Attached files
file | filename |
---|---|
10-K - FORM 10-K - Clearwire Corp /DE | v54973e10vk.htm |
EX-32.1 - EX-32.1 - Clearwire Corp /DE | v54973exv32w1.htm |
EX-23.1 - EX-23.1 - Clearwire Corp /DE | v54973exv23w1.htm |
EX-23.2 - EX-23.2 - Clearwire Corp /DE | v54973exv23w2.htm |
EX-21.1 - EX-21.1 - Clearwire Corp /DE | v54973exv21w1.htm |
EX-31.1 - EX-31.1 - Clearwire Corp /DE | v54973exv31w1.htm |
EX-32.2 - EX-32.2 - Clearwire Corp /DE | v54973exv32w2.htm |
EX-31.2 - EX-31.2 - Clearwire Corp /DE | v54973exv31w2.htm |
Exhibit 99.1
INDEX TO
CONSOLIDATED FINANCIAL STATEMENTS
2 | ||||
3 | ||||
4 | ||||
5 | ||||
6 | ||||
7 |
1
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of Clearwire
Corporation
Kirkland, Washington
We have audited the accompanying consolidated balance sheets of
Clearwire Corporation and subsidiaries (the Company)
as of December 31, 2007 and 2006, and the related
consolidated statements of operations, stockholders
equity, and cash flows for each of the three years in the period
ended December 31, 2007. These financial statements are the
responsibility of the Companys management. Our
responsibility is to express an opinion on these financial
statements based on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. The Company is not required to
have, nor were we engaged to perform, an audit of its internal
control over financial reporting. Our audits included
consideration of internal control over financial reporting as a
basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion
on the effectiveness of the Companys internal control over
financial reporting. Accordingly, we express no such opinion. An
audit also includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.
In our opinion, such consolidated financial statements present
fairly, in all material respects, the financial position of
Clearwire Corporation and subsidiaries as of December 31,
2007 and 2006, and the results of their operations and their
cash flows for each of the three years in the period ended
December 31, 2007, in conformity with accounting principles
generally accepted in the United States of America.
As discussed in Note 2 to the consolidated financial
statements, the Company changed its method of accounting for
stock-based compensation upon adoption of Statement of Financial
Accounting Standards Board Statement No. 123(R),
Share-Based Payment.
/s/ Deloitte &
Touche LLP
Seattle, Washington
March 11, 2008 (March 25, 2009 as to Note 19)
2
CLEARWIRE
CORPORATION AND SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
December 31, |
December 31, |
|||||||
2007 | 2006 | |||||||
(In thousands, except share and per share data) | ||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$ | 876,752 | $ | 438,030 | ||||
Short-term investments
|
67,012 | 663,644 | ||||||
Restricted cash
|
1,077 | 10,727 | ||||||
Restricted investments
|
| 69,401 | ||||||
Accounts receivable, net of allowance of $787 and $753
|
3,677 | 2,774 | ||||||
Notes receivable short-term, related party
|
2,134 | 4,409 | ||||||
Inventory
|
2,312 | 1,398 | ||||||
Prepaids and other assets
|
36,748 | 19,219 | ||||||
Total current assets
|
989,712 | 1,209,602 | ||||||
Property, plant and equipment, net
|
572,329 | 302,798 | ||||||
Restricted cash
|
11,603 | 117 | ||||||
Restricted investments
|
| 16,269 | ||||||
Long-term investments
|
88,632 | | ||||||
Notes receivable long-term, related party
|
4,700 | | ||||||
Prepaid spectrum license fees
|
457,741 | 241,151 | ||||||
Spectrum licenses and other intangible assets, net
|
480,003 | 222,980 | ||||||
Goodwill
|
35,666 | 30,908 | ||||||
Investments in equity investees
|
14,602 | 14,983 | ||||||
Other assets
|
30,981 | 29,565 | ||||||
TOTAL ASSETS
|
$ | 2,685,969 | $ | 2,068,373 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Accounts payable and accrued expenses
|
$ | 102,447 | $ | 108,216 | ||||
(includes related party balances of $4,521 and $6,799)
|
||||||||
Deferred rent
|
24,805 | 6,986 | ||||||
Deferred revenue
|
10,010 | 5,599 | ||||||
Due to affiliate
|
2 | 532 | ||||||
Current portion of long-term debt
|
22,500 | 1,250 | ||||||
Total current liabilities
|
159,764 | 122,583 | ||||||
Long-term debt, net of discount of $0 and $110,007
|
1,234,375 | 644,438 | ||||||
Other long-term liabilities
|
114,492 | 42,385 | ||||||
Total liabilities
|
1,508,631 | 809,406 | ||||||
MINORITY INTEREST
|
13,506 | 1,358 | ||||||
COMMITMENTS AND CONTINGENCIES (NOTE 11)
|
||||||||
STOCKHOLDERS EQUITY
|
||||||||
Preferred stock, par value $0.0001, 5,000,000 shares
authorized; no shares issued or outstanding
|
||||||||
Common stock, par value $0.0001, and additional paid-in capital,
350,000,000 shares authorized; Class A, 135,567,269
and 109,325,236 shares issued and outstanding
|
2,098,155 | 1,474,759 | ||||||
Class B, 28,596,685 shares issued and outstanding
|
234,376 | 234,376 | ||||||
Common stock and warrants payable
|
| 166 | ||||||
Deferred compensation
|
| (116 | ) | |||||
Accumulated other comprehensive income
|
17,333 | 6,990 | ||||||
Accumulated deficit
|
(1,186,032 | ) | (458,566 | ) | ||||
Total stockholders equity
|
1,163,832 | 1,257,609 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY
|
$ | 2,685,969 | $ | 2,068,373 | ||||
See notes to consolidated financial statements
3
CLEARWIRE
CORPORATION AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF OPERATIONS
Year Ended December 31, | ||||||||||||
2007 | 2006 | 2005 | ||||||||||
(In thousands, except per share data) | ||||||||||||
REVENUES:
|
||||||||||||
Service
|
$ | 151,440 | $ | 67,598 | $ | 8,451 | ||||||
Equipment and other (includes related party sales of $0, $15,546
and $9,728)
|
| 32,583 | 25,003 | |||||||||
Total revenues
|
151,440 | 100,181 | 33,454 | |||||||||
OPERATING EXPENSES:
|
||||||||||||
Cost of goods and services (exclusive of a portion of
depreciation and amortization shown below):
|
||||||||||||
Cost of service (includes related party costs of $2,877, $606
and $0) |
107,281 | 50,438 | 13,086 | |||||||||
Cost of equipment (includes related party costs of $0, $8,914
and $1,853) |
| 19,674 | 10,483 | |||||||||
Selling, general and administrative expense
|
360,666 | 214,669 | 106,211 | |||||||||
Research and development
|
1,397 | 8,890 | 9,639 | |||||||||
Depreciation and amortization
|
84,694 | 40,902 | 11,913 | |||||||||
Spectrum lease expense
|
96,417 | 23,516 | 9,356 | |||||||||
Gain on sale of NextNet
|
| (19,793 | ) | | ||||||||
Total operating expenses
|
650,455 | 338,296 | 160,688 | |||||||||
OPERATING LOSS
|
(499,015 | ) | (238,115 | ) | (127,234 | ) | ||||||
OTHER INCOME (EXPENSE):
|
||||||||||||
Interest income
|
65,736 | 30,429 | 6,605 | |||||||||
Interest expense
|
(96,279 | ) | (72,280 | ) | (14,623 | ) | ||||||
Foreign currency gains, net
|
363 | 235 | 20 | |||||||||
Loss on extinguishment of debt
|
(159,193 | ) | | | ||||||||
Other-than-temporary impairment loss and realized loss on
investments
|
(35,020 | ) | | | ||||||||
Other income, net
|
1,801 | 2,150 | 300 | |||||||||
Total other expense, net
|
(222,592 | ) | (39,466 | ) | (7,698 | ) | ||||||
LOSS BEFORE INCOME TAXES, MINORITY INTEREST AND LOSSES FROM
EQUITY INVESTEES
|
(721,607 | ) | (277,581 | ) | (134,932 | ) | ||||||
Income tax provision
|
(5,427 | ) | (2,981 | ) | (1,459 | ) | ||||||
LOSS BEFORE MINORITY INTEREST AND LOSSES FROM EQUITY INVESTEES
|
(727,034 | ) | (280,562 | ) | (136,391 | ) | ||||||
Minority interest in net loss of consolidated subsidiaries
|
4,244 | 1,503 | 387 | |||||||||
Losses from equity investees
|
(4,676 | ) | (5,144 | ) | (3,946 | ) | ||||||
NET LOSS
|
$ | (727,466 | ) | $ | (284,203 | ) | $ | (139,950 | ) | |||
Net loss per common share, basic and diluted
|
$ | (4.58 | ) | $ | (2.93 | ) | $ | (1.97 | ) | |||
Weighted average common shares outstanding, basic and diluted
|
158,737 | 97,085 | 71,075 | |||||||||
See notes to consolidated financial statements
4
CLEARWIRE
CORPORATION AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS EQUITY
Class A |
||||||||||||||||||||||||||||||||||||||||
Common |
Class B |
|||||||||||||||||||||||||||||||||||||||
Stock, |
Common |
|||||||||||||||||||||||||||||||||||||||
Warrants and |
Stock and |
Accumulated |
||||||||||||||||||||||||||||||||||||||
Additional |
Additional |
Common |
Other |
Total |
||||||||||||||||||||||||||||||||||||
Paid |
Paid |
Stock and |
Comprehensive |
Total |
Comprehensive |
|||||||||||||||||||||||||||||||||||
In Capital | In Capital |
Warrants |
Deferred |
Income |
Accumulated |
Stockholders |
Income |
|||||||||||||||||||||||||||||||||
Shares | Amounts | Shares | Amounts | Payable | Compensation | (Loss) | Deficit | Equity | (Loss) | |||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||
Balances at January 1, 2005
|
43,053 | $ | 218,411 | 18,691 | $ | 56,073 | $ | 3,354 | $ | (2,320 | ) | $ | 265 | $ | (34,413 | ) | $ | 241,370 | $ | (32,777 | ) | |||||||||||||||||||
Net loss
|
| | | | | | | (139,950 | ) | (139,950 | ) | (139,950 | ) | |||||||||||||||||||||||||||
Foreign currency translation adjustment
|
| | | | | | (636 | ) | | (636 | ) | (636 | ) | |||||||||||||||||||||||||||
Unrealized loss on short-term investments
|
| | | | | | (111 | ) | | (111 | ) | (111 | ) | |||||||||||||||||||||||||||
Common stock issued, net of costs
|
13,133 | 157,600 | | | 78 | | | | 157,678 | |||||||||||||||||||||||||||||||
Warrants issued
|
| 59,563 | | | 2,541 | | | | 62,104 | |||||||||||||||||||||||||||||||
Common stock and warrants payable
|
| | | | (4,305 | ) | | | | (4,305 | ) | |||||||||||||||||||||||||||||
Deferred stock-based compensation
|
| 881 | | | | (881 | ) | | | | ||||||||||||||||||||||||||||||
Amortization of deferred stock-based compensation
|
| | | | | 2,542 | | | 2,542 | |||||||||||||||||||||||||||||||
Balances at December 31, 2005
|
56,186 | 436,455 | 18,691 | 56,073 | 1,668 | (659 | ) | (482 | ) | (174,363 | ) | 318,692 | (140,697 | ) | ||||||||||||||||||||||||||
Net loss
|
| | | | | | | (284,203 | ) | (284,203 | ) | (284,203 | ) | |||||||||||||||||||||||||||
Foreign currency translation adjustment
|
| | | | | | 7,522 | | 7,522 | 7,522 | ||||||||||||||||||||||||||||||
Unrealized loss on short-term investments
|
| | | | | | (50 | ) | | (50 | ) | (50 | ) | |||||||||||||||||||||||||||
Common stock issued, net of costs
|
53,056 | 946,766 | 9,906 | 178,303 | | | | | 1,125,069 | |||||||||||||||||||||||||||||||
Warrants issued
|
| 77,261 | | | (1,851 | ) | | | | 75,410 | ||||||||||||||||||||||||||||||
Common stock and warrants payable
|
| | | | 349 | | | | 349 | |||||||||||||||||||||||||||||||
Deferred stock-based compensation
|
| | | | | 543 | | | 543 | |||||||||||||||||||||||||||||||
Stock-based compensation
|
83 | 14,277 | | | | | | | 14,277 | |||||||||||||||||||||||||||||||
Balances at December 31, 2006
|
109,325 | 1,474,759 | 28,597 | 234,376 | 166 | (116 | ) | 6,990 | (458,566 | ) | 1,257,609 | (276,731 | ) | |||||||||||||||||||||||||||
Net loss
|
| | | | | | | (727,466 | ) | (727,466 | ) | (727,466 | ) | |||||||||||||||||||||||||||
Foreign currency translation adjustment
|
| | | | | | 17,561 | | 17,561 | 17,561 | ||||||||||||||||||||||||||||||
Unrealized loss on investments
|
| | | | | | (42,238 | ) | | (42,238 | ) | (42,238 | ) | |||||||||||||||||||||||||||
Reclassification adjustment for other-than- temporary impairment
loss and realized loss on investments
|
| | | | | | 35,020 | | 35,020 | 35,020 | ||||||||||||||||||||||||||||||
Common stock issued from IPO, net
|
24,000 | 556,005 | | | | | | 556,005 | ||||||||||||||||||||||||||||||||
Common stock issued for spectrum
|
233 | 4,200 | | | | | | | 4,200 | |||||||||||||||||||||||||||||||
Warrants issued
|
| 17,194 | | | (166 | ) | | | | 17,028 | ||||||||||||||||||||||||||||||
Options and warrants exercised
|
1,937 | 4,849 | | | | | | | 4,849 | |||||||||||||||||||||||||||||||
Cashless option exercises and other stock transactions
|
39 | (618 | ) | | | | | | | (618 | ) | |||||||||||||||||||||||||||||
Deferred stock-based compensation
|
| | | | 116 | | | 116 | ||||||||||||||||||||||||||||||||
Restricted stock compensation
|
33 | 286 | 286 | |||||||||||||||||||||||||||||||||||||
Share-based compensation
|
| 41,480 | | | | | | 41,480 | ||||||||||||||||||||||||||||||||
Balances at December 31, 2007
|
135,567 | $ | 2,098,155 | 28,597 | $ | 234,376 | $ | | $ | | $ | 17,333 | $ | (1,186,032 | ) | $ | 1,163,832 | $ | (717,123 | ) | ||||||||||||||||||||
See notes to consolidated financial statements.
