Gilat Satellite Networks Ltd.
(Registrant)
|
|||
Dated November 18, 2014
|
By:
|
/s/ Alon Levy | |
Alon Levy | |||
VP General Counsel and Corporate Secretary
|
|||
|
·
|
Revenues for the third quarter increased to $57.1 million compared to $51.8 million in the third quarter of 2013
|
|
·
|
Non-GAAP operating income was $3.6 million, compared to an operating loss of $0.3 million in the comparable quarter of 2013
|
|
·
|
GAAP operating income was $1.5 million as compared to an operating loss of $2.4 million in the same period last year
|
|
·
|
EBITDA for the third quarter was $6.4 million compared to $3.9 million in the second quarter of 2014 and to $2.3 million in the comparable period in 2013.
|
|
·
|
2014 management objectives update: higher EBIDTA margins of about 10% expected for the year, despite slightly lower expected revenues of about $235 million.
|
|
·
|
Gilat Launches Breakthrough Satellite-Cellular Hybrid Terminal
|
|
·
|
Gilat Deploys 3G Small Cell Network for TIM Brasil in Only Two Months
|
|
·
|
Gilat and HISPASAT Enhance VNO Activity
|
|
·
|
Gilat Successfully Demonstrated Maximum 4G Handheld Device Performance over Satellite at Tier-One Operator in Asia
|
|
·
|
Terabit Wave to Provide Gilat Satcom-On-The-Move Terminals in Myanmar
|
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED BALANCE SHEET
|
||||
US dollars in thousands
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
24,638 | 58,424 | ||||||
Restricted cash
|
34,917 | 18,891 | ||||||
Restricted cash held by trustees
|
394 | 3,221 | ||||||
Trade receivables, net
|
54,388 | 56,466 | ||||||
Inventories
|
26,065 | 27,141 | ||||||
Other current assets
|
13,936 | 10,143 | ||||||
Total current assets
|
154,338 | 174,286 | ||||||
LONG-TERM INVESTMENTS AND RECEIVABLES:
|
||||||||
Long-term restricted cash
|
228 | 6,279 | ||||||
Severance pay funds
|
8,609 | 9,856 | ||||||
Other long term receivables and deferred charges
|
7,544 | 278 | ||||||
Total long-term investments and receivables
|
16,381 | 16,413 | ||||||
PROPERTY AND EQUIPMENT, NET
|
93,061 | 85,369 | ||||||
INTANGIBLE ASSETS, NET
|
24,435 | 28,830 | ||||||
GOODWILL
|
63,870 | 63,870 | ||||||
TOTAL ASSETS
|
352,085 | 368,768 |
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED BALANCE SHEET
|
||||
US dollars in thousands
|
September 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
Unaudited
|
||||||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank credit and loans
|
13,517 | - | ||||||
Current maturities of long-term loans
|
4,614 | 4,665 | ||||||
Trade payables
|
16,137 | 20,900 | ||||||
Accrued expenses
|
19,302 | 16,748 | ||||||
Short-term advances from customers, held by trustees
|
22 | - | ||||||
Other current liabilities
|
35,901 | 54,666 | ||||||
Total current liabilities
|
89,493 | 96,979 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Accrued severance pay
|
8,423 | 9,628 | ||||||
Long-term loans, net of current maturities
|
26,507 | 31,251 | ||||||
Other long-term liabilities
|
5,031 | 4,877 | ||||||
Total long-term liabilities
|
39,961 | 45,756 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
EQUITY:
|
||||||||
Share capital - ordinary shares of NIS 0.2 par value
|
1,959 | 1,932 | ||||||
Additional paid-in capital
|
875,611 | 873,045 | ||||||
Accumulated other comprehensive income
|
