quarter and fiscal year 2011 were $70.9 million and $153.4 million, respectively.
Satellite Services Segment
The Satellite Services segment contributed revenues of $59.4 million for the fourth
quarter of fiscal year 2011, a $1.9 million increase over the same period last fiscal year, and
$235.0 million for fiscal year 2011, a $159.1 million increase from fiscal year 2010. The revenue
increase was attributable primarily to our acquisition of WildBlue in the third quarter of fiscal
year 2010, as well as growth in our mobile broadband satellite services. Adjusted EBITDA for the
Satellite Services segment was $27.8 million and $103.0 million in the fourth quarter of fiscal
year 2011 and fiscal year 2011, respectively, compared to $18.1 million and $20.9 million in the
same periods of the prior fiscal year. New contract awards in the Satellite Services segment for
the fourth quarter and fiscal year 2011 were $67.2 million and $239.2 million, respectively.
Selected Fiscal Year 2011 and Recent Business Highlights
|
|
|
Received a $477 million IDIQ contract to supply the next generation of Blue Force
Tracking (BFT) equipment to the U.S. Army, and equipment orders adding approximately $100
million to backlog entering fiscal year 2012. |
|
|
|
|
Reached a definitive agreement to provide Ka-band satellite inflight WiFi broadband
equipment and service to JetBlue Airways, including an initial $30 million equipment and
services order. |
|
|
|
|
Completed demonstrations of 4 Mbps transmit speeds over Ku-band in operational missions
for broadband ISR platforms for U.S. Special Operations Command forces. |
|
|
|
|
Reached over 150 cumulative government ArcLight® satellite broadband ISR and
global Command & Control Communication terminals. |
|
|
|
|
Reached an agreement with Asia Broadcast Satellite for exclusive access to Ka-band
satellite capacity currently available in the Afghanistan region. Established agreement
with YahSat to create seamless roaming capabilities for global mobile Ka-band broadband
services across the United States, and the Middle East for government and commercial
applications. Creating multi-party agreements to add Eutelsat KA-SAT. |
|
|
|
|
Demonstrated a Ka-band version of the VR-12 ArcLight airborne ISR terminal capable of
ISR transmit speeds up to 10 Mbps. |
--more--
|
|
|
Commenced operational performance testing of our next generation SurfBeam® 2 consumer
satellite broadband network over Eutelsats 70 Gbps KA-SAT, in anticipation of start of
commercial services in Q2 of calendar year 2011. |
|
|
|
|
Selected by Boeing to provide the ground based beam forming (GBBF) system for the MEXSAT
satellite system, which will provide secure communications for Mexicos national security
needs and civil telecommunications. |
|
|
|
|
Acquired SKYLinkSM airborne broadband service from ARINC Incorporated, adding
80 private business jets to our Yonder® high-speed Internet access network for
mobile satellite communications. |
|
|
|
|
Awarded $19.5 million in grant funding by the Department of Agriculture Rural Utilities
Service (RUS) under the American Reinvestment and Recovery Act of 2009 (ARRA) to provide
affordable broadband services using our WildBlue service to unserved and rural areas in 24
Western and Midwestern states. |
|
|
|
|
Acquired Stonewood Group Limited, a leader in the design, manufacture and delivery of
data at rest encryption products and services that encrypt and protect data on computer
hard drives. |
|
|
|
|
Introduced the AltaSec® IPS-250 inline network encryptor (INE), the first
network encryptor compatible with the National Security Agency (NSA) Cryptographic High
Value Product (CHVP) Suite B standards, which enable U.S. warfighters and government
agencies to create secure IP networks without the logistics and lifecycle costs associated
with Controlled Cryptographic Items (CCI). |
|
|
|
|
Industry Recognition: |
|
|
|
Inaugural Defense Security Service Award of Excellence in Counterintelligence |
|
|
|
|
EuroConsult Strategic Transaction of the Year Award for WildBlue acquisition |
|
|
|
|
Space News Top 50 Space Companies |
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 upcoming launch of
ViaSat-1, our growth prospects, and the creation of multi-party agreements to add Eutelsat KA-SAT.