5
CLEARWIRE
CORPORATION AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
Year Ended December 31, | ||||||||||||
2007 | 2006 | 2005 | ||||||||||
(In thousands) | ||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net loss
|
$ | (727,466 | ) | $ | (284,203 | ) | $ | (139,950 | ) | |||
Adjustments to reconcile net loss to net cash used in operating
activities:
|
||||||||||||
Provision for uncollectible accounts
|
4,915 | 885 | 368 | |||||||||
Depreciation and amortization
|
84,694 | 40,902 | 11,913 | |||||||||
Amortization of prepaid license fees
|
37,884 | 6,273 | 2,914 | |||||||||
Amortization of deferred financing costs and accretion of debt
discount
|
20,707 | 19,754 | 5,279 | |||||||||
Deferred income taxes
|
5,412 | 2,960 | 1,459 | |||||||||
Share-based compensation
|
42,771 | 14,246 | 2,542 | |||||||||
Minority interest
|
(4,244 | ) | (1,503 | ) | (387 | ) | ||||||
Losses from equity investees, net
|
4,676 | 5,144 | 3,946 | |||||||||
Loss on extinguishment of debt
|
159,193 | | | |||||||||
Other-than-temporary impairment loss and realized loss on
investments
|
35,020 | | | |||||||||
Loss (gain) on other asset disposals
|
850 | (1,915 | ) | 841 | ||||||||
Gain on sale of equity investment
|
(2,213 | ) | | | ||||||||
Gain on sale of business, net of cash
|
| (19,793 | ) | | ||||||||
Changes in assets and liabilities, net of effects from
acquisitions:
|
||||||||||||
Prepaid spectrum license fees
|
(235,479 | ) | (64,638 | ) | (25,040 | ) | ||||||
Inventory
|
(914 | ) | (1,913 | ) | 6,005 | |||||||
Accounts receivable
|
(5,387 | ) | (686 | ) | (4,306 | ) | ||||||
Prepaids and other assets
|
(17,841 | ) | (10,687 | ) | (4,445 | ) | ||||||
Accounts payable
|
11,198 | 389 | 14,027 | |||||||||
Accrued expenses and other liabilities
|
64,619 | 61,447 | 35,309 | |||||||||
Due to affiliate
|
(530 | ) | 184 | (7,130 | ) | |||||||
Net cash used in operating activities
|
(522,135 | ) | (233,154 | ) | (96,655 | ) | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Purchase of property, plant and equipment
|
(361,861 | ) | (191,747 | ) | (132,724 | ) | ||||||
Payments for acquisitions of spectrum licenses and other
|
(222,920 | ) | (67,665 | ) | (24,279 | ) | ||||||
Purchases of available-for-sale investments
|
(1,294,484 | ) | (1,143,079 | ) | (368,160 | ) | ||||||
Sales or maturities of available-for-sale investments
|
1,760,246 | 575,845 | 350,429 | |||||||||
Investments in equity investees
|
(5,293 | ) | (2,161 | ) | (13,737 | ) | ||||||
Issuance of notes receivable, related party
|
(2,000 | ) | (4,105 | ) | | |||||||
Restricted cash
|
(1,836 | ) | (1,830 | ) | (3,704 | ) | ||||||
Restricted investments
|
85,670 | (30,324 | ) | (55,346 | ) | |||||||
Business acquisitions, net of cash acquired
|
(7,066 | ) | (49,576 | ) | (27,779 | ) | ||||||
Proceeds from sale of business, net of cash
|
| 47,085 | | |||||||||
Proceeds from sale of equity investment and other assets
|
3,250 | | | |||||||||
Net cash used in investing activities
|
(46,294 | ) | (867,557 | ) | (275,300 | ) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Proceeds from issuance of common stock for IPO and other, net
|
556,005 | 1,030,683 | 139,609 | |||||||||
Proceeds from issuance of common stock for option and warrant
exercises
|
4,849 | | | |||||||||
Proceeds from issuance of debt
|
1,250,000 | 495,350 | 260,346 | |||||||||
Financing fees
|
(69,462 | ) | (21,820 | ) | (10,774 | ) | ||||||
Principal payments on long-term debt
|
(748,821 | ) | | | ||||||||
Contributions from minority interests
|
15,000 | | | |||||||||
Net cash provided by financing activities
|
1,007,571 | 1,504,213 | 389,181 | |||||||||
Effect of foreign currency exchange rates on cash and cash
equivalents
|
(420 | ) | 5,340 | (636 | ) | |||||||
Net increase in cash and cash equivalents
|
438,722 | 408,842 | 16,590 | |||||||||
CASH AND CASH EQUIVALENTS:
|
||||||||||||
Beginning of period
|
438,030 | 29,188 | 12,598 | |||||||||
End of period
|
$ | 876,752 | $ | 438,030 | $ | 29,188 | ||||||
SUPPLEMENTAL CASH FLOW DISCLOSURES:
|
||||||||||||
Common stock and warrants issued for spectrum licenses
|
$ | 21,379 | $ | 63,891 | $ | 22,137 | ||||||
Common stock and warrants issued for business acquisitions
|
15 | 32,013 | 428 | |||||||||
Cash paid for taxes
|
15 | 21 | | |||||||||
Cash paid for interest
|
119,793 | 53,541 | | |||||||||
Notes receivable exchanged for spectrum licenses
|
| | 10,000 | |||||||||
Fixed asset purchases in accounts payable
|
17,449 | 3,327 | 11,044 | |||||||||
Non-cash dividends to related party
|
1,465 | 2,384 | 34 |
See notes to consolidated financial statements.
6
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL STATEMENTS
1. | Description of Business |
The
Business
The consolidated financial statements include the accounts of
Clearwire Corporation, a Delaware corporation, and its
wholly-owned and majority-owned or controlled subsidiaries
(collectively, the Company or
Clearwire). Clearwire was formed on October 27,
2003 and is an international provider of wireless broadband
services. Clearwire delivers high-speed wireless broadband
services to individuals, small businesses, public safety
organizations, and others in a growing number of markets through
its advanced network. As of December 31, 2007, the Company
offered its services in 46 markets throughout the United States
and four markets internationally. Prior to August 29, 2006,
Clearwire, through its wholly-owned subsidiary, NextNet
Wireless, Inc. (NextNet), developed, manufactured,
and sold equipment that enabled the deployment of broadband
wireless networks. NextNet is currently the sole supplier of
base station and customer premise equipment that Clearwire uses
to provide its services. On August 29, 2006, Clearwire sold
NextNet to Motorola, Inc. (Motorola). As part of the
agreement with Motorola, the Company agreed to use Motorola as
an exclusive supplier of certain infrastructure and subscriber
equipment for a specified period of time, subject to Motorola
continuing to satisfy certain requirements and other conditions.
See Note 3, Significant Transactions, for additional
information
On January 19, 2007, the Companys Board of Directors
approved a reverse stock split, which was approved by the
Companys stockholders on February 16, 2007. The
reverse stock split became effective March 1, 2007. Upon
the effectiveness of the reverse stock split, each three shares
of Class A common stock were combined into one share of
Class A common stock and each three shares of Class B
common stock were combined into one share of Class B common
stock. All share and per share amounts in the consolidated
financial statements have been retroactively adjusted for all
periods presented to give effect to the reverse stock split.
Business
Segments
The Company complies with the requirements of Statement of
Financial Accounting Standards (SFAS) No. 131,
Disclosures about Segments of an Enterprise and Related
Information (SFAS No. 131), which
establishes annual and interim reporting standards for an
enterprises operating segments and related disclosures
about its products, services, geographic areas and major
customers. Operating segments are defined as components of an
enterprise for which separate financial information is available
that is evaluated regularly by the chief operating decision
makers in deciding how to allocate resources and in assessing
performance. Operating segments can be aggregated for segment
reporting purposes so long as certain aggregation criteria are
met. The Company defines the chief operating decision makers as
our Chief Executive Officer, Chief Operating Officer and the
Chief Financial Officer. As its business continues to
mature, the Company assesses how it views and operates the
business. As a result, in the fourth quarter of 2007 the Company
changed how its chief operating decision makers assess the
business and the Company is now organized into two reportable
business segments: the United States and the International
business. See Note 16, Business Segments, for additional
discussion.
2. | Summary of Significant Accounting Policies |
Basis
of Presentation
The accompanying financial statements have been prepared in
accordance with accounting principles generally accepted in the
United States of America and pursuant to the rules and
regulations of the Securities and Exchange Commission (the
SEC).
Principles of Consolidation The consolidated
financial statements include all of the assets, liabilities and
results of operations of the Companys wholly-owned and
majority-owned or controlled subsidiaries. Investments in
entities that the Company does not control, but for which it has
the ability to exercise significant influence over operating and
financial policies, are accounted for under the equity method.
All intercompany transactions are eliminated in consolidation.
7
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Use of Estimates The preparation of financial
statements in conformity with accounting principles generally
accepted in the United States of America (GAAP)
requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of
the consolidated financial statements and the reported amounts
of revenues and expenses during the reporting period. Due to the
inherent uncertainty involved in making those estimates, actual
results could materially differ.
Significant estimates inherent in the preparation of the
accompanying financial statements include the application of
purchase accounting including the valuation of acquired assets
and liabilities, valuation of investments, the valuation of the
Companys common stock, the amortization period of prepaid
spectrum license fees, allowance for doubtful accounts,
depreciation and equity granted to third parties and employees.