(471 | ) | 1,591 | |||||
Accumulated deficit
|
(654,468 | ) | (650,535 | ) | ||||
Total equity
|
222,631 | 226,033 | ||||||
TOTAL LIABILITIES AND EQUITY
|
352,085 | 368,768 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||||||
RECONCILIATION BETWEEN GAAP AND NON-GAAP STATEMENTS OF OPERATIONS
|
||||||||||||||||
FOR COMPARATIVE PURPOSES
|
||||||||||||||||
U.S. dollars in thousands (except share and per share data)
|
Three months ended
|
Three months ended
|
|||||||||||||||||||||||
30 September 2014
|
30 September 2013
|
|||||||||||||||||||||||
GAAP
|
Adjustments (1)
|
Non-GAAP
|
GAAP
|
Adjustments (1)
|
Non-GAAP
|
|||||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||||||||
Revenues
|
57,135 | - | 57,135 | 51,802 | - | 51,802 | ||||||||||||||||||
Cost of revenues
|
38,567 | (1,258 | ) | 37,309 | 35,122 | (1,255 | ) | 33,867 | ||||||||||||||||
Gross profit
|
18,568 | 1,258 | 19,826 | 16,680 | 1,255 | 17,935 | ||||||||||||||||||
32 | % | 35 | % | 32 | % | 35 | % | |||||||||||||||||
Research and development expenses:
|
||||||||||||||||||||||||
Expenses incurred
|
6,714 | (121 | ) | 6,593 | 7,088 | (128 | ) | 6,960 | ||||||||||||||||
Less - grants
|
854 | - | 854 | 585 | - | 585 | ||||||||||||||||||
5,860 | (121 | ) | 5,739 | 6,503 | (128 | ) | 6,375 | |||||||||||||||||
Selling and marketing expenses
|
6,913 | (350 | ) | 6,563 | 6,919 | (339 | ) | 6,580 | ||||||||||||||||
General and administrative expenses
|
4,258 | (305 | ) | 3,953 | 5,613 | (304 | ) | 5,309 | ||||||||||||||||
Operating income (loss)
|
1,537 | 2,034 | 3,571 | (2,355 | ) | 2,026 | (329 | ) | ||||||||||||||||
Financial expenses, net
|
(349 | ) | - | (349 | ) | (1,490 | ) | - | (1,490 | ) | ||||||||||||||
Income (loss) before taxes on income
|
1,188 | 2,034 | 3,222 | (3,845 | ) | 2,026 | (1,819 | ) | ||||||||||||||||
Taxes on income
|
259 | - | 259 | (804 | ) | - | (804 | ) | ||||||||||||||||
Net income (loss) from continuing operations
|
929 | 2,034 | 2,963 | (3,041 | ) | 2,026 | (1,015 | ) | ||||||||||||||||
Net income (loss) from discontinued operations
|
(752 | ) | 752 | - | (1,003 | ) | 1,003 | - | ||||||||||||||||
Net income (loss)
|
177 | 2,786 | 2,963 | (4,044 | ) | 3,029 | (1,015 | ) | ||||||||||||||||
Basic net earnings (loss) per share from continuing operations
|
0.02 | (0.07 | ) | |||||||||||||||||||||
Basic net loss per share from discontinued operations
|
(0.02 | ) | (0.02 | ) | ||||||||||||||||||||
Basic net earnings (loss) per share
|
0.00 | 0.07 | (0.09 | ) | (0.02 | ) | ||||||||||||||||||
Diluted net earnings (loss) per share from continuing operations
|
0.02 | (0.07 | ) | |||||||||||||||||||||
Diluted net loss per share from discontinued operations
|
(0.02 | ) | (0.02 | ) | ||||||||||||||||||||
Diluted net earnings (loss) per share
|
0.00 | 0.07 | (0.09 | ) | (0.02 | ) | ||||||||||||||||||
Weighted average number of shares used in
|
||||||||||||||||||||||||
computing net earnings (loss) per share
|
||||||||||||||||||||||||
Basic | 42,579,396 | 42,579,396 | 42,047,569 | 42,047,569 | ||||||||||||||||||||
Diluted | 42,995,059 | 43,586,395 | 42,047,569 | 42,047,569 |
(1)
|
Adjustments reflect the effect of non-cash stock based compensation as per ASC 718, amortization of intangible assets related to Shares acquisition transactions, and net income (loss) from discontinued operations.