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: negative
audits by the U.S. government; 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; future delays in approving U.S. government
budgets and
ViaSat 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--
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 satellite and wireless communications and secure networking industries generally; the effect of
adverse regulatory changes on our ability to sell products; 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 to discuss the fiscal year 2011 fourth quarter and
year-end results at 5:00 p.m. Eastern Time on Tuesday, May 17, 2011. The dial-in number is (877)
638-9577 in the U.S. and (914) 495-8531 internationally. The conference call webcast and other
material financial information discussed on our conference call can also be accessed on the
Investor Relations section of the ViaSat website at investors.viasat.com. The call will be archived
and available on that site for approximately one month immediately following the conference call. A
replay of the conference call will be available from 8:00 p.m. Eastern Time on Tuesday, May 17
until midnight Wednesday, May 18 by dialing (800) 642-1687 for U.S. callers and (706) 645-9291 for
international callers, and entering the conference ID 67986130.
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. and
allied governments; 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. Based in Carlsbad, California, ViaSat has established a number of
worldwide locations for customer service, network operations, and technology development.
--more--
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.
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
expenses and acquisition-related expenses. We also use Adjusted EBITDA to evaluate operating
performance of our segments, to allocate resources and capital to such segments, to measure
performance for incentive compensation programs and to evaluate future growth opportunities. 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 GAAP. A reconciliation of specific adjustments to GAAP results is provided in the
tables titled An Itemized Reconciliation Between Net Income Attributable to ViaSat Inc. on a GAAP
Basis and Non-GAAP Basis, An Itemized Reconciliation Between Net Income Attributable to ViaSat
Inc. and Adjusted EBITDA and An Itemized Reconciliation Between Segment Operating Profit (Loss)
Before Corporate and Amortization and Adjusted EBITDA contained in this release.
AltaSec, SurfBeam, and Yonder are registered trademarks of ViaSat Inc.
SKYLink is a service mark of ViaSat, Inc.
WildBlue is a registered trademark of WildBlue Communications Inc.
HAIPE is a registered trademark of the National Security Agency.
--more--
Condensed Consolidated Statement of Operations
(Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Twelve months ended |
|
|
|
April 1, 2011 |
|
|
April 2, 2010 |
|
|
April 1, 2011 |
|
|
April 2, 2010 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product revenues |
|
$ |
144,916 |
|
|
$ |
146,185 |
|
|
$ |
523,938 |
|
|
$ |
584,074 |
|
Service revenues |
|
|
71,456 |
|
|
|
66,457 |
|
|
|
278,268 |
|
|
|
104,006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
216,372 |
|
|
|
212,642 |
|
|
|
802,206 |
|
|
|
688,080 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenues |
|
|
111,771 |
|
|
|
99,421 |
|
|
|
389,945 |
|
|
|
408,526 |
|
Cost of service revenues |
|
|
37,941 |
|
|
|
42,245 |
|
|
|
160,623 |
|
|
|
66,830 |
|
Selling, general and administrative |
|
|
42,979 |
|
|
|
42,636 |
|
|
|
164,265 |
|
|
|
132,895 |
|
Independent research and development |
|
|
7,114 |
|
|
|
5,766 |
|
|
|
28,711 |
|
|
|
27,325 |
|
Amortization of acquired intangible assets |
|
|
4,782 |
|
|
|
4,726 |
|
|
|
19,409 |
|
|
|