Cash and Cash Equivalents Cash and cash
equivalents consist of time deposits and highly liquid
short-term investments with original maturities of three months
or less. Cash and cash equivalents exclude cash that is
contractually restricted for operational purposes. The Company
maintains cash and cash equivalent balances with financial
institutions that exceed federally insured limits. The Company
has not experienced any losses related to these balances, and
management believes its credit risk related to these balances to
be minimal.
Restricted Cash Restricted cash is classified
as a current or noncurrent asset based on its designated
purpose. As of December 31, 2007, the Company had
restricted cash of $12.7 million. The majority of this
restricted cash related primarily to the Companys
outstanding letters of credit.
Investments SFAS No. 115,
Accounting for Certain Investments in Debt and Equity
Securities, and Staff Accounting Bulletin (SAB)
No. 59, Accounting for Non-current Marketable Equity
Securities, provide guidance on determining when an
investment is other-than-temporarily impaired. The Company
classifies marketable debt and equity securities that are
available for current operations as short-term
available-for-sale investments, and these securities are stated
at fair value. Unrealized gains and losses are recorded as a
separate component of accumulated other comprehensive income
(loss). Losses are recognized when a decline in fair value is
determined to be other-than-temporary. Realized gains and losses
are determined on the basis of the specific identification
method. The Company reviews its short-term and long-term
investments on an ongoing basis for indicators of
other-than-temporary impairment, and this determination requires
significant judgment.
The Company has an investment portfolio comprised of marketable
debt and equity securities including commercial paper, corporate
bonds, municipal bonds, auction rate securities and other
securities. The value of these securities is subject to market
volatility during the period the investments are held and until
their sale or maturity. The Company recognizes realized losses
when declines in the fair value of our investments below their
cost basis are judged to be other-than-temporary. In determining
whether a decline in fair value is other-than-temporary, the
Company considers various factors including market price (when
available), investment ratings, the financial condition and
near-term prospects of the issuer, the length of time and the
extent to which the fair value has been less than the cost
basis, and the Companys intent and ability to hold the
investment until maturity or for a period of time sufficient to
allow for any anticipated recovery in market value. The Company
makes significant judgments in considering these factors. If it
is judged that a decline in fair value is other-than-temporary,
the investment is valued at the current estimated fair value and
a realized loss equal to the decline is reflected in the
consolidated statement of operations.
In determining fair value, the Company uses quoted prices in
active markets where such prices are available, or models to
estimate the fair value using various methods including the
market, income and cost approaches. For investments where models
are used to estimate fair value in the absence of quoted market
prices, the Company often utilizes certain assumptions that
market participants would use in pricing the investment,
including assumptions about risk and or the risks inherent in
the inputs to the valuation technique. These inputs are readily
observable, market corroborated, or unobservable Company inputs.
8
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The Company estimates the fair value of securities without
quoted market prices using internally generated pricing models
that require various inputs and assumptions. The Company
believes that its pricing models, inputs and assumptions are
what market participants would use in pricing the securities.
The Company maximizes the use of observable inputs to the
pricing models where quoted market prices from securities and
derivatives exchanges are available and reliable. The Company
typically receives external valuation information for
U.S. Treasuries, other U.S. Government and Agency
securities, as well as certain corporate debt securities, money
market funds and certificates of deposit. The Company also uses
certain unobservable inputs that cannot be validated by
reference to a readily observable market or exchange data and
relies, to a certain extent, on managements own
assumptions about the assumptions that market participant would
use in pricing the security. The Companys internally
generated pricing models may include its own data and require
the Company to use its judgment in interpreting relevant market
data, matters of uncertainty and matters that are inherently
subjective in nature. The Company uses many factors that are
necessary to estimate market values, including, interest rates,
market risks, market spreads, and timing of cash flows, market
liquidity, and review of underlying collateral and principal,
interest and dividend payments. The use of different judgments
and assumptions could result in different presentations of
pricing and security prices could change significantly based on
market conditions.
Restricted Investments Restricted investments
consist of U.S. government securities. At December 31,
2006 restricted investments represented securities held as
collateral for the interest payments through November 15,
2007 related to the Companys long-term debt. These
securities are classified as held-to-maturity and are stated at
amortized cost. Gross unrealized losses on these investments
were $244,000 at December 31, 2006. There were no gross
unrealized gains as of December 31, 2006. As a result of
repayment of long-term debt, there is no remaining collateral
requirement and no balance in restricted investments at
December 31, 2007.
Fair Value of Financial Instruments The
Company has determined the estimated fair value of financial
instruments using available market information and management
judgment. Accordingly, these estimates are not necessarily
indicative of the amounts that could be realized in a current
market exchange. The carrying amounts of cash and cash
equivalents, accounts and notes receivable, accounts payable,
accrued expenses and due to affiliates are reasonable estimates
of their fair values based on the liquidity of these financial
instruments and their short-term nature. The Company does not
hold or issue any financial instruments for trading purposes.
See Note 10, Long-Term Debt, for the fair value of
long-term debt.
Accounts Receivable Accounts receivable are
stated at amounts due from customers net of an allowance for
doubtful accounts. The Company specifically provides allowances
for customers with known disputes or collectibility issues. The
remaining reserve recorded in the allowance for doubtful
accounts is the Companys best estimate of the amount of
probable losses in the remaining accounts receivable based upon
an evaluation of the age of receivables and historical
experience. The allowance for doubtful accounts was
approximately $787,000 and $753,000 as of December 31, 2007
and 2006, respectively.
Inventory Inventory primarily consists of
finished goods and is stated at the lower of cost or net
realizable value. Cost is determined under the
first-in,
first-out inventory method. The Company records inventory
write-downs for obsolete and slow-moving items based on
inventory turnover trends and historical experience.
Property, Plant and Equipment Property, plant
and equipment and improvements that extend the useful life of an
asset are stated at cost, net of accumulated depreciation.
Depreciation is calculated on a straight-line basis over the
estimated useful lives of the assets. The Company capitalizes
costs of additions and improvements, including direct costs of
constructing property, plant and equipment and interest costs
related to construction. The estimated useful life of property,
plant and equipment are determined based on historical usage of
that or similar equipment, with consideration given to
technological changes and industry trends that could impact the
network architecture and asset utilization. Leasehold
improvements are recorded at cost and amortized over the lesser
of their estimated useful lives or the related lease term.
Maintenance and repairs are expensed as incurred.
9
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Internally Developed Software Clearwire
capitalizes costs related to computer software developed or
obtained for internal use in accordance with Statement of
Position (SOP)
No. 98-1,
Accounting for the Costs of Computer Software Developed or
Obtained for Internal Use. Software obtained for internal
use has generally been enterprise-level business and finance
software customized to meet specific operational needs. Costs
incurred in the application development phase are capitalized
and amortized over the useful life of the software, which is
generally three years. Costs recognized in the preliminary
project phase and the post-implementation phase are expensed as
incurred.
Intangible Assets Intangible assets consist
primarily of Federal Communications Commission (FCC)
spectrum licenses and other intangible assets related to
Clearwires acquisition of NextNet in March 2004, which was
subsequently disposed in August 2006, and Banda Ancha S.A.
(BASA) in December 2005 and February 2006. As
further described in Note 7, Spectrum Licenses, Goodwill
and Other Intangible Assets, the Company accounts for its
spectrum licenses and other intangible assets in accordance with
the provisions of SFAS No. 142, Goodwill and Other
Intangible Assets (SFAS No. 142). In
accordance with SFAS No. 142, intangible assets with
indefinite useful lives are not amortized but must be assessed
for impairment annually or more frequently if an event indicates
that the asset might be impaired. The Company performed its
annual impairment test of indefinite lived intangible assets on
October 1, 2007 and concluded that there was no impairment
of these intangible assets.
Goodwill Goodwill represents the excess of
the purchase price over the estimated fair value of net assets
acquired from Clearwires acquisitions. In accordance with
SFAS No. 142, the Company completes a two-step process
to determine the amount of goodwill impairment. The first step
involves comparison of the fair value of the reporting unit to
its carrying value to determine if any impairment exists. If the
fair value of the reporting unit is less than the carrying
value, goodwill is considered to be impaired and the second step
is performed. The second step involves comparison of the implied
fair value of goodwill to its carrying value. The implied fair
value of goodwill is determined by allocating fair value to the
various assets and liabilities within the reporting unit in the
same manner goodwill is recognized in a business combination. In
calculating an impairment charge, the fair value of the impaired
reporting units are estimated using a discounted cash flow
valuation methodology or by reference to recent comparable
transactions. In making this assessment, the Company relies on a
number of factors, including operating results, business plans,
economic projections, and anticipated future cash flows. There
are inherent uncertainties related to these factors and judgment
in applying these factors to the goodwill impairment test. The
Company performed its annual impairment tests of goodwill as of
October 1, 2007, and concluded that there was no impairment
of goodwill.
Long-Lived Assets Long-lived assets to be
held and used, including property, plant and equipment and
intangible assets with definite useful lives, are assessed for
impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable. If
the total of the expected undiscounted future cash flows is less
than the carrying amount of the asset, a loss, if any, is
recognized for the difference between the fair value and
carrying value of the assets. Impairment analyses, when
performed, are based on the Companys business and
technology strategy, managements views of growth rates for
its business, anticipated future economic and regulatory
conditions and expected technological availability. For purposes
of recognition and measurement, the Company groups its
long-lived assets at the lowest level for which there are
identifiable cash flows which are largely independent of other
assets and liabilities.
Deferred Financing Costs Deferred financing
costs consists primarily of investment banking fees, legal,
accounting and printing costs associated with the issuance of
the Companys long-term debt. Deferred financing fees are
amortized over the life of the corresponding debt facility. In
relation to the issuances of the long-term debt discussed in
Note 10, Long-Term Debt, the Company incurred
$30.2 million of deferred financing costs in 2007 for its
$1.25 billion senior term loan facility entered into during
2007 and an additional $39.3 million related to the
repayment of its $125.0 million term loan and the
retirement of its $620.7 million senior secured notes due
2010, compared to $21.8 million in 2006. For the years
ended December 31, 2007 and 2006, $6.7 million and
$3.9 million,
10
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
respectively of total deferred financing costs were amortized
using the effective interest method and included in interest
expense, net.
Interest Capitalization The Company follows
the provisions of SFAS No. 34, Capitalization of
Interest Cost (SFAS No. 34), with
respect to its FCC licenses and the related construction of its
network infrastructure assets. Capitalization commences with
pre-construction period administrative and technical activities,
which includes obtaining leases, zoning approvals and building
permits, and ceases when the construction is substantially
complete and available for use (generally when a market is
launched). Interest is capitalized on property, plant and
equipment, improvements under construction, and FCC spectrum
licenses accounted for as intangible assets with indefinite
useful lives. Interest capitalization is based on rates
applicable to borrowings outstanding during the period and the
weighted average balance of qualified assets under construction
during the period. Capitalized interest is reported as a cost of
the network assets and amortized over the useful life of those
assets.
Comprehensive Loss Comprehensive loss
consists of two components, net loss and other comprehensive
income (loss). Other comprehensive income (loss) refers to
revenue, expenses, gains and losses that under generally
accepted accounting principles are recorded as an element of
stockholders equity but are excluded from net loss. The
Companys other comprehensive income (loss) is comprised of
foreign currency translation adjustments from its subsidiaries
not using the U.S. dollar as their functional currency and
unrealized gains and losses on marketable securities categorized
as available-for-sale.
Income Taxes The Company accounts for income
taxes in accordance with the provisions of
SFAS No. 109, Accounting for Income Taxes,
which requires that deferred income taxes be determined based on
the estimated future tax effects of differences between the
financial statement and tax basis of assets and liabilities
using the tax rates expected to be in effect when the temporary
differences reverse. Valuation allowances, if any, are recorded
to reduce deferred tax assets to the amount considered more
likely than not to be realized. We also apply FASB
Interpretation Number 48 (FIN 48) which
prescribes a recognition threshold that a tax position is
required to meet before being recognized in the financial
statements.
