Gilat Satellite Networks Ltd.
(Registrant)
|
|||
Dated: November 15, 2011
|
By:
|
/s/ Joann R. Blasberg | |
Joann R. Blasberg | |||
Corporate Secretary |
|
·
|
Quarterly revenues of $83.9 million, up 45%
|
|
·
|
Gross margin (non-GAAP) up from 35% to 37%
|
|
·
|
Operating income (non-GAAP) up from $1.0 million to $4.3 million
|
|
·
|
EBITDA of $8.1 million, up from EBITDA of $4.4 million
|
|
-
|
October 2011 - Gilat announced that its Board of Directors has appointed Erez Antebi as Chief Executive Officer of the Company, effective January 1, 2012. Amiram Levinberg, Gilat’s current CEO and Chairman of the Board intends to continue to serve as Chairman of the Board. Read
|
|
-
|
October 2011 - Gilat announced that its wholly owned subsidiary, Spacenet Inc., was selected by Cumberland Farms Inc. to upgrade and manage its communications infrastructure for over 600 stores across 11 states. Read
|
|
-
|
September 2011 – Gilat announced that its wholly owned subsidiary, Spacenet Inc., was selected to continue its provision of VSAT network services to a major retailer with thousands of locations in the U.S. The extension brings the contract value to $27 million. Read
|
|
-
|
September 2011 - Gilat announced that it has signed an agreement with a leading Latin American government agency for the delivery of over 1,800 SkyEdge II VSATs to facilitate broadband Internet connectivity in schools. Read
|
|
-
|
September 2011 - Gilat announced that it has signed an agreement for the delivery of its SkyAbis cellular backhaul solution, based on the SkyEdge II platform, to a leading South East Asian mobile network operator. Read
|
|
-
|
August 2011 - Gilat announced that it has been selected to provide a multi-million dollar SkyEdge™ II broadband network and services for security communications in Latin America. Read
|
|
-
|
August 2011 - Gilat announced that it has signed an agreement for the delivery of network equipment and Ka-band end-user terminals for SES satellite-based Internet service ASTRA2Connect. The project, including deals with SES and nominees, can reach a value of up to $70 million over the next five years. Read
|
|
-
|
July 2011 - Gilat was selected by Russian Yakutia Ministry of Finance to provide a full turnkey SkyEdge II broadband satellite network to serve new Ministry of Finance locations across Sakha (Yakutia) Republic, one of Russia's largest Federal Districts. Read
|
|
-
|
July 2011 - Gilat announced that it has been selected by Synterra, Russia's national communications carrier, to provide satellite communications equipment for the extension of a broadband network throughout Siberia and the Russian Far East. Read
|
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED BALANCE SHEET
|
||||
US dollars in thousands
|
September 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
44,495 | 57,238 | ||||||
Short-term restricted cash
|
4,215 | 3,839 | ||||||
Restricted cash held by trustees
|
2,613 | 1,004 | ||||||
Trade receivables, net
|
55,336 | 51,994 | ||||||
Inventories
|
31,788 | 29,612 | ||||||
Other current assets
|
25,705 | 22,973 | ||||||
Total current assets
|
164,152 | 166,660 | ||||||
LONG-TERM INVESTMENTS AND RECEIVABLES:
|
||||||||
Long-term restricted cash
|
2,077 | 4,583 | ||||||
Severance pay fund
|
10,147 | 10,572 | ||||||
Long-term trade receivables, receivables in respect of capital
|
||||||||
leases and other receivables
|
20,984 | 6,538 | ||||||
Total long-term investments and receivables
|
33,208 | 21,693 | ||||||
PROPERTY AND EQUIPMENT, NET
|
100,247 | 103,490 | ||||||
INTANGIBLE ASSETS, NET
|
52,105 | 57,453 | ||||||
GOODWILL
|
107,536 | 106,082 | ||||||
TOTAL ASSETS
|
457,248 | 455,378 |
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED BALANCE SHEET
|
||||
US dollars in thousands
|
September 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Unaudited
|
||||||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank credit
|
2,771 | 2,129 | ||||||
Current maturities of long-term loans and convertible notes
|
5,194 | 2,186 | ||||||
Trade payables
|
21,566 | 18,267 | ||||||
Accrued expenses
|
24,746 | 24,591 | ||||||
Short-term advances from customer, held by trustees
|
2,613 | 1,004 | ||||||
Other current liabilities
|
34,021 | 39,675 | ||||||
Total current liabilities
|
90,911 | 87,852 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Accrued severance pay
|
9,891 | 10,579 | ||||||
Long-term loans, net
|
40,759 | 45,202 | ||||||
Accrued interest related to restructured debt
|
288 | 575 | ||||||
Convertible subordinated notes
|
14,374 | 14,379 | ||||||
Other long-term liabilities
|
30,137 | 32,678 | ||||||
Total long-term liabilities
|
95,449 | 103,413 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
EQUITY:
|
||||||||
Share capital - ordinary shares of NIS 0.2 par value
|
1,875 | 1,855 | ||||||
Additional paid in capital
|
866,625 | 865,080 | ||||||
Accumulated other comprehensive income
|
304 | 774 | ||||||
Accumulated deficit
|
(597,916 | ) | (603,596 | ) | ||||
Total equity
|
270,888 | 264,113 | ||||||
TOTAL LIABILITIES AND EQUITY
|
457,248 | 455,378 |
GILAT SATELLITE NETWORKS LTD.