9,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
11,785 |
|
|
|
17,848 |
|
|
|
39,253 |
|
|
|
43,010 |
|
Interest income (expense), net |
|
|
72 |
|
|
|
(4,783 |
) |
|
|
(2,831 |
) |
|
|
(6,733 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
11,857 |
|
|
|
13,065 |
|
|
|
36,422 |
|
|
|
36,277 |
|
(Benefit) provision for income taxes |
|
|
(439 |
) |
|
|
2,673 |
|
|
|
(2 |
) |
|
|
5,438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
12,296 |
|
|
|
10,392 |
|
|
|
36,424 |
|
|
|
30,839 |
|
Less: Net income (loss) attributable to the
noncontrolling interest, net of tax |
|
|
152 |
|
|
|
(54 |
) |
|
|
309 |
|
|
|
(297 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to ViaSat, Inc. |
|
$ |
12,144 |
|
|
$ |
10,446 |
|
|
$ |
36,115 |
|
|
$ |
31,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share attributable
to ViaSat, Inc. common stockholders |
|
$ |
0.28 |
|
|
$ |
0.27 |
|
|
$ |
0.84 |
|
|
$ |
0.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted common equivalent shares |
|
|
43,605 |
|
|
|
38,438 |
|
|
|
43,059 |
|
|
|
34,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
|
$ |
12,144 |
|
|
$ |
10,446 |
|
|
$ |
36,115 |
|
|
$ |
31,136 |
|
Amortization of acquired intangible assets |
|
|
4,782 |
|
|
|
4,726 |
|
|
|
19,409 |
|
|
|
9,494 |
|
Acquisition related expenses |
|
|
|
|
|
|
1,612 |
|
|
|
1,379 |
|
|
|
11,374 |
|
Stock-based compensation expense |
|
|
4,750 |
|
|
|
3,800 |
|
|
|
17,440 |
|
|
|
12,212 |
|
Income tax effect |
|
|
(3,702 |
) |
|
|
(4,010 |
) |
|
|
(14,480 |
) |
|
|
(10,180 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to ViaSat,
Inc. |
|
$ |
17,974 |
|
|
$ |
16,574 |
|
|
$ |
59,863 |
|
|
$ |
54,036 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted net income per share
attributable to ViaSat, Inc. common
stockholders |
|
$ |
0.41 |
|
|
$ |
0.43 |
|
|
$ |
1.39 |
|
|
$ |
1.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted common equivalent shares |
|
|
43,605 |
|
|
|
38,438 |
|
|
|
43,059 |
|
|
|
34,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AN ITEMIZED RECONCILIATION BETWEEN NET INCOME ATTRIBUTABLE TO VIASAT, INC.
AND ADJUSTED EBITDA IS AS FOLLOWS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income attributable to ViaSat, Inc. |
|
$ |
12,144 |
|
|
$ |
10,446 |
|
|
$ |
36,115 |
|
|
$ |
31,136 |
|
(Benefit) provision for income taxes |
|
|
(439 |
) |
|
|
2,673 |
|
|
|
(2 |
) |
|
|
5,438 |
|
Interest expense (income), net |
|
|
(72 |
) |
|
|
4,783 |
|
|
|
2,831 |
|
|
|
6,733 |
|
Depreciation and amortization |
|
|
26,445 |
|
|
|
24,703 |
|
|
|
103,053 |
|
|
|
46,955 |
|
Stock-based compensation expense |
|
|
4,750 |
|
|
|
3,800 |
|
|
|
17,440 |
|
|
|
12,212 |
|
Acquisition related expenses |
|
|
|
|
|
|
1,612 |
|
|
|
1,379 |
|
|
|
11,374 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
42,828 |
|
|
$ |
48,017 |
|
|
$ |
160,816 |
|
|
$ |
113,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AN
ITEMIZED RECONCILIATION BETWEEN SEGMENT OPERATING PROFIT (LOSS) BEFORE
CORPORATE AND AMORTIZATION AND ADJUSTED EBITDA IS AS FOLLOWS:
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended April 1, 2011 |
|
|
Quarter ended April 2, 2010 |
|
|
|
Government Systems |
|
|
Commercial Networks |
|
|
Satellite Services |
|
|
Total |
|
|
Government Systems |
|
|
Commercial Networks |
|
|
Satellite Services |
|
|
Total |
|
Segment
operating profit (loss) before corporate and
amortization |
|
$ |
7,240 |
|
|
$ |
(1,805 |
) |
|
$ |
11,132 |
|
|
$ |
16,567 |
|
|
$ |
18,538 |
|
|
$ |
3,141 |
|
|
$ |
914 |
|
|
$ |
22,593 |
|
Depreciation * |
|
|
3,866 |
|
|
|
2,038 |
|
|
|
15,745 |
|
|
|
21,649 |
|
|
|
3,179 |
|
|
|
1,717 |
|
|
|
15,045 |
|
|
|
19,941 |
|
Stock-based compensation expense |
|
|
2,277 |
|
|
|
1,522 |
|
|
|
951 |
|
|
|
4,750 |
|
|
|
1,906 |
|
|
|
1,398 |
|
|
|
496 |
|
|
|
3,800 |
|