Revenue Recognition The Company primarily
earns service revenue by providing access to its high-speed
wireless network. Also included in service revenue are equipment
rentals and optional services, including personal and business
email and static Internet Protocol. Service revenue from
customers are billed in advance and recognized ratably over the
service period. Revenues associated with the shipment of
customer premise equipment (CPE) and other equipment
to customers are recognized when title and risk of loss
transferred to the customer. Shipping and handling costs billed
to customers are recorded to service revenue.
The Company recognizes revenues in accordance with SAB 104,
Revenue Recognition, and Emerging Issues Task Force
(EITF) Issue
No. 00-21,
Accounting for Revenue Arrangements with Multiple
Deliverables. EITF Issue
No. 00-21
addresses how to account for arrangements that may involve the
delivery or performance of multiple products, services
and/or
rights to use assets. Revenue arrangements with multiple
deliverables are required to be divided into separate units of
accounting based on the deliverables relative fair value if the
deliverables in the arrangement meet certain criteria.
Activation fees charged to the customer are deferred and
recognized as service revenues on a straight-line basis over the
average expected life of the customer relationship of
3.5 years.
Revenue is deferred for any undelivered elements and revenue is
recognized when the product is delivered or over the period in
which the service is performed. If the Company cannot
objectively determine the fair value of any undelivered element
included in the bundled product and software maintenance
arrangements, revenue is deferred until all elements are
delivered and services have been performed, or until fair value
can objectively be determined for any remaining undelivered
elements.
Through August 2006, the Company earned equipment revenue
primarily from sales of CPE and related infrastructure, system
services and software maintenance contracts by the
Companys formerly wholly-owned subsidiary, NextNet (See
Note 3, Significant Transactions). In arrangements that
included multiple elements,
11
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
including software, such as the sale of a NextNet base station
with a software maintenance contract, the Company applied the
accounting guidance in accordance with SOP
No. 97-2,
Software Revenue Recognition. Revenue was allocated to
each element of the transaction based upon its fair value as
determined by vendor specific objective evidence
(VSOE). VSOE of fair value for all elements of an
arrangement was based upon the normal pricing and discounting
practices for those products and services when sold separately.
Software maintenance services included technical support and the
right to receive unspecified upgrades and enhancements on a
when-and-if
available basis. Fees for software maintenance services were
typically billed annually in advance of performance of the
services with provisions for subsequent annual renewals. The
related revenues were deferred and recognized ratably over the
respective maintenance terms, which typically were one to two
years.
Product Warranty NextNet, a wholly-owned
subsidiary until sold in August 2006, sold base station
equipment and CPE to third parties. NextNet generally warranted
new technology equipment sold to the purchaser to be free from
defects in material and workmanship for two years for system
infrastructure and one year for CPE. A warranty provision was
made for estimated product repair at the time of the sale based
upon the Companys historical trends. In connection with
the sale of NextNet to Motorola, the Company retained
responsibility for a portion of the warranty costs on equipment
sold during the period that NextNet was a wholly-owned
subsidiary of the Company, and therefore, maintained a liability
related to this obligation through August 2007. Information
about warranty cost and warranty liability is as follows (in
thousands):
Balance January 1, 2006
|
$ | 234 | ||
Provision
|
1,636 | |||
Costs incurred
|
(522 | ) | ||
Liability transferred upon sale of NextNet
|
(338 | ) | ||
Balance December 31, 2006
|
1,010 | |||
Provision
|
| |||
Costs incurred
|
(408 | ) | ||
Write-off of remaining liability transferred upon sale of NextNet
|
(602 | ) | ||
Balance December 31, 2007
|
$ | | ||
Advertising Costs Advertising costs are
expensed as incurred. Advertising expense was
$49.2 million, $38.4 million and $13.8 million
for the years ended December 31, 2007, 2006 and 2005,
respectively.
Research and Development Research and
development costs are expensed as incurred.
Net Loss per Share The Company calculates net
loss per share in accordance with SFAS No. 128,
Earnings Per Share
(SFAS No. 128). Under the
provisions of SFAS No. 128, basic net loss per common
share is computed by dividing income or loss available to common
stockholders by the weighted-average number of common shares
outstanding during the period. Diluted net loss per common share
is computed by dividing income or loss available to common
stockholders by the weighted-average number of common and
dilutive common stock equivalents outstanding during the period.
Common stock equivalents typically consist of the common stock
issuable upon the exercise of outstanding stock options,
warrants and restricted stock using the treasury stock method.
The effects of potentially dilutive common stock equivalents are
excluded from the calculation of diluted loss per share if their
effect is antidilutive.
Accounting Change: Share-Based
Compensation On January 1, 2006, the
Company adopted SFAS No. 123(R), Share-Based
Payment (SFAS No. 123(R)), which
requires the measurement and recognition of compensation expense
for all share-based awards made to employees and directors based
on estimated fair values.
12
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
As the Company was considered a nonpublic entity at the date of
adoption and used the minimum value method for pro forma
disclosures under SFAS No. 123, Accounting for
Stock-Based Compensation
(SFAS No. 123), the Company is
required to apply the prospective transition method and has
estimated the fair value of options granted on or after
January 1, 2006 using the Black-Scholes option pricing
model. The Company has applied the provisions of
SFAS No. 123(R) to employee stock options granted,
modified, repurchased, cancelled or settled on or after
January 1, 2006. The estimate of compensation expense
requires complex and subjective assumptions, including the
Companys stock price volatility, employee exercise
patterns (expected life of the options), future forfeitures, and
related tax effects.
Prior to the adoption of SFAS No. 123(R), the Company
accounted for share-based compensation expense in accordance
with Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees
(APB No. 25), and related
Interpretations, as permitted by SFAS No. 123.
Total share-based compensation expense recorded during the year
ended December 31, 2007 was $42.8 million compared to
$14.2 million during December 31, 2006. Of these
amounts, $42.7 million and $12.5 million for the years
ended December 31, 2007 and 2006, respectively, related to
option grants recorded under SFAS No. 123(R) and
$113,000 and $1.7 million under APB No. 25 for grants
before January 1, 2006 for which the requisite service was
not fully satisfied as of January 1, 2006.
Operating Leases The Company has operating
leases for certain facilities, equipment and spectrum licenses
for use in its operations. Certain of the Companys
spectrum licenses are leased from third-party holders of
Educational Broadband Service (EBS) spectrum
licenses granted by the Federal Communications Commission
(FCC). EBS licenses authorize the provision of
certain communications services on the EBS channels in certain
markets throughout the United States. The Company accounts for
these spectrum leases as executory contracts which are similar
to operating leases. Leases that are pending FCC approval are
not amortized until final approval is received and are included
in prepaid spectrum license fees in the accompanying
consolidated balance sheets. The Company accounts for its leases
in accordance with SFAS No. 13, Accounting for
Leases, and Financial Accounting Standards Board
(FASB) Technical
Bulletin 85-3,
Accounting for Operating Leases with Scheduled Rent Increases
(as amended). For leases containing scheduled rent
escalation clauses the Company records minimum rental payments
on a straight-line basis over the terms of the leases, including
the renewal periods as appropriate. For leases containing tenant
improvement allowances and rent incentives, the Company records
deferred rent, which is a liability, and that deferred rent is
amortized over the term of the lease, including the renewal
periods as appropriate, as a reduction to rent expense.
Foreign Currency The Companys
international subsidiaries generally use their local currency as
their functional currency. Assets and liabilities are translated
at exchange rates in effect at the balance sheet date. Resulting
translation adjustments are recorded as a separate component of
accumulated other comprehensive (loss) income. Income and
expense accounts are translated at the average monthly exchange
rates. The effects of changes in exchange rates between the
designated functional currency and the currency in which a
transaction is denominated are recorded as foreign currency
transaction gains (losses) and recorded in the consolidated
statement of operations.
Concentration of Risk The Company believes
that the geographic diversity of its customer base and retail
nature of its product minimizes the risk of incurring material
losses due to concentrations of credit risk.
NextNet, the Companys previously wholly-owned subsidiary,
purchased by Motorola on August 29, 2006, is currently the
sole supplier of the base stations and CPE the Company uses to
provide services to its customers. If NextNet is unable to
continue to develop or provide the equipment on a timely
cost-effective basis, the Company may not be able to adequately
service existing customers or add new customers and offer
competitive pricing.
13
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Recent
Accounting Pronouncements
SFAS No. 141(R) In December 2007,
the FASB issued SFAS No. 141 (revised 2007),
Business Combinations
(SFAS No. 141(R)). In
SFAS No. 141(R), the FASB retained the fundamental
requirements of SFAS No. 141 to account for all
business combinations using the acquisition method (formerly the
purchase method) and for an acquiring entity to be identified in
all business combinations. However, the new standard requires
the acquiring entity in a business combination to recognize all
(and only) the assets acquired and liabilities assumed in the
transaction; establishes the acquisition-date fair value as the
measurement objective for all assets acquired and liabilities
assumed; requires transaction costs to be expensed as incurred;
and requires the acquirer to disclose to investors and other
users all of the information they need to evaluate and
understand the nature and financial effect of the business
combination. SFAS No. 141(R) is effective for annual
periods beginning on or after December 15, 2008.
Accordingly, any business combinations will be recorded and
disclosed following existing GAAP until January 1, 2009.
The Company expects that SFAS No. 141(R) will have an
impact on its consolidated financial statements when effective,
but the nature and magnitude of the specific effects will depend
upon the nature, terms and size of the acquisitions consummated
after the effective date.
SFAS No. 160 In December 2007, the
FASB issued SFAS No. 160, Noncontrolling Interests
in Consolidated Financial Statements
(SFAS No. 160).
SFAS No. 160 amends Accounting Research
Bulletin No. 51, Consolidated Financial Statements,
and requires all entities to report noncontrolling
(minority) interests in subsidiaries within equity in the
consolidated financial statements, but separate from the parent
shareholders equity. SFAS No. 160 also requires
any acquisitions or dispositions of noncontrolling interests
that do not result in a change of control to be accounted for as
equity transactions. Further, SFAS No. 160 requires
that a parent recognize a gain or loss in net income when a
subsidiary is deconsolidated. SFAS No. 160 is
effective for annual periods beginning on or after
December 15, 2008. The Company is currently evaluating
whether the adoption of SFAS No. 160 will have a
material impact on its consolidated financial statements.
SFAS No. 159 In February
2007, the FASB issued SFAS No. 159, The Fair Value
Option for Financial Assets and Financial Liabilities
(SFAS No. 159). SFAS No. 159
permits entities to choose, at specified election dates, to
measure eligible items at fair value (fair value
option) and to report in earnings unrealized gains and
losses on those items for which the fair value option has been
elected. SFAS No. 159 also requires entities to
display the fair value of those assets and liabilities on the
face of the balance sheet. SFAS No. 159 establishes
presentation and disclosure requirements designed to facilitate
comparisons between entities that choose different measurement
attributes for similar types of assets and liabilities.
SFAS No. 159 is effective as of the beginning of an
entitys first fiscal year beginning after
November 15, 2007. The Company does not believe the
adoption of this pronouncement will have a material impact on
its consolidated financial statements.
SFAS No. 157 In September 2006, the
FASB issued SFAS No. 157, Fair Value Measurements
(SFAS No. 157). SFAS No. 157
defines fair value, establishes a framework for measuring fair
value and expands disclosure of fair value measurements.
SFAS No. 157 applies under other accounting
pronouncements that require or permit fair value measurements
and accordingly, does not require any new fair value
measurements. SFAS No. 157 is effective for financial
statements issued for fiscal years beginning after
November 15, 2007. In February 2008, the effective date of
SFAS No. 157 was delayed for one year by Final FASB
Staff Position
No. FAS 157-2,
Effective Date of FASB Statement No. 157, for
certain non-financial assets and non-financial liabilities,
except those that are recognized or disclosed at fair value in
the financial statements on a recurring basis (at least
annually). The Company is currently evaluating the impact of
this pronouncement on its financial statements.
