Gilat Satellite Networks Ltd.
|
|||
(Registrant)
|
|||
Dated November 13, 2013
|
By: |
/s/ Alon Levy
|
|
Alon Levy
|
|||
General Counsel
|
·
|
Revenue for Q3 2013 of $71.3 million
|
·
|
EBITDA for Q3 2013 of $2.1 million
|
·
|
Expenses reduced by around $9 million per year during Q4 2013 with effects to be realized starting in Q1 2014
|
·
|
Management objectives for 2013 lowered to approximately $310 million in revenue and EBITDA of 6% primarily due to delayed deals in our Commercial Division and in Peru
|
-
|
Gilat Receives Award Letter from Entel S.A. for Project Valued at Over $12 Million
|
-
|
Gilat Announces a Favorable Judgment in 2009 Claim
|
-
|
Gilat Announces the Release of the Wavestream Ka-Band Matchbox Mini BUC
|
-
|
Gilat Announces Sale of Spacenet Subsidiary
|
Phil Carlson / Josh Dver, KCSA
|
David Leichner, Gilat Satellite Networks Ltd.
|
pcarlson@kcsa.com / jdver@kcsa.com
|
davidle@gilat.com
|
1 (212) 896 1233 / 1239
|
(972) 3 925 2009
|
GILAT SATELLITE NETWORKS LTD.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
US dollars in thousands
|
September 30,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
53,914 | 66,968 | ||||||
Restricted cash
|
1,869 | 3,794 | ||||||
Restricted cash held by trustees
|
4,544 | 1,664 | ||||||
Trade receivables, net
|
59,194 | 60,991 | ||||||
Inventories
|
31,560 | 24,973 | ||||||
Other current assets
|
24,820 | 29,140 | ||||||
Total current assets
|
175,901 | 187,530 | ||||||
LONG-TERM INVESTMENTS AND RECEIVABLES:
|
||||||||
Long-term restricted cash
|
1,184 | 1,151 | ||||||
Severance pay funds
|
9,805 | 9,703 | ||||||
Long-term trade receivables, receivables in respect of capital
|
||||||||
leases and other receivables
|
20,332 | 19,781 | ||||||
Total long-term investments and receivables
|
31,321 | 30,635 | ||||||
PROPERTY AND EQUIPMENT, NET
|
91,233 | 94,727 | ||||||
INTANGIBLE ASSETS, NET
|
30,787 | 35,991 | ||||||
GOODWILL
|
65,760 | 65,760 | ||||||
TOTAL ASSETS
|
395,002 | 414,643 |
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||
US dollars in thousands
|
September 30,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Unaudited
|
||||||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank credit
|
3,426 | 3,517 | ||||||
Current maturities of long-term loans
|
4,621 | 7,963 | ||||||
Trade payables
|
28,233 | 23,240 | ||||||
Accrued expenses
|
19,775 | 24,353 | ||||||
Short-term advances from customer, held by trustees
|
- | 4,448 | ||||||
Other current liabilities
|
41,893 | 40,336 | ||||||
Total current liabilities
|
97,948 | 103,857 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Accrued severance pay
|
9,614 | 9,513 | ||||||
Long-term loans, net of current maturities
|
31,376 | 40,747 | ||||||
Other long-term liabilities
|
23,334 | 18,569 | ||||||
Total long-term liabilities
|
64,324 | 68,829 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
EQUITY:
|
||||||||
Share capital - ordinary shares of NIS 0.2 par value
|
1,929 | 1,909 | ||||||
Additional paid-in capital
|
872,244 | 869,822 | ||||||
Accumulated other comprehensive income
|
1,571 | 2,864 | ||||||
Accumulated deficit
|
(643,014 | ) | (632,638 | ) | ||||
Total equity
|
232,730 | 241,957 | ||||||
TOTAL LIABILITIES AND EQUITY
|
395,002 | 414,643 |
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 2013
|
30 September 2012
|
||||||||||||||||||||||||
GAAP
|
Adjustments (1)
|
Non-GAAP
|
GAAP
|
Adjustments (1)
|
Non-GAAP
|
||||||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||||||||
Revenues
|
71,303 | - | 71,303 | 89,009 | - | 89,009 | |||||||||||||||||||
Cost of revenues
|
50,904 | (1,305 | ) | 49,599 | 60,588 | (1,661 | ) | 58,927 | |||||||||||||||||
Gross profit
|
20,399 | 1,305 | 21,704 | 28,421 | 1,661 | 30,082 | |||||||||||||||||||
29 | % | 30 | % | 32 | % | 34 | % | ||||||||||||||||||
Research and development expenses:
|
|||||||||||||||||||||||||
Expenses incurred
|
7,088 | (128 | ) | 6,960 | 7,699 | (114 | ) | 7,585 | |||||||||||||||||
Less - grants
|
585 | - | 585 | 661 | - | 661 | |||||||||||||||||||
6,503 | (128 | ) | 6,375 | 7,038 | (114 | ) | 6,924 | ||||||||||||||||||
Selling and marketing expenses
|
9,159 | (360 | ) | 8,799 | 9,346 | (345 | ) | 9,001 | |||||||||||||||||
General and administrative expenses
