DigitalGlobe Reports Fourth Quarter and Full Year 2009 Financial Results

We use Adjusted EBITDA in conjunction with traditional GAAP operating performance measures as part of our overall assessment of our performance and we do not place undue reliance on this measure as our only measure of operating performance. Adjusted EBITDA should not be considered a substitute for other measures of financial performance reported in accordance with GAAP.

FINANCIAL TABLES TO FOLLOW

DigitalGlobe, Inc.

Consolidated Statements of Operations

     

(in millions, except share and per share data)

 

  Three Months Ended
December 31,
  Year Ended
December 31,
        2008       2009       2008       2009  
Historical results of operations: (unaudited)  
Defense and Intelligence revenue $ 55.9   $ 57.5 $ 222.4 $ 231.0
Commercial revenue   16.3     15.4     52.8     50.9  
Total revenue 72.2 72.9 275.2 281.9

Cost of revenue excluding depreciation and amortization

8.6 8.9 28.5 31.1
Selling, general and administrative 21.6 23.0 76.1 88.6
Depreciation and amortization   19.3     18.2     75.7     74.4  
Income from operations 22.7 22.8 94.9 87.8
Loss from early extinguishment of debt - - - (7.7 )
Loss on derivative instruments - - - (1.8 )
Interest income (expense), net   0.2     -     (3.0 )   0.1  
Income before income taxes 22.9 22.8 91.9 78.4
Income tax expense   (9.1 )   (9.0 )   (38.1 )   (31.0 )
Net income $ 13.8   $ 13.8   $ 53.8   $ 47.4  
 
Earnings per Share:
Basic earnings per share $ 0.32 $ 0.32 $ 1.24 $ 1.07
Diluted earnings per share $ 0.31 $ 0.30 $ 1.22 $ 1.06
Weighted average common shares outstanding
Basic 43,434,251 43,219,134 43,513,506 44,234,019
Diluted 43,979,426 45,599,550 44,100,898 44,859,992
 

DigitalGlobe, Inc.

Unaudited Reconciliation of GAAP Net Income to Adjusted EBITDA

     
(in millions) Three Months Ended
December 31,
Year Ended
December 31,
2008   2009 2008   2009
Net income $ 13.8 $ 13.8 $ 53.8 $ 47.4
Depreciation and amortization 19.3 18.2 75.7 74.4
Loss on derivative instrument - - - 1.8
Loss from early extinguishment of debt - - - 7.7
Interest (income), expense net (0.2 ) - 3.0 (0.1 )
Income tax expense 9.1 9.0 38.1 31.0
Non-cash stock compensation expense   1.7     1.7   4.2   7.2  
Adjusted EBITDA $ 43.7   $ 42.7 $ 174.8 $ 169.4  
 

Adjusted EBITDA is not a recognized term under generally accepted accounting principles, or GAAP, in the United States and may not be defined similarly by other companies. Adjusted EBITDA should not be considered an alternative to net income, as an indication of financial performance, or as an alternative to cash flow from operations as a measure of liquidity. There are limitations to using non-GAAP financial measures, including the difficulty associated with comparing companies that use similar performance measures whose calculations may differ from ours.

 

DigitalGlobe, Inc.

Consolidated Balance Sheets

   
(in millions, except per share data) As of December 31,
2008   2009
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 60.8 $ 97.0
Restricted cash 2.5 7.3
Accounts receivable, net of allowance for doubtful accounts of $0.9 and $1.2, respectively 44.3 49.7
Accounts receivable from related party 2.5 -
Aerial image library 4.9 -
Prepaid and current assets 5.8 12.0
Income tax receivable - 3.9
Deferred taxes   24.9     1.7  
Total current assets 145.7 171.6
Property and equipment, net of accumulated depreciation of $288.6 and $361.1, respectively 792.9 891.0
Goodwill 8.7 8.7
Intangibles, net of accumulated amortization of $5.4 and $7.2, respectively 3.6 1.8
Aerial image library - 5.4
Long-term restricted cash - 16.7
Long-term deferred contract costs 5.7 36.2
Long-term deferred contract costs from related party 15.9 -
Other assets, net   7.7     9.1  
Total assets $ 980.2   $ 1,140.5  
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:

Accounts payable $ 0.7 $ 4.3
Accounts payable to related party 1.8 -
Accrued interest 3.5 6.2
Other accrued liabilities 20.6 17.9
Other accrued liabilities to related party 2.7 -
Current portion of deferred revenue   28.1     32.8  
Total current liabilities 57.4 61.2
Deferred revenue 214.9 239.6
Deferred revenue related party 24.7 -
Deferred lease incentive 6.3 5.4
Long-term debt 230.0 343.5
Long-term debt and accrued interest to related parties 44.6 -
Long-term deferred tax liability   -     11.3  
Total liabilities $ 577.9 $ 661.0
COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY

Preferred stock, $0.001 par value; 24,000,000 shares authorized; no shares issued and
outstanding at December 31, 2008 and December 31, 2009

- -
Common stock; $0.001 par value; 250,000,000 shares authorized; 43,468,941 shares issued and outstanding at December 31, 2008 and 45,122,593 shares issued and outstanding at December 31, 2009 0.2 0.2
Treasury stock, at cost; 21,555 shares at December 31, 2008 and 44,039 December 31, 2009 (0.2 ) (0.7 )
Additional paid-in capital 467.2 496.0
Accumulated other comprehensive loss (1.5 ) -
Accumulated deficit   (63.4 )   (16.0 )
Total stockholders' equity   402.3     479.5  
Total liabilities and stockholders' equity $ 980.2   $ 1,140.5  
 

DigitalGlobe, Inc.

Consolidated Statements of Cash Flows

   
(in millions) For the Year Ended December 31,
2008   2009
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 53.8 $ 47.4
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization expense 75.7 74.4
Non-cash recognition of deferred revenue (25.5 ) (26.6 )
Non-cash amortization 1.5 5.3
Non-cash stock compensation expense 4.2 7.2
Amortization of debt issuance costs 0.3 -
Write off of debt financing fees - 5.3
Deferred income taxes 34.7 33.6
Changes in working capital, net of investing activities:
Accounts receivable, net (3.2 ) (2.6 )
Accounts receivable from related party 3.0 (0.3 )
Income tax receivable - (3.9 )
Aerial image library (2.6 ) (6.1 )
Prepaid and other assets 1.9 (6.3 )
Accounts payable (1.5 ) 1.5
Accounts payable and accrued liabilities to related parties (1.1 ) 3.5
Accrued liabilities 8.1 (5.0 )
Deferred contract costs from related party (10.3 ) (15.3 )
Deferred revenue (1.9 ) 29.1
Deferred revenue related party 6.5 2.1
Deferred lease incentive   0.8     -  
Net cash flows provided by operating activities   144.4     143.3  
CASH FLOWS FROM INVESTING ACTIVITIES:
Construction in progress additions (131.8 ) (155.9 )
Other property, equipment and intangible additions (10.2 ) (10.9 )
Increase in restricted cash (0.1 ) (21.5 )
Settlements from derivative instrument   (1.4 )   (2.8 )
Net cash flows used in investing activities   (143.5 )   (191.1 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of debt, net of issuance costs 38.5 330.9
Proceeds from initial public offering, net of issuance costs (2.7 ) 21.7
Repayment of notes - (270.0 )
Repurchase of common stock - (0.5 )
Proceeds from exercise of stock options   1.2     1.9  
Net cash flows provided by financing activities   37.0     84.0  
Net increase in cash and cash equivalents 37.9 36.2
Cash and cash equivalents, beginning of period   22.9     60.8  
Cash and cash equivalents, end of period $ 60.8   $ 97.0  
SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for income taxes $ 2.2 $ 2.4
NON-CASH INVESTING AND FINANCING ACTIVITIES:
Non-cash items capitalized in construction in progress $ - $ 6.8
Changes to non-cash property and equipment accruals, including interest $ 10.1 $ 2.9



« Previous Page 1 | 2 | 3 | 4  Next Page »
Featured Video
Jobs
Sr. Silicon Design Engineer for AMD at Santa Clara, California
GPU Design Verification Engineer for AMD at Santa Clara, California
Senior Firmware Architect - Server Manageability for Nvidia at Santa Clara, California
Senior Platform Software Engineer, AI Server - GPU for Nvidia at Santa Clara, California
Design Verification Engineer for Blockwork IT at Milpitas, California
CAD Engineer for Nvidia at Santa Clara, California
Upcoming Events
DVCon Europe 2023 at Holiday Inn Munich – City Centre Munich Germany - Nov 14 - 15, 2024
SEMI MEMS & Imaging Sensors Summit, at International Conference Center Munich Germany - Nov 14, 2024
SEMI | MSIG MEMS & Imaging Sensors Summit at Munich Germany - Nov 14 - 15, 2024
SEMICON Japan 2024 at Tokyo Big Sight Tokyo Japan - Dec 11 - 13, 2024



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