Acquisition related expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,612 |
|
|
|
1,612 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA before other |
|
$ |
13,383 |
|
|
$ |
1,755 |
|
|
$ |
27,828 |
|
|
|
42,966 |
|
|
$ |
23,623 |
|
|
$ |
6,256 |
|
|
$ |
18,067 |
|
|
|
47,946 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(138 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
42,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
48,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal year ended April 1, 2011 |
|
|
Fiscal year ended April 2, 2010 |
|
|
|
Government Systems |
|
|
Commercial Networks |
|
|
Satellite Services |
|
|
Total |
|
|
Government Systems |
|
|
Commercial Networks |
|
|
Satellite Services |
|
|
Total |
|
Segment
operating profit (loss) before corporate and
amortization |
|
$ |
29,872 |
|
|
$ |
(9,482 |
) |
|
$ |
38,228 |
|
|
$ |
58,618 |
|
|
$ |
55,720 |
|
|
$ |
6,091 |
|
|
$ |
(9,305 |
) |
|
$ |
52,506 |
|
Depreciation * |
|
|
15,228 |
|
|
|
7,260 |
|
|
|
61,141 |
|
|
|
83,629 |
|
|
|
12,423 |
|
|
|
7,325 |
|
|
|
17,625 |
|
|
|
37,373 |
|
Stock-based compensation expense |
|
|
8,388 |
|
|
|
5,946 |
|
|
|
3,106 |
|
|
|
17,440 |
|
|
|
6,320 |
|
|
|
4,684 |
|
|
|
1,208 |
|
|
|
12,212 |
|
Acquisition related expenses |
|
|
866 |
|
|
|
|
|
|
|
513 |
|
|
|
1,379 |
|
|
|
|
|
|
|
|
|
|
|
11,374 |
|
|
|
11,374 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA before other |
|
$ |
54,354 |
|
|
$ |
3,724 |
|
|
$ |
102,988 |
|
|
|
161,066 |
|
|
$ |
74,463 |
|
|
$ |
18,100 |
|
|
$ |
20,902 |
|
|
|
113,465 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(250 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
383 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
160,816 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
113,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
The depreciation related to assets that are not specific to a particular segment have been allocated based on sales, which management believes is a reasonable method. |
Condensed Consolidated Balance Sheet
(Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
April 1, 2011 |
|
|
April 2, 2010 |
|
|
Liabilities and Equity |
|
April 1, 2011 |
|
|
April 2, 2010 |
|
Current assets: |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
40,490 |
|
|
$ |
89,631 |
|
|
Accounts payable |
|
$ |
71,712 |
|
|
$ |
78,355 |
|
Accounts receivable, net |
|
|
191,889 |
|
|
|
176,351 |
|
|
Accrued liabilities |
|
|
130,583 |
|
|
|
102,251 |
|
Inventories |
|
|
98,555 |
|
|
|
82,962 |
|
|
Current portion of other long-term debt |
|
|
1,128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
18,805 |
|
|
|
17,346 |
|
|
Total current liabilities |
|
|
203,423 |
|
|
|
180,606 |
|
Prepaid expenses and other current assets |
|
|
21,141 |
|
|
|
28,857 |
|
|
Senior Notes due 2016, net |
|
|
272,296 |
|
|
|
271,801 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
370,880 |
|
|
|
395,147 |
|
|
Other long-term debt |
|
|
61,946 |
|
|
|
60,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
23,842 |
|
|
|
24,395 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, equipment and satellites, net |
|
|
766,139 |
|
|
|
651,493 |
|
|
Total liabilities |
|
|
561,507 |
|
|
|
536,802 |
|
Other acquired intangible assets, net |
|
|
81,889 |
|
|
|
89,389 |
|
|
Total ViaSat, Inc. stockholders equity |
|
|
840,125 |
|
|
|
753,005 |
|
Goodwill |
|
|
83,532 |
|
|
|
75,024 |
|
|
Noncontrolling interest in subsidiary |
|
|
4,116 |
|
|
|
3,745 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets |
|
|
103,308 |
|
|
|
82,499 |
|
|
Total equity |
|
|
844,241 |
|
|
|
756,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,405,748 |
|
|
$ |
1,293,552 |
|
|
Total liabilities and equity |
|
$ |
1,405,748 |
|
|
$ |
1,293,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|