|
8,185 | (377 | ) | 7,808 | 8,840 | (384 | ) | 8,456 | |||||||||||||||||
Operating income (loss)
|
(3,448 | ) | 2,170 | (1,278 | ) | 3,197 | 2,504 | 5,701 | |||||||||||||||||
Financial expenses, net
|
(1,579 | ) | - | (1,579 | ) | (412 | ) | - | (412 | ) | |||||||||||||||
Income (loss) before taxes on income
|
(5,027 | ) | 2,170 | (2,857 | ) | 2,785 | 2,504 | 5,289 | |||||||||||||||||
Tax benefit
|
(983 | ) | - | (983 | ) | (536 | ) | - | (536 | ) | |||||||||||||||
Net income (loss)
|
(4,044 | ) | 2,170 | (1,874 | ) | 3,321 | 2,504 | 5,825 | |||||||||||||||||
Basic net earnings (loss) per share
|
(0.10 | ) | (0.04 | ) | 0.08 | 0.14 | |||||||||||||||||||
Diluted net earnings (loss) per share
|
(0.10 | ) | (0.04 | ) | 0.08 | 0.13 | |||||||||||||||||||
Weighted average number of shares used in
|
|||||||||||||||||||||||||
computing net earnings (loss) per share
|
|||||||||||||||||||||||||
Basic
|
42,048 | 42,048 | 41,462 | 41,462 | |||||||||||||||||||||
Diluted
|
42,048 | 42,048 | 42,302 | 43,807 | |||||||||||||||||||||
(1) Adjustments reflect the effect of non-cash stock based compensation as per ASC 718 and amortization of intangible assets related to acquisition transactions.
|
|||||||||||||||||||||||||
Three months ended
|
Three months ended
|
||||||||||||||||||||||||
30 September 2013
|
30 September 2012
|
||||||||||||||||||||||||
Unaudited
|
Unaudited
|
||||||||||||||||||||||||
Non-cash stock-based compensation expenses:
|
|||||||||||||||||||||||||
Cost of revenues
|
57 | 88 | |||||||||||||||||||||||
Research and development
|
128 | 114 | |||||||||||||||||||||||
Selling and marketing
|
129 | 116 | |||||||||||||||||||||||
General and administrative
|
377 | 384 | |||||||||||||||||||||||
691 | 702 | ||||||||||||||||||||||||
Amortization of intangible assets related to acquisition transactions:
|
|||||||||||||||||||||||||
Cost of revenues
|
1,248 | 1,573 | |||||||||||||||||||||||
Selling and marketing
|
231 | 229 | |||||||||||||||||||||||
1,479 | 1,802 |
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 2013
|
30 September 2012
|
||||||||||||||||||||||||
GAAP
|
Adjustments (1)
|
Non-GAAP
|
GAAP
|
Adjustments (1)
|
Non-GAAP
|
||||||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||||||||
Revenues
|
234,336 | - | 234,336 | 250,935 | - | 250,935 | |||||||||||||||||||
Cost of revenues
|
164,274 | (3,888 | ) | 160,386 | 170,796 | (4,948 | ) | 165,848 | |||||||||||||||||
Gross profit
|
70,062 | 3,888 | 73,950 | 80,139 | 4,948 | 85,087 | |||||||||||||||||||
30 | % | 32 | % | 32 | % | 34 | % | ||||||||||||||||||
Research and development expenses:
|
|||||||||||||||||||||||||
Expenses incurred
|
21,864 | (339 | ) | 21,525 | 24,274 | (243 | ) | 24,031 | |||||||||||||||||
Less - grants
|
1,449 | - | 1,449 | 2,345 | - | 2,345 | |||||||||||||||||||
20,415 | (339 | ) | 20,076 | 21,929 | (243 | ) | 21,686 | ||||||||||||||||||
Selling and marketing expenses
|
30,181 | (1,014 | ) | 29,167 | 30,097 | (973 | ) | 29,124 | |||||||||||||||||
General and administrative expenses
|
24,746 | (1,057 | ) | 23,689 | 25,114 | (1,020 | ) | 24,094 | |||||||||||||||||
Operating income (loss)
|
(5,280 | ) | 6,298 | 1,018 | 2,999 | 7,184 | 10,183 | ||||||||||||||||||
Financial expenses, net
|
(5,028 | ) | - | (5,028 | ) | (2,427 | ) | - | (2,427 | ) | |||||||||||||||
Income (loss) before taxes on income
|
(10,308 | ) | 6,298 | (4,010 | ) | 572 | 7,184 | 7,756 | |||||||||||||||||
Taxes on income (Tax benefit)
|
68 | - | 68 | (538 | ) | - | (538 | ) | |||||||||||||||||
Net income (loss)
|
(10,376 | ) | 6,298 | (4,078 | ) | 1,110 | 7,184 | 8,294 | |||||||||||||||||
Basic net earnings (loss) per share
|
(0.25 | ) | (0.10 | ) | 0.03 | 0.20 | |||||||||||||||||||
Diluted net earnings (loss) per share
|
(0.25 | ) | (0.10 | ) | 0.03 | 0.19 | |||||||||||||||||||
Weighted average number of shares used in
|
|||||||||||||||||||||||||
computing net earnings (loss) per share
|
|||||||||||||||||||||||||
Basic
|
41,915 | 41,915 | 41,346 | 41,346 | |||||||||||||||||||||
Diluted
|
41,915 | 41,915 | 42,224 | 43,355 | |||||||||||||||||||||
(1) Adjustments reflect the effect of non-cash stock based compensation as per ASC 718 and amortization of intangible assets related to acquisition transactions.