|
Three months ended
|
Three months ended
|
|||||||||||||||||||||||
30 September 2014
|
30 September 2013
|
|||||||||||||||||||||||
Unaudited
|
Unaudited
|
|||||||||||||||||||||||
Non-cash stock-based compensation expenses:
|
||||||||||||||||||||||||
Cost of revenues
|
61 | 57 | ||||||||||||||||||||||
Research and development
|
121 | 128 | ||||||||||||||||||||||
Selling and marketing
|
136 | 126 | ||||||||||||||||||||||
General and administrative
|
305 | 304 | ||||||||||||||||||||||
623 | 615 | |||||||||||||||||||||||
Amortization of intangible assets related to acquisition transactions:
|
||||||||||||||||||||||||
Cost of revenues
|
1,197 | 1,198 | ||||||||||||||||||||||
Selling and marketing
|
214 | 213 | ||||||||||||||||||||||
1,411 | 1,411 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||||||||
RECONCILIATION BETWEEN GAAP AND NON-GAAP STATEMENTS OF OPERATIONS
|
||||||||||||||||||
FOR COMPARATIVE PURPOSES
|
||||||||||||||||||
U.S. dollars in thousands (except share and per share data)
|
Nine months ended
|
Nine months ended
|
|||||||||||||||||||||||
30 September 2014
|
30 September 2013
|
|||||||||||||||||||||||
GAAP
|
Adjustments (1)
|
Non-GAAP
|
GAAP
|
Adjustments (1)
|
Non-GAAP
|
|||||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||||||||
Revenues
|
162,036 | - | 162,036 | 179,138 | - | 179,138 | ||||||||||||||||||
Cost of revenues
|
104,173 | (3,773 | ) | 100,400 | 119,691 | (3,737 | ) | 115,954 | ||||||||||||||||
Gross profit
|
57,863 | 3,773 | 61,636 | 59,447 | 3,737 | 63,184 | ||||||||||||||||||
36 | % | 38 | % | 33 | % | 35 | % | |||||||||||||||||
Research and development expenses:
|
||||||||||||||||||||||||
Expenses incurred
|
20,831 | (362 | ) | 20,469 | 21,864 | (339 | ) | 21,525 | ||||||||||||||||
Less - grants
|
1,802 | - | 1,802 | 1,449 | - | 1,449 | ||||||||||||||||||
19,029 | (362 | ) | 18,667 | 20,415 | (339 | ) | 20,076 | |||||||||||||||||
Selling and marketing expenses
|
25,280 | (1,042 | ) | 24,238 | 23,679 | (953 | ) | 22,726 | ||||||||||||||||
General and administrative expenses
|
14,011 | (898 | ) | 13,113 | 16,730 | (839 | ) | 15,891 | ||||||||||||||||
Operating income (loss)
|
(457 | ) | 6,075 | 5,618 | (1,377 | ) | 5,868 | 4,491 | ||||||||||||||||
Financial expenses, net
|
(1,898 | ) | - | (1,898 | ) | (4,637 | ) | - | (4,637 | ) | ||||||||||||||
Income (loss) before taxes on income
|
(2,355 | ) | 6,075 | 3,720 | (6,014 | ) | 5,868 | (146 | ) | |||||||||||||||
Taxes on income
|
783 | - | 783 | (47 | ) | - | (47 | ) | ||||||||||||||||
Net income (loss) from continuing operations
|
(3,138 | ) | 6,075 | 2,937 | (5,967 | ) | 5,868 | (99 | ) | |||||||||||||||
Net income (loss) from discontinued operations
|
(795 | ) | 795 | - | (4,409 | ) | 4,409 | - | ||||||||||||||||
Net income (loss)
|
(3,933 | ) | 6,870 | 2,937 | (10,376 | ) | 10,277 | (99 | ) | |||||||||||||||
Basic net loss per share from continuing operations
|
(0.07 | ) | (0.14 | ) | ||||||||||||||||||||
Basic net loss per share from discontinued operations
|
(0.02 | ) | (0.11 | ) | ||||||||||||||||||||
Basic net earnings (loss) per share
|
(0.09 | ) | 0.07 | (0.25 | ) | (0.00 | ) | |||||||||||||||||
Diluted net loss per share from continuing operations
|
(0.07 | ) | (0.14 | ) | ||||||||||||||||||||
Diluted net loss per share from discontinued operations
|
(0.02 | ) | (0.11 | ) | ||||||||||||||||||||
Diluted net earnings (loss) per share
|
(0.09 | ) | 0.07 | (0.25 | ) | (0.00 | ) | |||||||||||||||||
Weighted average number of shares used in
|
||||||||||||||||||||||||
computing net earnings (loss) per share
|
||||||||||||||||||||||||
Basic | 42,371,039 | 42,371,039 | 41,915,209 | 41,915,209 | ||||||||||||||||||||
Diluted | 42,371,039 | 43,615,894 | 41,915,209 | 41,915,209 |
(1)
|
Adjustments reflect the effect of non-cash stock based compensation as per ASC 718, amortization of intangible assets related toShares acquisition transactions, and net income (loss) from discontinued operations.