14
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
3. | Significant Transactions |
Acquisitions
During the year ended December 31, 2007, the Company
acquired 100% of the interests of RiverCity Software Solutions,
LLC and RiverCity IntraISP, LLC from RiverCity Internet Group,
for an aggregate purchase price of $7.6 million, net of
cash acquired of $361,000, comprised of $7.4 million in
cash, of which $500,000 is remaining to be paid, and $178,000 of
transaction related costs. RiverCity Software Solutions, LLC and
RiverCity IntraISP, LLC specialize in providing billing, online
support services and customer relationship management software
solutions to the communications and services industry.
For the year ended December 31, 2006, the Company purchased
various companies through both asset and share purchase
agreements. The total aggregate purchase price was approximately
$81.6 million comprised of $49.1 million in cash,
common stock valued at $32.0 million and $520,000 of
transaction related costs. The assets purchased were primarily
spectrum licenses and other minor assets and liabilities and
included the assumption of spectrum and tower lease agreements.
Purchase transactions are subject to purchase price allocation
adjustments due to contingency resolution and final
determination of fair values for up to one year after close.
Although the total amount ultimately settled and paid could
change, the Company does not believe that any change would be
material to its consolidated financial statements or results of
operations. The Company accounts for its acquisitions using the
purchase method in accordance with SFAS No. 141,
Business Combinations. Pro-forma information is not
included for acquisitions completed in 2007 and 2006 as they
were not material to the consolidated financial statements of
the Company.
The total aggregate consideration and purchase price allocation
for all of the Companys acquisitions, for the years ended
December 31, 2007 and 2006, are as follows (in thousands):
Year Ended December 31, | ||||||||
2007 | 2006 | |||||||
Purchase Consideration
|
||||||||
Cash paid, net of cash acquired
|
$ | 6,888 | $ | 49,056 | ||||
Common stock and warrants issued and payable
|
| 32,013 | ||||||
Purchase price payable
|
500 | | ||||||
Transaction-related costs
|
178 | 520 | ||||||
$ | 7,566 | $ | 81,589 | |||||
Purchase Price Allocation
|
||||||||
Current and noncurrent assets
|
$ | 323 | $ | 6,078 | ||||
Prepaid spectrum license fees
|
| 19,288 | ||||||
Spectrum and intangible assets
|
8,300 | 47,395 | ||||||
Goodwill
|
1,158 | 20,723 | ||||||
Current and other long-term liabilities
|
(2,215 | ) | (11,895 | ) | ||||
Net assets acquired
|
$ | 7,566 | $ | 81,589 | ||||
Dispositions
NextNet On June 30, 2006 Clearwire and
Motorola executed a Stock Purchase Agreement in which Motorola
agreed to purchase 100% of the outstanding NextNet stock for a
purchase price of $50.0 million in cash. The sale of
NextNet resulted in a gain of $19.8 million, comprised of
aggregate proceeds from the sale of
15
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
$47.1 million less the book value of net assets sold of
$26.1 million and transaction related costs of
$1.2 million, which consists of legal fees and employee
related termination costs. The transaction closed on
August 29, 2006.
The carrying value of the assets and liabilities sold during
2006 are as follows (in thousands):
Inventory
|
$ | 8,895 | ||
Property, plant and equipment
|
4,620 | |||
Other current and long-term assets
|
8,387 | |||
Intangible assets
|
5,211 | |||
Goodwill
|
9,352 | |||
Total assets
|
36,465 | |||
Current liabilities
|
9,888 | |||
Other long-term liabilities
|
490 | |||
Total liabilities
|
10,378 | |||
Net assets disposed
|
$ | 26,087 | ||
In connection with the sale of NextNet, Clearwire and Motorola
also entered into agreements for the purchase of certain
infrastructure and supply inventory from NextNet (Supply
Agreement). These agreements cover a number of topics,
including, but not limited to, certain technology development
projects and future Clearwire purchase commitments and a maximum
Motorola pricing schedule for network equipment from NextNet.
The aggregate price paid by Clearwire in any calendar year will
be no less favorable than the aggregate price paid by other
customers contemporaneously buying similar or lesser aggregate
purchases. Clearwire is committed to purchase no less than
$150.0 million of equipment products from Motorola in the
first two years after the effective date of the Supply
Agreement. Clearwire is also committed to purchase no less than
25.0% of its Worldwide Interoperability for Microwave Access
(WiMAX) subscriber handsets from Motorola as long as
the capabilities and costs of the handsets (and the availability
of such handsets) are equal for a given product in similar
quantities or service offered by Motorola and another supplier
or suppliers. These commitments are effective for an initial
term of eight years and will be automatically renewed for
consecutive one year terms unless either party notifies the
other party in writing of its intent to terminate the agreements
at least one hundred and twenty days prior to the expiration of
the initial term or any renewal thereof. Clearwire has also
committed to use Motorola as its 100.0% exclusive supplier for
specified Wireless Broad Band Infrastructure products until the
fifth anniversary date of the agreement. After the fifth
anniversary date the commitment is reduced to 51.0% until the
term ends on August 29, 2014. For the period from the
effective date of the agreement of August 29, 2006, through
December 31, 2007, total purchases from Motorola under
these agreements were $98.4 million. The remaining
commitment was $51.6 million at December 31, 2007.
Due to Clearwires continuing involvement in NextNet
through the various agreements described above, the sale of
NextNet was not classified as discontinued operations in the
financial statements as it did not meet the discontinued
operations criteria specified in SFAS No. 144,
Accounting for the Impairment or Disposal of Long-Lived
Assets and EITF Issue
No. 03-13,
Applying the Conditions in Paragraph 42 of
SFAS No. 144 in Determining whether to report
Discontinued Operations.
Financing
In an effort to simply its capital structure, access incremental
borrowing availability, and extend debt maturities, on
July 3, 2007, the Company entered into a senior term loan
facility providing for loans of up to $1.0 billion. The
Company borrowed $379.3 million under the senior term loan
facility on the date of closing and repaid obligations under its
existing $125.0 million term loan and fees and costs
attributable to the senior term loan facility. The remainder is
being used for capital expenditures, working capital and general
corporate purposes. On
16
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
August 15, 2007, the Company borrowed the remaining amount
of approximately $620.7 million under the senior term loan
facility, and fully retired the senior secured notes, originally
due 2010, for a price of 102.5% of the aggregate principal
amount outstanding of approximately $620.7 million plus
accrued and unpaid interest to the date of redemption and the
remaining portion of the interest escrow. The $1.0 billion
senior secured term loan facility provides for quarterly
amortization payments aggregating an annual amount equal to
1.00% of the original principal amount of the term loans prior
to the maturity date, with the remaining balance due on
July 3, 2012. In general, borrowings under the senior term
loan facility bear interest based, at the Companys option,
at either the Eurodollar rate or an alternate base rate, in each
case plus a margin. The rate of interest for borrowings under
the new senior term loan facility is the Eurodollar rate plus
6.00% or the alternate base rate plus 5.00%, with interest
payable quarterly with respect to alternate base rate loans, and
with respect to Eurodollar loans, interest is payable in arrears
at the end of each applicable period, but at least every three
months. The weighted average rate under this facility was 11.06%
at December 31, 2007. See Note 10, Long-Term Debt, for
additional discussion.
On November 2, 2007, the Company entered into an
Incremental Facility Amendment (the Amendment) with
Morgan Stanley Senior Funding, Inc, as administrative agent,
term lender and co-lead arranger, Wachovia Bank N.A. as
term lender, and Wachovia Capital Markets, LLC, as co-lead
arranger, which amended the Credit Agreement dated July 3,
2007 (the Credit Agreement) to provide an additional
$250.0 million in term loans. This additional funding,
which closed on the same date, increases the size of the
Companys senior secured term loan facility to
$1.25 billion. The Company will use the additional proceeds
to further support its expansion plans and for general corporate
purposes. The material terms of the incremental term loans are
the same as the terms of the loans under the original senior
secured term loan facility.
In connection with the repayment of the $125.0 million term
loan and the retirement of the $620.7 million senior
secured notes due 2010, the Company recorded a
$159.2 million loss on extinguishment of debt, which was
primarily due to the write-off of the unamortized portion of the
proceeds allocated to the warrants originally issued in
connection with the senior secured notes and the related
deferred financing costs. In connection with the
$1.0 billion senior term loan facility, the Company
recorded deferred financing cost of $27.7 million which is
being amortized over the five year term of the loan. In
connection with the Amendment, the Company recorded additional
deferred financing costs of $2.5 million which are being
amortized over the remaining term of the loan.
The senior term loan facility contains financial, affirmative
and negative covenants that the Company believes are usual and
customary for a senior secured credit agreement. The negative
covenants in the new senior secured term loan facility include,
among other things, limitations (each of which shall be subject
to standard and customary and other exceptions for financings of
this type) on its ability to: declare dividends and make other
distributions, redeem or repurchase its capital stock, prepay,
redeem or repurchase certain subordinated indebtedness, make
loans or investments (including acquisitions), incur additional
indebtedness, grant liens, enter into sale-leaseback
transactions, modify the terms of subordinated debt or certain
other material agreements, change its fiscal year, restrict
dividends from our subsidiaries or restrict liens, enter into
new lines of business, recapitalize, merge, consolidate or enter
into certain acquisitions, sell our assets, and enter into
transactions with its affiliates.
Other
Agreements
BellSouth On May 29, 2007, the Company
closed an agreement with BellSouth Corporation to acquire for an
aggregate price of $300.0 million all interests in SFT
Spectrum, LLC and BWC Spectrum, LLC, which collectively held all
of AT&T Inc.s leases and licenses for 2.5 GHz
spectrum. These entities were wholly-owned subsidiaries of
BellSouth Corporation, which is wholly-owned by AT&T, Inc.
as a result of a merger that closed in December 2006. Based on
the terms of the agreement, the acquisition was treated as a
purchase of assets under EITF Issue
No. 98-3,
Determining Whether a Nonmonetary Transaction Involves
Receipt of Productive Assets or of a Business. The Company
finalized the allocation estimates during the third quarter and
recorded $196.8 million as purchased spectrum rights and
$103.2 million as leased spectrum based on the fair values
of the owned and leased spectrum.
17
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Subscription Agreement Clearwire and Motorola
signed a Subscription Agreement on June 30, 2006, under
which Motorola agreed to purchase 16,666,666 shares of
Clearwires Class A common stock at $18.00 per share
for a purchase price of $300.0 million. The agreement with
Motorola includes certain limited anti-dilution features. The
transaction closed on August 29, 2006.
Common Stock Purchase Agreement Clearwire and
Intel Capital Corporation (Intel Capital), a
Delaware corporation and wholly owned subsidiary of Intel
Corporation (Intel), signed a Common Stock Purchase
Agreement on June 28, 2006, under which Intel Capital
agreed to purchase a total of 33,333,333 shares of
Clearwires Class A and Class B common stock,
23,427,601 shares and 9,905,732 shares, respectively,
at $18.00 per share for a total purchase price of
$600.0 million. The agreement includes certain limited
anti-dilution features which would terminate upon the closing of
the Companys initial public offering. The transaction
closed on August 29, 2006.
Concurrently with the Common Stock Purchase Agreement, Clearwire
and Intel entered into a mobile WiMAX network Collaboration
Agreement (Collaboration Agreement). Under the
Collaboration Agreement, Clearwire agreed to use commercially
reasonable efforts to develop and deploy a mobile WiMAX network
in the United States, and Intel agreed to use commercially
reasonable efforts to cause certain WiMAX capable end user
devices to be compatible for use on Clearwires network.
Preemptive Rights Exercises In August 2006,
in connection with the exercise of preemptive rights triggered
by the sale of common stock to Intel and Motorola described
above, Clearwire entered into subscription agreements with the
holders of its outstanding stock of the sale of an aggregate of
8,603,116 shares of Clearwires Class A Common
Stock at $18.00 per share for an aggregate purchase price of
$154.9 million. The agreements include certain limited
anti-dilution features. The transactions closed in August and
October of 2006.