|
|||||||||||||||||||||||||
Nine months ended
|
Nine months ended
|
||||||||||||||||||||||||
30 September 2013
|
30 September 2012
|
||||||||||||||||||||||||
Unaudited
|
Unaudited
|
||||||||||||||||||||||||
Non-cash stock-based compensation expenses:
|
|||||||||||||||||||||||||
Cost of revenues
|
143 | 230 | |||||||||||||||||||||||
Research and development
|
339 | 243 | |||||||||||||||||||||||
Selling and marketing
|
325 | 285 | |||||||||||||||||||||||
General and administrative
|
1,057 | 1,020 | |||||||||||||||||||||||
1,864 | 1,778 | ||||||||||||||||||||||||
Amortization of intangible assets related to acquisition transactions:
|
|||||||||||||||||||||||||
Cost of revenues
|
3,745 | 4,718 | |||||||||||||||||||||||
Selling and marketing
|
689 | 688 | |||||||||||||||||||||||
4,434 | 5,406 |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||
U.S. dollars in thousands (except per share data)
|
Nine months ended
|
Three months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Revenues
|
234,336 | 250,935 | 71,303 | 89,009 | ||||||||||||
Cost of revenues
|
164,274 | 170,796 | 50,904 | 60,588 | ||||||||||||
Gross profit
|
70,062 | 80,139 | 20,399 | 28,421 | ||||||||||||
Research and development expenses:
|
||||||||||||||||
Expenses incurred
|
21,864 | 24,274 | 7,088 | 7,699 | ||||||||||||
Less - grants
|
1,449 | 2,345 | 585 | 661 | ||||||||||||
20,415 | 21,929 | 6,503 | 7,038 | |||||||||||||
Selling and marketing expenses
|
30,181 | 30,097 | 9,159 | 9,346 | ||||||||||||
General and administrative expenses
|
24,746 | 25,114 | 8,185 | 8,840 | ||||||||||||
Operating income (loss)
|
(5,280 | ) | 2,999 | (3,448 | ) | 3,197 | ||||||||||
Financial expenses, net
|
(5,028 | ) | (2,427 | ) | (1,579 | ) | (412 | ) | ||||||||
Income (loss) before taxes on income
|
(10,308 | ) | 572 | (5,027 | ) | 2,785 | ||||||||||
Taxes on income (Tax benefit)
|
68 | (538 | ) | (983 | ) | (536 | ) | |||||||||
Net income (loss)
|
(10,376 | ) | 1,110 | (4,044 | ) | 3,321 | ||||||||||
Basic net earnings (loss) per share
|
(0.25 | ) | 0.03 | (0.10 | ) | 0.08 | ||||||||||
Diluted net earnings (loss) per share
|
(0.25 | ) | 0.03 | (0.10 | ) | 0.08 | ||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing net earnings (loss) per share
|
||||||||||||||||
Basic
|
41,915 | 41,346 | 42,048 | 41,462 | ||||||||||||
Diluted
|
41,915 | 42,224 | 42,048 | 42,302 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||
US dollars in thousands
|
Nine months ended
|
Three months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income (loss)
|
(10,376 | ) | 1,110 | (4,044 | ) | 3,321 | ||||||||||
Adjustments required to reconcile net income (loss)
|
||||||||||||||||
to net cash generated from (used in) operating activities:
|
||||||||||||||||
Depreciation and amortization
|
16,033 | 16,591 | 4,825 | 5,893 | ||||||||||||
Stock-based compensation
|
1,864 | 1,778 | 691 | 702 | ||||||||||||
Accrued severance pay, net
|
(1 | ) | 238 | (65 | ) | (73 | ) | |||||||||
Accrued interest and exchange rate differences on
|
||||||||||||||||
short and long-term restricted cash, net
|
1,382 | (95 | ) | 990 | (26 | ) | ||||||||||
Exchange rate differences on long-term loans
|
92 | 9 | 138 | 133 | ||||||||||||
Capital loss from disposal of property and equipment
|
36 | 47 | 23 | 50 | ||||||||||||
Deferred income taxes
|
(871 | ) | (1,079 | ) | (826 | ) | (749 | ) | ||||||||
Decrease (increase) in trade receivables, net
|