|
|||||||
RECONCILIATION BETWEEN GAAP AND NON-GAAP STATEMENTS OF OPERATIONS
|
|||||||
FOR COMPARATIVE PURPOSES
|
|||||||
U.S. dollars in thousands (except per share data)
|
Three months ended
|
Three months ended
|
||||||||||||||||||||||||
30 September 2011
|
30 September 2010
|
||||||||||||||||||||||||
GAAP
|
Adjustments (1)
|
Non-GAAP
|
GAAP
|
Adjustments (1)
|
Non-GAAP
|
||||||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||||||||
Revenues
|
83,862 | - | 83,862 | 58,023 | - | 58,023 | |||||||||||||||||||
Cost of revenues
|
54,376 | (1,731 | ) | 52,645 | 38,073 | (293 | ) | 37,780 | |||||||||||||||||
Gross profit
|
29,486 | 1,731 | 31,217 | 19,950 | 293 | 20,243 | |||||||||||||||||||
35 | % | 37 | % | 34 | % | 35 | % | ||||||||||||||||||
Research and development expenses:
|
|||||||||||||||||||||||||
Expenses incurred
|
8,387 | (61 | ) | 8,326 | 5,380 | (46 | ) | 5,334 | |||||||||||||||||
Less - grants
|
1,005 | - | 1,005 | 886 | - | 886 | |||||||||||||||||||
7,382 | (61 | ) | 7,321 | 4,494 | (46 | ) | 4,448 | ||||||||||||||||||
Selling, marketing, general and
administrative expenses
|
20,183 | (572 | ) | 19,611 | 15,375 | (535 | ) | 14,840 | |||||||||||||||||
Costs related to acquisition transactions
|
- | - | - | 759 | (759 | ) | - | ||||||||||||||||||
Operating income (loss)
|
1,921 | 2,364 | 4,285 | (678 | ) | 1,633 | 955 | ||||||||||||||||||
Financial expenses, net
|
(1,081 | ) | - | (1,081 | ) | (324 | ) | - | (324 | ) | |||||||||||||||
Other income
|
4,385 | (4,385 | ) | - | 37,285 | (37,285 | ) | - | |||||||||||||||||
Income before taxes on income
|
5,225 | (2,021 | ) | 3,204 | 36,283 | (35,652 | ) | 631 | |||||||||||||||||
Taxes on income
|
924 | - | 924 | 74 | - | 74 | |||||||||||||||||||
Net income
|
4,301 | (2,021 | ) | 2,280 | 36,209 | (35,652 | ) | 557 | |||||||||||||||||
Basic net earnings per share
|
0.10 | 0.06 | 0.89 | 0.01 | |||||||||||||||||||||
Diluted net earnings per share
|
0.10 | 0.05 | 0.86 | 0.01 | |||||||||||||||||||||
Weighted average number of shares used in
|
|||||||||||||||||||||||||
computing net earnings per share
|
|||||||||||||||||||||||||
Basic
|
40,990 | 40,990 | 40,517 | 40,517 | |||||||||||||||||||||
Diluted
|
41,949 | 42,832 | 41,991 | 42,879 |
(1)
|
Adjustments reflect the effect of non-cash stock options expenses as per SFAS123R, costs related to acquisition transactions, amortization of intangible assets related to acquisition transactions and other income.