Agreements with Bell Canada In March 2005,
Bell Canada (Bell), a Canadian telecommunications
company which is a subsidiary of BCE Inc. (BCE),
purchased 8,333,333 shares of Clearwires Class A
common stock for $100.0 million. At the time of Bells
investment in Clearwire, Bell, Clearwire and Eagle River
Holdings, LLC (ERH) also entered into a separate
agreement and Bell and BCE Nexxia Corporation (BCE
Nexxia), an affiliate of Bell, entered into a Master
Supply Agreement (Master Supply Agreement) dated
March 16, 2005 with Clearwire.
Under the Master Supply Agreement, Bell and BCE Nexxia provide
or arrange for the provision of hardware, software, procurement
services, management services and other components necessary for
Clearwire to provide Voice over Internet Protocol
(VoIP) services to their subscribers in the United
States and provide day-to-day management and operation of the
components and services necessary for Clearwire to provide these
VoIP services. Clearwire has agreed to use Bell Canada and BCE
Nexxia exclusively to provide such service unless such agreement
violates the rights of third parties under its existing
agreements. Bell and BCE Nexxia are Clearwires and its
affiliates preferred providers of these services and
applications in markets beyond the United States, to the extent
permitted under its existing agreements. In addition to these
services, the Master Supply Agreement grants Bell and BCE Nexxia
certain rights with respect to future service offerings by
Clearwire and its affiliates. Under the Master Supply Agreement,
BCE Nexxia and Bell will be compensated by Clearwire either in
shares of Clearwires Class A common stock or cash.
Total fees paid for new subscribers under the Master Supply
Agreement were $112,000, $0 and $0 for the years ended
December 31, 2007, 2006 and 2005, respectively. Amounts
paid for supplies, equipment and other services purchased
through Bell Canada or BCE were $6.0 million,
$7.5 million and $15.4 million for the years ended
December 31, 2007, 2006 and 2005, respectively. The Master
Supply Agreement can be terminated for convenience on twelve
months notice by either party at any time beginning on or after
October 1, 2007. On October 29, 2007, the Company
delivered a notice of termination of the Master Supply Agreement
to BCE Nexxia and the agreement should terminate on
October 29, 2008, unless it is extended by the parties.
18
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
During 2004, the Company entered into two agreements with ITFS
Spectrum Advisors, LLC (ISA) and ITFS Spectrum
Consultants LLS (ISC). The agreements provided for
payment to ISA and ISC in the form of warrants to purchase
additional shares of Class A common stock in exchange for
ISA and ISC providing opportunities for Clearwire to purchase or
lease additional spectrum. Each of the agreements specifies a
maximum consideration available under the agreement and, in
2005, the maximum consideration under the agreement with ISA was
reached.
For the years ended December 31, 2007 and 2006, ISC earned
approximately $181,000 and $400,000, respectively. During 2007
and 2006, $181,000 and $65,000 was paid in cash, respectively,
and warrants to purchase 7,138 and 18,973 shares of
Class A common stock, valued at $116,000 and $196,000, were
issued, respectively. The maximum consideration under the
agreement with ISC was reached in 2007. As of December 31,
2007, there was no payable remaining related to these agreements.
4. | Investments in Equity Investees |
The Companys ownership interests in equity investees,
accounted for under the equity method, are as follows:
December 31, | ||||||||||||
2007 | 2006 | 2005 | ||||||||||
Danske Telecom A/S (Danske)
|
38.2 | % | 38.2 | % | 38.2 | % | ||||||
MVS Net S.A. de C.V. (MVS Net)
|
29.2 | % | 26.7 | % | 26.7 | % |
Denmark Danske, a public limited company in
Denmark is a telecommunications services provider holding
spectrum licenses covering most of the major markets in Denmark.
Danske offers wireless broadband Internet services to consumers
and businesses in multiple markets in Denmark over a network
deploying NextNet equipment. Clearwire acquired an equity
interest in Danske in 2005 and has invested a total of
$12.2 million through December 31, 2007. Revenues and
related cost of goods and services sold to Danske by NextNet
through August 29, 2006 have been eliminated.
Clearwires investment in Danske has been reduced by
$6.1 million for its proportionate share of losses since
inception, of which approximately $2.6 million,
$3.3 million and $288,000 was incurred during the years
ended December 31, 2007, 2006 and 2005, respectively. Total
assets and total liabilities of Danske at December 31, 2007
were $27.5 million and $20.4 million. Total assets and
total liabilities of Danske at December 31, 2006 were
$36.8 million and $19.0 million.
Mexico MVS Net, S.A. de C.V. (MVS
Net) is a Mexican telecommunications company in which
Clearwire acquired an equity interest in 2004 and has invested a
total of $30.3 million through December 31, 2007.
Revenues and related costs of goods and services sold to MVS Net
by NextNet through August 29, 2006 have been eliminated.
Clearwires investment in MVS Net has been reduced by
$8.7 million for its proportionate share of losses since
inception, of which approximately $2.2 million,
$1.9 million, and $3.7 million was incurred during the
years ended December 31, 2007, 2006 and 2005, respectively.
Total assets and total liabilities of MVS Net at
December 31, 2007 were $25.2 million and
$16.7 million. Total assets and total liabilities of MVS
Net at December 31, 2006 were $28.1 million and
$16.7 million.
19
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
5. | Investments |
Investments as of December 31, 2007 and 2006 consist of the
following (in thousands):
December 31, 2007 | December 31, 2006 | |||||||||||||||||||||||||||||||
Gross Unrealized | Gross Unrealized | |||||||||||||||||||||||||||||||
Cost | Gains | Losses | Fair Value | Cost | Gains | Losses | Fair Value | |||||||||||||||||||||||||
Short-term
|
||||||||||||||||||||||||||||||||
Commercial paper
|
$ | 7,500 | $ | | $ | | $ | 7,500 | $ | 90,232 | $ | | $ | | $ | 90,232 | ||||||||||||||||
Corporate bonds
|
7,970 | 15 | | 7,985 | 226,316 | 15 | (85 | ) | 226,246 | |||||||||||||||||||||||
US Government and Agency Issues
|
51,544 | 3 | (20 | ) | 51,527 | 64,270 | 21 | (26 | ) | 64,265 | ||||||||||||||||||||||
Municipal bonds
|
| | | | 91,975 | | | 91,975 | ||||||||||||||||||||||||
Auction rate securities
|
| | | | 116,575 | | | 116,575 | ||||||||||||||||||||||||
Other securities
|
| | | | 74,351 | | | 74,351 | ||||||||||||||||||||||||
Total
|
$ | 67,014 | $ | 18 | $ | (20 | ) | $ | 67,012 | $ | 663,719 | $ | 36 | $ | (111 | ) | $ | 663,644 | ||||||||||||||
Long-term
|
||||||||||||||||||||||||||||||||
Auction rate securities
|
95,922 | | (7,290 | ) | 88,632 | | | | | |||||||||||||||||||||||
Total
|
$ | 95,922 | $ | | $ | (7,290 | ) | $ | 88,632 | $ | | $ | | $ | | $ | | |||||||||||||||
Marketable debt and equity securities that are available for
current operations are classified as short-term
available-for-sale
investments, and are stated at fair value. Auction rate
securities without readily determinable market values are
classified as long-term available-for-sale investments and are
stated at fair value. Unrealized gains and losses are recorded
as a separate component of accumulated other comprehensive
income (loss). Realized losses are recognized when a decline in
fair value is determined to be
other-than-temporary.
Realized gains and losses are determined on the basis of the
specific identification method. Gross realized losses were
$5.8 million for 2007, and there were no significant
realized losses in 2006 or 2005. There were no significant gains
in 2007, 2006, or 2005.
The cost and fair value of investments at December 31,
2007, by contractual
years-to-maturity,
are presented below (in thousands):
Cost | Fair Value | |||||||
Due within one year
|
$ | 67,014 | $ | 67,012 | ||||
Due ten years or greater
|
41,280 | 33,990 | ||||||
No contractual maturites
|
54,642 | 54,642 | ||||||
Total
|
$ | 162,936 | $ | 155,644 | ||||
The following table summarizes investments that have unrealized
losses as of December 31, 2007 (in thousands):
Less Than |
Greater Than |
|||||||||||||||||||||||
12 Months | 12 Months | Total | ||||||||||||||||||||||
Gross |
Gross |
Gross |
||||||||||||||||||||||
Fair |
Unrealized |
Fair |
Unrealized |
Fair |
Unrealized |
|||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
US Government and Agency Issues
|
$ | 49,328 | $ | (20 | ) | $ | | $ | | $ | 49,328 | $ | (20 | ) | ||||||||||
Auction rate securities
|
29,160 | (7,290 | ) | | | 29,160 | (7,290 | ) | ||||||||||||||||
$ | 78,488 | $ | (7,310 | ) | $ | | $ | | $ | 78,488 | $ | (7,310 | ) | |||||||||||
20
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
At December 31, 2007, the Company held available for sale
short-term and long-term investments with a total fair value of
$155.6 million and a cost of $162.9 million. During
the year ended December 31, 2007, the Company incurred
other-than-temporary
impairment losses and realized losses of $35.0 million
related to a decline in the estimated fair values of a number of
short-term and long-term investment securities. Included in the
Companys investments were auction rate securities with a
fair value of $88.6 million and a cost of
$95.9 million. Auction rate securities are variable rate
debt instruments whose interest rates are reset approximately
every 30 or 90 days through an auction process. The auction
rate securities are classified as available for sale and are
recorded at fair value.
Beginning in August 2007, the auctions failed to attract buyers
and sell orders could not be filled. Due to current market
conditions, the Company is unable to estimate when the auctions
will resume. When an auction fails, the security resets to a
maximum rate as determined in the security documents. These
rates vary from LIBOR + 84 basis points to LIBOR +
100 basis points. While the Company continues to earn
interest on these investments at the maximum contractual rate,
until the auctions resume, the investments are not liquid and it
may not have access to these funds until a future auction on
these investments is successful. At December 31, 2007, the
estimated fair value of these auction rate securities no longer
approximates cost and the Company recorded
other-than-temporary
impairment losses and realized losses on its auction rate
securities of $32.3 million for the year ended
December 31, 2007. For certain other auction rate
securities, the Company recorded an unrealized loss of
$7.3 million in other comprehensive income reflecting the
decline in the estimated fair value of these securities. The
Company considers these declines in fair value to be temporary
given its consideration of the collateral underlying these
securities and its conclusion that the declines are related to
changes in interest rates rather than any credit concerns
related to the underlying assets. Additionally, the Company has
the intent and ability to hold the investments until maturity or
for a period of time sufficient to allow for any anticipated
recovery in market value.
In addition to the above mentioned securities, the Company holds
one commercial paper security issued by a structured investment
vehicle that was placed in receivership in September 2007 for
which an insolvency event was declared by the receiver in
October 2007. The Issuer invests in residential and commercial
mortgages and other structured credits including
sub-prime
mortgages. At December 31, 2007, the estimated fair value
of this security was $7.5 million based on the
Companys internally generated pricing models. During 2007
the Company recognized losses of $2.5 million related to
this commercial paper security. A restructuring plan for this
security is expected by mid 2008.
The Company estimated the fair value of these securities using
internally generated pricing models that require various inputs
and assumptions and the Company also uses various methods
including market, income and cost approaches. Based on these
approaches, the Company often utilizes certain assumptions that
market participants would use in pricing the investment,
including assumptions about risk and or the risks inherent in
the inputs to the valuation technique. These inputs are readily
observable, market corroborated, or unobservable. The Company
maximizes the use of observable inputs to the pricing models
where quoted market prices from securities and derivatives
exchanges are available and reliable. The Company typically
receives external valuation information for
U.S. Treasuries, other U.S. Government and Agency
securities, as well as certain corporate debt securities, money
market funds and certificates of deposit. The Company also uses
certain unobservable inputs that cannot be validated by
reference to a readily observable market or exchange data and
relies, to a certain extent, on managements own
assumptions about the assumptions that market participant would
use in pricing the security. In these instances, fair value is
determined by analysis of historical and forecasted cash flows,
default probabilities and recovery rates, time value of money
and discount rates considered appropriate given the level of
risk in the security and associated investor yield requirements.