1,470 | (10,624 | ) | 3,695 | (3,510 | ) | ||||||||||
Decrease (increase) in other assets (including short-term, long-term
|
||||||||||||||||
and deferred charges)
|
678 | (2,326 | ) | (3,436 | ) | 3,102 | ||||||||||
Decrease (increase) in inventories
|
(8,219 | ) | 2,447 | (2,755 | ) | 2,842 | ||||||||||
Increase (decrease) in trade payables
|
5,015 | 833 | 1,478 | (4,576 | ) | |||||||||||
Increase (decrease) in accrued expenses
|
(4,578 | ) | (2,631 | ) | (1,923 | ) | 3,516 | |||||||||
Increase (decrease) in advances from customer, held
|
||||||||||||||||
by trustees, net
|
(4,448 | ) | 2,936 | (525 | ) | (2,066 | ) | |||||||||
Increase (decrease) in other accounts payable and other long term liabilities
|
(5,054 | ) | (5,744 | ) | 629 | (25 | ) | |||||||||
Net cash generated from (used in) operating activities
|
(6,977 | ) | 3,490 | (1,105 | ) | 8,534 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||
US dollars in thousands
|
Nine months ended
|
Three months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Purchase of property and equipment
|
(3,719 | ) | (3,428 | ) | (1,488 | ) | (1,262 | ) | ||||||||
Investment in restricted cash held by trustees
|
(14,455 | ) | (28,701 | ) | (3,219 | ) | (11,081 | ) | ||||||||
Proceeds from restricted cash held by trustees
|
10,283 | 22,516 | 512 | 13,441 | ||||||||||||
Investment in restricted cash (including long-term)
|
(30,173 | ) | (15,417 | ) | (12,173 | ) | (6,303 | ) | ||||||||
Proceeds from restricted cash (including long-term)
|
31,958 | 20,877 | 12,619 | 6,253 | ||||||||||||
Purchase of intangible assets
|
(118 | ) | (82 | ) | - | (10 | ) | |||||||||
Net cash generated from (used in) investing activities
|
(6,224 | ) | (4,235 | ) | (3,749 | ) | 1,038 | |||||||||
Cash flows from financing activities:
|
||||||||||||||||
Issuance of restricted stock units and exercise of stock options
|
579 | 18 | 17 | 6 | ||||||||||||
Payment of obligation related to the purchase of intangible assets
|
(500 | ) | - | - | - | |||||||||||
Proceeds from financing contract
|
14,472 | - | - | - | ||||||||||||
Short-term bank credit, net
|
(92 | ) | 1,190 | 366 | (11 | ) | ||||||||||
Proceeds from long-term loans
|
- | 10,000 | - | - | ||||||||||||
Repayment according to financing contract
|
(1,288 | ) | - | (634 | ) | - | ||||||||||
Repayment of long-term loans
|
(12,804 | ) | (5,435 | ) | (6,829 | ) | (1,012 | ) | ||||||||
Net cash generated from (used in) financing activities
|
367 | 5,773 | (7,080 | ) | (1,017 | ) | ||||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(220 | ) | (233 | ) | 7 | (69 | ) | |||||||||
Increase (decrease) in cash and cash equivalents
|
(13,054 | ) | 4,795 | (11,927 | ) | 8,486 | ||||||||||
Cash and cash equivalents at the beginning of the period
|
66,968 | 56,231 | 65,841 | 52,540 | ||||||||||||
Cash and cash equivalents at the end of the period
|
53,914 | 61,026 | 53,914 | 61,026 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||
CONDENSED EBITDA
|
||||||||||
US dollars in thousands
|
Nine months ended
|
Three months ended | |||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Operating income (loss)
|
(5,280 | ) | 2,999 | (3,448 | ) | 3,197 | ||||||||||
Add:
|
||||||||||||||||
Non-cash stock-based compensation expenses
|
1,864 | 1,778 | 691 | 702 | ||||||||||||
Depreciation and amortization
|
16,033 | 16,591 | 4,825 | 5,893 | ||||||||||||
EBITDA
|
12,617 | 21,368 | 2,068 | 9,792 |