|
Nine months ended
|
Nine months ended
|
|||||||||||||||||||||||
30 September 2014
|
30 September 2013
|
|||||||||||||||||||||||
Unaudited
|
Unaudited
|
|||||||||||||||||||||||
Non-cash stock-based compensation expenses:
|
||||||||||||||||||||||||
Cost of revenues
|
179 | 143 | ||||||||||||||||||||||
Research and development
|
362 | 339 | ||||||||||||||||||||||
Selling and marketing
|
404 | 317 | ||||||||||||||||||||||
General and administrative
|
898 | 839 | ||||||||||||||||||||||
1,843 | 1,638 | |||||||||||||||||||||||
Amortization of intangible assets related to acquisition transactions:
|
||||||||||||||||||||||||
Cost of revenues
|
3,594 | 3,594 | ||||||||||||||||||||||
Selling and marketing
|
638 | 636 | ||||||||||||||||||||||
4,232 | 4,230 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||
U.S. dollars in thousands (except share and per share data)
|
Nine months ended | Three months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Revenues
|
162,036 | 179,138 | 57,135 | 51,802 | ||||||||||||
Cost of revenues
|
104,173 | 119,691 | 38,567 | 35,122 | ||||||||||||
Gross profit
|
57,863 | 59,447 | 18,568 | 16,680 | ||||||||||||
Research and development expenses:
|
||||||||||||||||
Expenses incurred
|
20,831 | 21,864 | 6,714 | 7,088 | ||||||||||||
Less - grants
|
1,802 | 1,449 | 854 | 585 | ||||||||||||
19,029 | 20,415 | 5,860 | 6,503 | |||||||||||||
Selling and marketing expenses
|
25,280 | 23,679 | 6,913 | 6,919 | ||||||||||||
General and administrative expenses
|
14,011 | 16,730 | 4,258 | 5,613 | ||||||||||||
Operating income (loss)
|
(457 | ) | (1,377 | ) | 1,537 | (2,355 | ) | |||||||||
Financial expenses, net
|
(1,898 | ) | (4,637 | ) | (349 | ) | (1,490 | ) | ||||||||
Income (loss) before taxes on income
|
(2,355 | ) | (6,014 | ) | 1,188 | (3,845 | ) | |||||||||
Taxes on income
|
783 | (47 | ) | 259 | (804 | ) | ||||||||||
Net income (loss) from continuing operations
|
(3,138 | ) | (5,967 | ) | 929 | (3,041 | ) | |||||||||
Net loss from discontinued operations
|
(795 | ) | (4,409 | ) | (752 | ) | (1,003 | ) | ||||||||
Net income (loss)
|
(3,933 | ) | (10,376 | ) | 177 | (4,044 | ) | |||||||||
Net income (loss) per share from continuing operations (basic and diluted)
|
(0.07 | ) | (0.14 | ) | 0.02 | (0.07 | ) | |||||||||
Net loss per share from discontinued operations (basic and diluted)
|
(0.02 | ) | (0.11 | ) | (0.02 | ) | (0.02 | ) | ||||||||
Net income (loss) per share (basic and diluted)
|
(0.09 | ) | (0.25 | ) | 0.00 | (0.09 | ) | |||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing net loss per share
|
||||||||||||||||
Basic
|
42,371,039 | 41,915,209 | 42,579,396 | 42,047,569 | ||||||||||||
Diluted
|
42,371,039 | 41,915,209 | 42,995,059 | 42,047,569 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||
US dollars in thousands
|
Nine months ended | Three months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Cash flows from continuing operations
|
||||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income (loss)
|
(3,933 | ) | (10,376 | ) | 177 | (4,044 | ) | |||||||||
Net loss from discontinued operations
|
(795 | ) | (4,409 | ) | (752 | ) | (1,003 | ) | ||||||||
Net income (loss) from continuing operations
|
(3,138 | ) | (5,967 | ) | 929 | (3,041 | ) | |||||||||
Adjustments required to reconcile net income (loss)
|
||||||||||||||||
to net cash generated provided by (used in) operating activities:
|
||||||||||||||||
Depreciation and amortization
|
11,626 | 13,510 | 4,198 | 3,998 | ||||||||||||
Stock-based compensation
|
1,843 | 1,638 | 623 | 615 | ||||||||||||
Accrued severance pay, net
|
42 | (1 | ) | 145 | (65 | ) | ||||||||||
Accrued interest and exchange rate differences on
|
||||||||||||||||
short and long-term restricted cash, net
|
464 | 1,382 | 496 | 990 | ||||||||||||
Exchange rate differences on long-term loans
|
(311 | ) | 92 | (277 | ) | 138 | ||||||||||
Capital loss from disposal of property and equipment
|
241 | 13 | 181 | 1 | ||||||||||||
Deferred income taxes
|
(56 | ) | 291 | (9 | ) | (826 | ) | |||||||||
Decrease in trade receivables, net
|
1,538 | 666 | 9,572 | 2,871 | ||||||||||||
Decrease (increase) in other assets (including short-term, long-term
|
||||||||||||||||
and deferred charges)
|
(11,731 | ) | 1,144 | 804 | (2,658 | ) | ||||||||||
Increase in inventories
|
(1,226 | ) | (7,791 | ) | (1,925 | ) | (3,341 | ) | ||||||||
Increase (decrease) in trade payables
|
(4,704 | ) | 3,629 | (4,652 | ) | 603 | ||||||||||
Increase (decrease) in accrued expenses
|
1,491 | (4,239 | ) | (2,685 | ) | (796 | ) | |||||||||
Decrease in advances from customers, held
|
||||||||||||||||
by trustees
|
(65 | ) | (4,448 | ) | (3,516 | ) | (525 | ) | ||||||||
Decrease in other current liabilities and other long term liabilities
|
(19,601 | ) | (5,588 | ) | (13,759 | ) | (1,097 | ) | ||||||||
Net cash used in operating activities
|
(23,587 | ) | (5,669 | ) | (9,875 | ) | (3,133 | ) |
GILAT SATELLITE NETWORKS LTD.