Extrapolation or other methods are applied to observable market
or other data to estimate assumptions that are not observable.
The internally derived values are compared to values received
from brokers for reasonableness. The Companys internally
generated pricing models may include its own data and require us
to use judgment in interpreting relevant market data, matters of
uncertainty and matters that are inherently subjective in
nature. The use of different judgments and assumptions could
result in different presentations of pricing and security prices
could change significantly based on market conditions.
21
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The Companys investments in auction rate securities
represent interests in collateralized debt obligations supported
by preferred equity securities of small to medium sized
insurance companies and financial institutions and asset backed
capital commitment securities supported by high grade, short
term commercial paper and a put option from a monoline insurance
company. These auction rate securities were rated AAA/Aaa or
AA/Aa by Standard & Poors and Moodys rating
services at the time of purchase and their ratings have not
changed as of December 31, 2007. With regards to the asset
backed capital commitment securities, both rating agencies have
placed the issuers ratings under review for possible
downgrade.
As issuers and counterparties to the Companys investments
announce financial results in the coming quarters, it is
possible that the Company may record additional losses and
realize losses that are currently unrealized. The Company will
continue to monitor its investments for substantive changes in
relevant market conditions, substantive changes in the financial
condition and performance of the investments issuers and
other substantive changes in these investments.
The stated maturity of these securities is longer than
10 years; however, because we considered them to be highly
liquid and available for operations, our convention was to use
the next auction date, which occurs every 30 to 90 days, as
the effective maturity date and these securities were recorded
as short-term investments. Current market conditions do not
allow the Company to estimate when the auctions for its auction
rate securities will resume. As a result, during 2007 the
Company reclassified its auction rate securities from short-term
investments to long-term investments.
6. | Property, Plant and Equipment |
Property, plant and equipment as of December 31, 2007 and
2006 consisted of the following (in thousands):
December 31, | ||||||||
2007 | 2006 | |||||||
Network and base station equipment
|
$ | 305,635 | $ | 161,875 | ||||
Customer premise equipment
|
89,120 | 47,700 | ||||||
Furniture, fixtures and equipment
|
55,548 | 20,546 | ||||||
Leasehold improvements
|
13,488 | 8,340 | ||||||
Construction in progress
|
233,120 | 112,669 | ||||||
696,911 | 351,130 | |||||||
Less: accumulated depreciation
|
(124,582 | ) | (48,332 | ) | ||||
$ | 572,329 | $ | 302,798 | |||||
The Company follows the provisions of SFAS No. 34 with
respect to its owned FCC licenses and the related construction
of its network infrastructure assets. Capitalization commences
with pre-construction period administrative and technical
activities, which includes obtaining leases, zoning approvals
and building permits, and ceases when the construction is
substantially complete and available for use generally when a
market is launched.
Interest capitalized for the years ended December 31, 2007
and 2006 was $29.0 million and $16.6 million,
respectively. Depreciation expense for the years ended
December 31, 2007, 2006 and 2005 was $80.3 million,
$38.5 million and $10.9 million, respectively.
22
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
7. | Spectrum Licenses, Goodwill, and Other Intangible Assets |
Spectrum licenses, goodwill, and other intangible assets as of
December 31, 2007 and 2006 consisted of the following (in
thousands):
December 31, 2007 | December 31, 2006 | |||||||||||||||||||||||||||
Gross |
Gross |
|||||||||||||||||||||||||||
Weighted |
Carrying |
Accumulated |
Net Carrying |
Carrying |
Accumulated |
Net Carrying |
||||||||||||||||||||||
Average Life | Value | Amortization | Value | Value | Amortization | Value | ||||||||||||||||||||||
Goodwill
|
Indefinite | $ | 35,666 | $ | | $ | 35,666 | $ | 30,908 | $ | | $ | 30,908 | |||||||||||||||
Indefinite-lived intangibles:
|
||||||||||||||||||||||||||||
Spectrum licenses
|
Indefinite | 397,972 | | 397,972 | 157,260 | | 157,260 | |||||||||||||||||||||
Trade names and trademarks
|
Indefinite | 120 | | 120 | 34 | | 34 | |||||||||||||||||||||
Total indefinite-lived intangibles
|
398,092 | | 398,092 | 157,294 | | 157,294 | ||||||||||||||||||||||
Definite-lived intangibles:
|
||||||||||||||||||||||||||||
Existing technology
|
5 years | 3,713 | (371 | ) | 3,342 | | | | ||||||||||||||||||||
Customer relationships
|
5 years | 5,169 | (691 | ) | 4,478 | 335 | (74 | ) | 261 | |||||||||||||||||||
Patents and other
|
12 years | 1,466 | (396 | ) | 1,070 | 1,427 | (193 | ) | 1,234 | |||||||||||||||||||
Spectrum licenses
|
16 years | 78,125 | (5,194 | ) | 72,931 | 65,814 | (1,797 | ) | 64,017 | |||||||||||||||||||
Noncompete agreements
|
3 years | 250 | (160 | ) | 90 | 250 | (76 | ) | 174 | |||||||||||||||||||
Total definite-lived intangibles
|
88,723 | (6,812 | ) | 81,911 | 67,826 | (2,140 | ) | 65,686 | ||||||||||||||||||||
Total spectrum and intangibles
|
$ | 486,815 | $ | (6,812 | ) | $ | 480,003 | $ | 225,120 | $ | (2,140 | ) | $ | 222,980 | ||||||||||||||
The changes in the carrying value of goodwill for the years
ended December 31, 2007 and 2006 is as follows (in
thousands):
January 1, 2006
|
$ | 16,623 | ||
Goodwill acquired during the period including effects of foreign
|
||||
currency translation of $2.9 million
|
23,637 | |||
Goodwill related to business dispositions
|
(9,352 | ) | ||
December 31, 2006
|
30,908 | |||
Goodwill acquired during the period including effects of foreign
|
||||
currency translation of $3.6 million
|
4,758 | |||
December 31, 2007
|
$ | 35,666 | ||
Based on the identified intangible assets recorded as of
December 31, 2007, future amortization of intangible
assets, not including spectrum leases pending FCC approval, is
expected to be as follows (in thousands):
2008
|
$ | 5,721 | ||
2009
|
6,846 | |||
2010
|
6,757 | |||
2011
|
6,709 | |||
2012
|
5,859 | |||
Thereafter
|
50,019 | |||
Total
|
$ | 81,911 | ||
23
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Actual amortization expense to be reported in future periods
could differ from these estimates as a result of new intangible
asset acquisitions, impairments, changes in useful lives and
other relevant factors.
For the years ended December 31, 2007, 2006 and 2005, the
Company recorded amortization of $4.4 million,
$2.5 million and $964,000, respectively, on spectrum
licenses and other intangibles.
Purchased Spectrum Rights and other intangibles
Spectrum licenses, which are issued on both a site-specific
and a wide-area basis, authorize wireless carriers to use radio
frequency spectrum to provide service to certain geographical
areas in the United States and internationally. These licenses
are generally acquired by the Company either directly from the
governmental authority in the applicable country, which in the
United States is the Federal Communications Commission
(FCC), or through a business combination or an asset
purchase, and are considered indefinite-lived intangible assets,
except for the licenses acquired in Poland, Spain, Germany and
Romania which are considered definite-lived intangible assets
due to limited license renewal history within these countries.
During the year ended December 31, 2007, the Company paid
consideration of $226.7 million relating to purchased
spectrum rights, which was comprised of $222.5 million in
cash and $4.2 million in the form of warrants and common
stock. Of this cash paid during December 31, 2007,
$196.8 million related to the purchased spectrum rights
acquired from BellSouth Corporation (see Note 3,
Significant Transactions, for additional information regarding
BellSouth). Also, during the year ended December 31, 2007,
the Company acquired intangibles related to acquisitions of
$8.3 million, of which $4.6 million was allocated to
customer relationships and $3.7 million was allocated to
existing technology, and paid an additional $373,000 in cash
relating to other intangible assets, primarily customer
relationships.
During the year ended December 31, 2006 the Company paid
consideration of $88.5 million, comprised of
$88.2 million in cash and $300,000 in the form of warrants
and common stock, to purchase spectrum rights.
Prepaid Spectrum License Fees - The Company also
leases spectrum from third parties who hold the spectrum
licenses. These leases are accounted for as executory contracts,
which are treated like operating leases. Consideration paid to
third-party holders of these leased licenses at the inception of
a lease agreement is accounted for as prepaid spectrum license
fees and is expensed over the term of the lease agreement,
including renewal terms, as applicable. Future commitments under
these leases are disclosed in Note 11.
During the year ended December 31, 2007, consideration paid
relating to prepaid spectrum license fees was
$256.5 million, which was comprised of $239.4 million
in cash and $17.1 million in the form of warrants and
common stock. Cash paid related to the purchase of leased
spectrum from BellSouth was $103.2 million. In addition,
during 2007, the Company received $6.0 million in cash
relating to the sale of spectrum licenses.
During the year ended December 31, 2006, cash consideration
paid relating to prepaid spectrum license fees was
$148.7 million, comprised of $85.0 million in cash and
$63.7 million in the value of warrants and common stock.
For the years ended December 31, 2007, 2006, and 2005, the
Company recorded amortization of $37.9 million,
$6.3 million and $2.9 million, respectively, of leased
spectrum.
24
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
8. | Accounts Payable and Accrued Expenses |
Accounts payable and accrued expenses as of December 31,
2007 and 2006 consisted of the following (in thousands):
December 31, | ||||||||
2007 | 2006 | |||||||
Accounts payable
|
$ | 42,327 | $ | 41,710 | ||||
Accrued interest
|
11,643 | 27,272 | ||||||
Salaries and benefits
|
17,697 | 12,095 | ||||||
Other
|
30,780 | 27,139 | ||||||
$ | 102,447 | $ | 108,216 | |||||
9. | Income Taxes |
Components of deferred tax assets and liabilities as of
December 31, 2007 and 2006 were as follows (in thousands):
December 31, | ||||||||
2007 | 2006 | |||||||
Current deferred tax assets
|
$ | 6,981 | $ | 4,233 | ||||
Noncurrent deferred tax assets:
|
||||||||
Net operating loss carryforward
|
430,345 | 184,771 | ||||||
Other
|
21,535 | 5,012 | ||||||
Total deferred tax assets
|
458,861 | 194,016 | ||||||
Valuation allowance
|
(441,432 | ) | (170,797 | ) | ||||
Net deferred tax assets
|
17,429 | 23,219 | ||||||
Noncurrent deferred tax liabilities:
|
||||||||
Spectrum licenses
|
33,673 | 28,938 | ||||||
Property, equipment and other long-term assets
|
25,791 | 7,150 | ||||||
Bond issuance cost warrant valuation
|
753 | 4,225 | ||||||
Other intangibles
|
| 124 | ||||||
Total deferred tax liabilities
|
60,217 | 40,437 | ||||||
Net deferred tax liabilities
|
$ | 42,788 | $ | 17,218 | ||||
As of December 31, 2007, the Company had federal tax net
operating loss carryforwards in the United States of
approximately $969.2 million. A portion of the net
operating loss carryforward will be subject to certain annual
limitations imposed under Section 382 of the Internal
Revenue Code of 1986. The net operating loss carryforwards begin
to expire in 2021. The Company had approximately
$224.2 million of tax net operating loss carryforwards in
foreign jurisdictions as of December 31, 2007. Of the
$224.2 million of tax net operating loss carryforwards in
foreign jurisdictions, $114.9 million has no statutory
expiration date, $94.5 million begins to expire in 2015,
and the remainder of $14.8 million begins to expire in 2010.