|
Three months ended
|
Three months ended
|
|||||||
30 September 2011
|
30 September 2010
|
|||||||
Non-cash stock-based compensation expenses:
|
||||||||
Cost of Revenues
|
72 | 70 | ||||||
Research and development
|
61 | 46 | ||||||
Selling, general, marketing and administrative
|
345 | 444 | ||||||
478 | 560 | |||||||
Amortization of intangible assets related to acquisition transactions:
|
||||||||
Cost of Revenues
|
1,659 | 223 | ||||||
Selling, general, marketing and administrative
|
227 | 91 | ||||||
1,886 | 314 |
GILAT SATELLITE NETWORKS LTD.
|
|||
RECONCILIATION BETWEEN GAAP AND NON-GAAP STATEMENTS OF OPERATIONS
|
|||
FOR COMPARATIVE PURPOSES
|
|||
U.S. dollars in thousands (except per share data)
|
Nine months ended
|
Nine months ended
|
||||||||||||||||||||||||
30 September 2011
|
30 September 2010
|
||||||||||||||||||||||||
GAAP
|
Adjustments (1)
|
Non-GAAP
|
GAAP
|
Adjustments (1)
|
Non-GAAP
|
||||||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||||||||
Revenues
|
245,597 | - | 245,597 | 166,926 | - | 166,926 | |||||||||||||||||||
Cost of revenues
|
157,631 | (5,717 | ) | 151,914 | 110,486 | (427 | ) | 110,059 | |||||||||||||||||
Gross profit
|
87,966 | 5,717 | 93,683 | 56,440 | 427 | 56,867 | |||||||||||||||||||
36 | % | 38 | % | 34 | % | 34 | % | ||||||||||||||||||
Research and development expenses:
|
|||||||||||||||||||||||||
Expenses incurred
|
26,113 | (174 | ) | 25,939 | 14,852 | (124 | ) | 14,728 | |||||||||||||||||
Less - grants
|
2,740 | - | 2,740 | 2,371 | - | 2,371 | |||||||||||||||||||
23,373 | (174 | ) | 23,199 | 12,481 | (124 | ) | 12,357 | ||||||||||||||||||
Selling, marketing, general and
administrative expenses
|
61,482 | (1,849 | ) | 59,633 | 44,760 | (1,057 | ) | 43,703 | |||||||||||||||||
Costs related to acquisition transactions
|
256 | (256 | ) | - | 1,230 | (1,230 | ) | - | |||||||||||||||||
Operating income (loss)
|
2,855 | 7,996 | 10,851 | (2,031 | ) | 2,838 | 807 | ||||||||||||||||||
Financial expenses, net
|
(1,818 | ) | - | (1,818 | ) | (314 | ) | - | (314 | ) | |||||||||||||||
Other income
|
6,211 | (6,211 | ) | - | 37,285 | (37,285 | ) | - | |||||||||||||||||
Income before taxes on income
|
7,248 | 1,785 | 9,033 | 34,940 | (34,447 | ) | 493 | ||||||||||||||||||
Taxes on income (tax benefit)
|
1,568 | - | 1,568 | (578 | ) | - | (578 | ) | |||||||||||||||||
Net income
|
5,680 | 1,785 | 7,465 | 35,518 | (34,447 | ) | 1,071 | ||||||||||||||||||
Basic net earnings per share
|
0.14 | 0.18 | 0.88 | 0.03 | |||||||||||||||||||||
Diluted net earnings per share
|
0.14 | 0.17 | 0.85 | 0.03 | |||||||||||||||||||||
Weighted average number of shares used in
|
|||||||||||||||||||||||||
computing net earnings per share
|
|||||||||||||||||||||||||
Basic
|
40,868 | 40,868 | 40,410 | 40,410 | |||||||||||||||||||||
Diluted
|
42,059 | 42,925 | 41,967 | 42,760 |
(1)
|
Adjustments reflect the effect of non-cash stock options expenses as per SFAS123R, costs related to acquisition transactions, amortization of intangible assets related to acquisition transactions and other income.