|
|||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||
US dollars in thousands
|
Nine months ended | Three months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Purchase of property and equipment
|
(12,195 | ) | (2,817 | ) | (1,876 | ) | (997 | ) | ||||||||
Investment in restricted cash held by trustees
|
(5,914 | ) | (14,455 | ) | (1,686 | ) | (3,219 | ) | ||||||||
Proceeds from restricted cash held by trustees
|
8,625 | 10,283 | 2,037 | 512 | ||||||||||||
Investment in restricted cash (including long-term)
|
(10,581 | ) | (2,481 | ) | (3,065 | ) | (116 | ) | ||||||||
Proceeds from restricted cash (including long-term)
|
232 | 2,557 | 56 | 536 | ||||||||||||
Purchase of intangible assets
|
- | (16 | ) | - | - | |||||||||||
Net cash used in investing activities
|
(19,833 | ) | (6,929 | ) | (4,534 | ) | (3,284 | ) | ||||||||
Cash flows from financing activities:
|
||||||||||||||||
Capital lease payments
|
(86 | ) | - | (86 | ) | - | ||||||||||
Issuance of restricted stock units and exercise of stock options
|
748 | 579 | 2 | 17 | ||||||||||||
Payment of obligation related to the purchase of intangible assets
|
(500 | ) | (500 | ) | (500 | ) | - | |||||||||
Short term bank credit, net
|
14,177 | (92 | ) | 6,961 | 366 | |||||||||||
Repayment of long-term loans
|
(4,484 | ) | (12,804 | ) | (154 | ) | (6,829 | ) | ||||||||
Net cash provided by (used in) financing activities
|
9,855 | (12,817 | ) | 6,223 | (6,446 | ) | ||||||||||
Cash flows from discontinued operations
|
||||||||||||||||
Net cash provided by (used in) operating activities
|
- | (1,308 | ) | - | 2,028 | |||||||||||
Net cash provided by (used in) investing activities
|
- | 705 | - | (465 | ) | |||||||||||
Net cash provided by (used in) financing activities
|
- | 13,184 | - | (634 | ) | |||||||||||
- | 12,581 | - | 929 | |||||||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(221 | ) | (220 | ) | (576 | ) | 7 | |||||||||
Decrease in cash and cash equivalents
|
(33,786 | ) | (13,054 | ) | (8,762 | ) | (11,927 | ) | ||||||||
Cash and cash equivalents at the beginning of the period
|
58,424 | 66,968 | 33,400 | 65,841 | ||||||||||||
Cash and cash equivalents at the end of the period
|
24,638 | 53,914 | 24,638 | 53,914 |
GILAT SATELLITE NETWORKS LTD.
|
|||||||||||
CONDENSED EBITDA
|
|||||||||||
US dollars in thousands
|
Nine months ended | Three months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Operating income (loss)
|
(457 | ) | (1,377 | ) | 1,537 | (2,355 | ) | |||||||||
Add:
|
||||||||||||||||
Non-cash stock-based compensation expenses
|
1,843 | 1,638 | 623 | 615 | ||||||||||||
Depreciation and amortization
|
11,626 | 13,510 | 4,198 | 3,998 | ||||||||||||
EBITDA
|
13,012 | 13,771 | 6,358 | 2,258 |