|
Nine months ended
|
Nine months ended
|
|||||||
30 September 2011
|
30 September 2010
|
|||||||
Non-cash stock-based compensation expenses:
|
||||||||
Cost of Revenues
|
226 | 204 | ||||||
Research and development
|
174 | 124 | ||||||
Selling, general, marketing and administrative
|
1,134 | 966 | ||||||
1,534 | 1,294 | |||||||
Amortization of intangible assets related to acquisition transactions:
|
||||||||
Cost of Revenues
|
5,491 | 223 | ||||||
Selling, general, marketing and administrative
|
715 | 91 | ||||||
6,206 | 314 |
GILAT SATELLITE NETWORKS LTD.
|
|||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||
U.S. dollars in thousands (except per share data)
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Revenues
|
245,597 | 166,926 | 83,862 | 58,023 | ||||||||||||
Cost of revenues
|
157,631 | 110,486 | 54,376 | 38,073 | ||||||||||||
Gross profit
|
87,966 | 56,440 | 29,486 | 19,950 | ||||||||||||
Research and development expenses:
|
||||||||||||||||
Expenses incurred
|
26,113 | 14,852 | 8,387 | 5,380 | ||||||||||||
Less - grants
|
2,740 | 2,371 | 1,005 | 886 | ||||||||||||
23,373 | 12,481 | 7,382 | 4,494 | |||||||||||||
Selling, marketing, general and administrative expenses
|
61,482 | 44,760 | 20,183 | 15,375 | ||||||||||||
Costs related to acquisition transactions
|
256 | 1,230 | - | 759 | ||||||||||||
Operating income (loss)
|
2,855 | (2,031 | ) | 1,921 | (678 | ) | ||||||||||
Financial expenses, net
|
(1,818 | ) | (314 | ) | (1,081 | ) | (324 | ) | ||||||||
Other income
|
6,211 | 37,285 | 4,385 | 37,285 | ||||||||||||
Income before taxes on income
|
7,248 | 34,940 | 5,225 | 36,283 | ||||||||||||
Taxes on income (tax benefit)
|
1,568 | (578 | ) | 924 | 74 | |||||||||||
Net income
|
5,680 | 35,518 | 4,301 | 36,209 | ||||||||||||
Basic net earnings per share
|
0.14 | 0.88 | 0.10 | 0.89 | ||||||||||||
Diluted net earnings per share
|
0.14 | 0.85 | 0.10 | 0.86 | ||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing net earnings per share
|
||||||||||||||||
Basic
|
40,868 | 40,410 | 40,990 | 40,517 | ||||||||||||
Diluted
|
42,059 | 41,967 | 41,949 | 41,991 |
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||
US dollars in thousands
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
5,680 | 35,518 | 4,301 | 36,209 | ||||||||||||
Adjustments required to reconcile net income
|
||||||||||||||||
to net cash used in operating activities:
|
||||||||||||||||
Depreciation and amortization
|
18,051 | 9,939 | 5,682 | 3,721 | ||||||||||||
Gain from the sale of an investment accounted for at cost
|
- | (24,314 | ) | - | (24,314 | ) | ||||||||||
Stock-based compensation related to employees
|
1,534 | 1,294 | 478 | 560 | ||||||||||||
Accrued severance pay, net
|
(264 | ) | (133 | ) | (71 | ) | (374 | ) | ||||||||
Accrued interest and exchange rate differences on
|
||||||||||||||||
short and long-term restricted cash, net
|
231 | (396 | ) | 259 | (415 | ) | ||||||||||
Accrued interest and exchange rate differences on
|
||||||||||||||||
marketable securities and short term bank deposits, net
|
- | (226 | ) | - | (336 | ) | ||||||||||
Exchange rate differences on long-term loans
|
150 | (308 | ) | (372 | ) | 607 | ||||||||||
Exchange rate differences on loans to employees
|
(3 | ) | - | (3 | ) | (1 | ) | |||||||||
Capital loss from disposal of property and equipment
|
118 | 270 | 49 | 25 | ||||||||||||
Deferred income taxes
|
1,161 | (4 | ) | 791 | (10 | ) | ||||||||||
Increase in trade receivables, net
|
(2,907 | ) | (6,295 | ) | (2,926 | ) | (7,897 | ) | ||||||||
Increase in other assets (including short-term, long-term
|
||||||||||||||||
and deferred charges)
|
(19,227 | ) | (4,544 | ) | (304 | ) | (2,401 | ) | ||||||||
Decrease (increase) in inventories
|
(3,695 | ) | (362 | ) | (2,709 | ) | 509 | |||||||||
Increase (decrease) in trade payables
|
3,154 | (3,700 | ) | 3,578 | (3,792 | ) | ||||||||||
Increase (decrease) in accrued expenses
|
(564 | ) | (900 | ) | 458 | (274 | ) | |||||||||
Increase (decrease) in advances from customer, held
|
||||||||||||||||
by trustees, net
|
1,609 | 2,025 | 2,613 | (2,507 | ) | |||||||||||
Increase (decrease) in other accounts payable and other long term liabilities
|
(10,379 | ) | 1,654 | (8,817 | ) | 1,928 | ||||||||||
Net cash provided by (used in) operating activities
|
(5,351 | ) | 9,518 | 3,007 | 1,238 |
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||
US dollars in thousands
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Purchase of property and equipment
|
(6,104 | ) | (5,456 | ) | (2,212 | ) | (1,731 | ) | ||||||||
Proceeds from sale of an investment accounted for at cost
|
- | 24,314 | - | 24,314 | ||||||||||||
Investment in bank deposits
|
- | (30,693 | ) | - | - | |||||||||||
Proceeds from bank deposits
|
- | 39,877 | - | - | ||||||||||||
Purchase of available-for-sale marketable securities
|
- | (4,804 | ) | - | - | |||||||||||
Loans to employees, net
|
(7 | ) | 4 | 4 | 3 | |||||||||||
Investment in restricted cash held by trustees
|
(6,320 | ) | (12,346 | ) | (6,320 | ) | (1,236 | ) | ||||||||
Proceeds from restricted cash held by trustees
|
4,447 | 10,710 | 3,431 | 4,155 | ||||||||||||
Investment in restricted cash (including long-term)
|
(14,731 | ) | (463 | ) | (2,589 | ) | (42 | ) | ||||||||
Proceeds from restricted cash (including long-term)
|
16,969 | 1,334 | 2,878 | 2 | ||||||||||||
Proceeds from working capital adjustment to subsidiary purchase price
|
1,465 | - | - | - | ||||||||||||
Acquisitions of subsidiaries, net of cash acquired
|
(1,867 | ) | (26,317 | ) | - | (26,317 | ) | |||||||||
Purchase of intangible asset
|
(26 | ) | (2,500 | ) | (5 | ) | (2,500 | ) | ||||||||
Net cash used in investing activities
|
(6,174 | ) | (6,340 | ) | (4,813 | ) | (3,352 | ) | ||||||||
Cash flows from financing activities:
|
||||||||||||||||
Repayment of convertible notes
|
(394 | ) | (839 | ) | - | (419 | ) | |||||||||
Issuance of restricted stock units and exercise of stock options
|
20 | 33 | 6 | 23 | ||||||||||||
Short-term bank credit, net
|
642 | 227 | 917 | 227 | ||||||||||||
Repayment of long-term loans
|
(1,047 | ) | (4,281 | ) | (195 | ) | (4,115 | ) | ||||||||
Net cash provided by (used in) financing activities
|
(779 | ) | (4,860 | ) | 728 | (4,284 | ) | |||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(439 | ) | (18 | ) | (541 | ) | 61 | |||||||||
Decrease in cash and cash equivalents
|
(12,743 | ) | (1,700 | ) | (1,619 | ) | (6,337 | ) | ||||||||
Cash and cash equivalents at the beginning of the period
|
57,238 | 122,672 | 46,114 | 127,309 | ||||||||||||
Cash and cash equivalents at the end of the period
|
44,495 | 120,972 | 44,495 | 120,972 |
GILAT SATELLITE NETWORKS LTD.
|
||
CONDENSED EBITDA
|
||
US dollars in thousands
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Operating income (loss)
|
2,855 | (2,031 | ) | 1,921 | (678 | ) | ||||||||||
Add:
|
||||||||||||||||
Non-cash stock-based compensation expenses
|
1,534 | 1,294 | 478 | 560 | ||||||||||||
Costs related to acquisition transactions
|
256 | 1,230 | - | 759 | ||||||||||||
Deprecation and amortization
|
18,051 | 9,939 | 5,682 | 3,721 | ||||||||||||
EBITDA
|
22,696 | 10,432 | 8,081 | 4,362 |