The Company has recorded a valuation allowance against a
substantial portion of the deferred tax assets. Management has
reviewed the facts and circumstances, including the limited
history and the projected future tax losses, and determined that
it is appropriate to reduce a portion of the gross deferred tax
assets. The remaining deferred tax asset will be reduced by
schedulable deferred tax liabilities. The net deferred tax
liabilities are related
25
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
to certain intangible assets, including certain spectrum assets,
which are not amortized for book purposes. The net change in the
valuation allowance for the years ended December 31, 2007,
2006 and 2005 was an increase of $270.6 million,
$103.7 million, and $48.4 million, respectively. Net
noncurrent deferred tax liabilities of $43.1 million are
included in other long-term liabilities as of December 31,
2007.
The Company incurs significant deferred tax liabilities related
to the spectrum licenses. Since there is no amortization on
certain acquired spectrum licenses for book purposes and the
Company cannot estimate the amount, if any, of deferred tax
liabilities related to those acquired spectrum licenses which
will reverse in future periods, the valuation allowance has been
increased accordingly. The Company continues to amortize
acquired spectrum licenses for federal income tax purposes. The
ongoing difference between book and tax amortization resulted in
an additional deferred income tax provision of approximately
$5.4 million for the year ended December 31, 2007.
The income tax provision consists of the following for the year
ended December 31, 2007, 2006 and 2005 (in thousands):
Year Ended December 31, | ||||||||||||
2007 | 2006 | 2005 | ||||||||||
Current taxes:
|
||||||||||||
International
|
$ | 107 | $ | 21 | $ | | ||||||
Federal
|
| | | |||||||||
State
|
101 | | | |||||||||
Total current taxes
|
208 | 21 | | |||||||||
Deferred taxes:
|
||||||||||||
International
|
(121 | ) | | | ||||||||
Federal
|
4,985 | 2,582 | 1,389 | |||||||||
State
|
355 | 378 | 70 | |||||||||
Total deferred taxes
|
5,219 | 2,960 | 1,459 | |||||||||
Income tax provision
|
$ | 5,427 | $ | 2,981 | $ | 1,459 | ||||||
The income tax rate computed using the federal statutory rates
is reconciled to the reported effective income tax rate as
follows:
Year Ended December 31, | ||||||||||||
2007 | 2006 | 2005 | ||||||||||
Federal statutory income tax rate
|
35.0 | % | 35.0 | % | 35.0 | % | ||||||
State income taxes (net of federal benefit)
|
2.4 | 3.0 | 0.3 | |||||||||
Other, net
|
(1.2 | ) | (2.6 | ) | (2.6 | ) | ||||||
Valuation allowance
|
(36.9 | ) | (36.4 | ) | (33.8 | ) | ||||||
Effective income tax rate
|
(0.7 | )% | (1.0 | )% | (1.1 | )% | ||||||
The Company adopted the provisions of FASB Interpretation Number
48 (FIN 48) on January 1, 2007.
FIN 48 clarifies the accounting for income taxes by
prescribing a recognition threshold that a tax position is
required to meet before being recognized in the financial
statements. FIN 48 also provides guidance or derecognition,
measurement, classification, interest and penalties, accounting
in interim periods, disclosure and transition.
As of January 1, 2007, the Company had no unrecognized tax
benefits and there was no effect on its financial condition or
results of operations as a result of implementing FIN 48.
There have been no changes to the Companys liability for
unrecognized tax benefits during the year ended
December 31, 2007.
26
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The Company and its Subsidiaries file income tax returns in the
U.S. Federal jurisdiction and various state and foreign
jurisdictions. As of the date of adoption of FIN 48 and the
year ended December 31, 2007, the tax returns for 2003
through 2006 remain open to examination by the Internal Revenue
Service and various state tax authorities. In addition, the
Company has acquired U.S. and foreign entities which
operated prior to 2003. Most of the acquired entities generated
losses for income tax purposes and remain open to examination by
U.S. and foreign tax authorities as far back as 1998.
The Companys policy is to recognize any interest and
penalties related to unrecognized tax benefits as a component of
income tax expense. As of the date of adoption of
FIN No. 48 and the year ended December 31, 2007,
the Company had accrued no interest or penalties related to
uncertain tax positions.
10. | Long-term debt |
December 31, | ||||||||
2007 | 2006 | |||||||
(In thousands) | ||||||||
11% Senior Secured Notes due in 2010, principal at
maturity: $260.3 million
|
$ | | $ | 215,601 | ||||
11% Additional Senior Secured Notes due in 2010, principal at
maturity: $360.4 million
|
| 295,087 | ||||||
Secured $125.0 million loan from Morgan Stanley Senior
Funding, Inc. due in August 2009, 1% of principal due annually;
residual at maturity
|
| 125,000 | ||||||
$1.25 billion Senior Term Loan facility, due in 2012, 1% of
principal due annually; resididual at maturity
|
1,246,875 | | ||||||
Secured $10.0 million loan from BCE Nexxia Corporation due
in July 2008, principal at maturity: $10.0 million
|
10,000 | 10,000 | ||||||
1,256,875 | 645,688 | |||||||
Less: current portion
|
(22,500 | ) | (1,250 | ) | ||||
Total long-term debt
|
$ | 1,234,375 | $ | 644,438 | ||||
Senior Term Loan facility In an effort to
simplify its capital structure, access incremental borrowing
availability, and extend debt maturities, on July 3, 2007,
the Company entered into a senior term loan facility providing
for loans of up to $1.0 billion. The Company borrowed
$379.3 million under the senior term loan facility on the
date of closing and repaid obligations under the
$125.0 million term loan and fees and costs attributable to
the senior term loan facility. On August 15, 2007, the
Company borrowed the remaining amount of approximately
$620.7 million under the senior term loan facility, and
fully retired its senior secured notes, originally due 2010, for
a price of 102.5% of the aggregate principal amount outstanding
of approximately $620.7 million plus accrued and unpaid
interest to the date of redemption and the remaining portion of
the interest escrow. The $1.0 billion senior secured term
loan facility provides for quarterly amortization payments
aggregating an annual amount equal to 1.00% of the original
principal amount of the term loans prior to the maturity date,
with the remaining balance due on July 3, 2012. In general,
borrowings under the senior term loan facility bear interest
based, at the Companys option, at either the Eurodollar
rate or an alternate base rate, in each case plus a margin. The
rate of interest for borrowings under the new senior term loan
facility is the Eurodollar rate plus 6.00% or the alternate base
rate plus 5.00%, with interest payable quarterly with respect to
alternate base rate loans, and with respect to Eurodollar loans,
interest is payable in arrears at the end of each applicable
period, but at least every three months. The weighted average
rate under this facility was 11.06% at December 31, 2007.
In connection with the repayment of the $125.0 million term
loan and the retirement of the $620.7 million senior
secured notes due 2010, the Company recorded a
$159.2 million loss on extinguishment of debt, which was
27
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
primarily due to the write-off of the unamortized portion of the
proceeds allocated to the warrants originally issued in
connection with the senior secured notes and the related
deferred financing costs. In connection with the
$1.0 billion senior term loan facility, the Company
recorded a deferred financing cost of $27.7 million which
is being amortized over the five year term of the loan.
On November 2, 2007, the Company entered into an
Incremental Facility Amendment (the Amendment) with
Morgan Stanley Senior Funding, Inc, as administrative agent,
term lender and co-lead arranger, Wachovia Bank N.A. as term
lender, and Wachovia Capital Markets, LLC, as co-lead arranger,
which amended the Credit Agreement dated July 3, 2007 (the
Credit Agreement) to provide the Company with an
additional $250.0 million in term loans. The Company
recorded a deferred financing cost of $2.5 million related
to this additional funding, which is being amortized over the
remaining term of the loan. This additional funding, which
closed on the same date, increases the size of the
Companys senior secured term loan facility to
$1.25 billion. The Company will use the additional proceeds
to further support its expansion plans and for general corporate
purposes. The material terms of the incremental term loans are
the same as the terms of the loans under the original senior
secured term loan facility.
As of December 31, 2007, $1.25 billion in aggregate
principal amount was outstanding under the senior secured term
loan facility, with an approximate fair market value of
$1.20 billion.
The senior term loan facility contains financial, affirmative
and negative covenants that the Company believes are usual and
customary for a senior secured credit agreement. The negative
covenants in the new senior secured term loan facility include,
among other things, limitations (each of which shall be subject
to standard and customary and other exceptions for financings of
this type) on its ability to: declare dividends and make other
distributions, redeem or repurchase its capital stock, prepay,
redeem or repurchase certain subordinated indebtedness, make
loans or investments (including acquisitions), incur additional
indebtedness, grant liens, enter into sale-leaseback
transactions, modify the terms of subordinated debt or certain
other material agreements, change its fiscal year, restrict
dividends from our subsidiaries or restrict liens, enter into
new lines of business, recapitalize, merge, consolidate or enter
into certain acquisitions, sell our assets, and enter into
transactions with its affiliates.
Term Loan In August 2006, Clearwire signed a
loan agreement with Morgan Stanley Senior Funding, Inc., Merrill
Lynch Capital Corporation, and JP Morgan Chase Bank, N.A. for a
term loan in the amount of $125.0 million. The loan was
secured by certain spectrum assets of Clearwire entities, as
specified in the loan agreement. The loan was set to mature in
August 2009 and the proceeds of the loan were available for
general corporate purposes. This note was repaid in July 2007
with the proceeds from the Senior-term loan facility.
BCE Nexxia Corporation Financing As required
under the Master Supply Agreement with Bell and BCE Nexxia and
in order to assist funding capital expenses and
start-up
costs associated with the deployment of VOIP services, BCE
Nexxia agreed to make available to Clearwire financing in the
amount of $10.0 million. BCE Nexxia funded the entire
amount on June 7, 2006. The loan is secured by a security
interest in the telecommunications equipment and property
related to VoIP and bears interest at 7.00% per annum and is due
and payable in full on July 19, 2008. At December 31,
2007, the Company had $1.2 million of accrued interest
related to the BCE Nexxia loan. The loan balance outstanding as
of December 31, 2007 was $10.0 million, with an
approximate fair market value of $9.7 million.
11% Senior Secured Notes due 2010 In
August 2005 the Company completed the sale of
$260.3 million in principal amount of senior secured notes
(the Notes) due 2010. In connection with the sale of
the Notes, the Company also issued warrants (the
Warrants) to the purchasers of the Notes entitling
them to purchase up to 6,942,552 shares of the
Companys Class A common stock. In addition, the
Company granted the purchasers of the Notes a one-time option to
acquire up to an equivalent amount of additional Notes and
Warrants for a period of 180 days following the issuance of
the Notes. This option was exercised in February 2006 when the
Company completed the sale of $360.4 million senior secured
notes to new and existing holders. In connection with the sale
of the additional notes, the Company also issued 9,609,334
Warrants to the purchasers of the additional notes entitling
28
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
them to purchase shares of the Companys Class A
common stock. The terms of the Warrants are substantially
identical to the original warrants. In August 2007, the Company
fully retired the Senior Secured Notes.
Terms of the Warrants Holders of Warrants
issued in connection with the Notes and Additional Notes may
exercise their Warrants at any time at an exercise price of
$15.00. The Company granted the holders of the Warrants
registration rights covering the shares subject to issuance
under the Warrants. The Warrants expire on August 5, 2010.
In connection with the registration rights agreement, the
Company filed a resale registration statement, which was
effective on August 28, 2007, on
Form S-1
registering the resale of shares of Class A common stock
issuable upon the exercise of the Warrants. The Company must
maintain the registration statement in effect (subject to
certain suspension periods) for at least two years. If the
Company fails to meet its obligations to maintain that
registration statement, the Company will be required to pay to
each affected Warrant holder an amount in cash equal to 2% of
the purchase price of such holders Warrants. In the event
that the Company fails to make such payments in a timely manner,
the payments will bear interest at a rate of 1% per month until
paid in full. This registration rights agreement also provides
for incidental registration rights in connection with follow-on
offerings, other than issuances pursuant to a business
combination transaction or employee benefit plan. The Company
does not consider payment of any such penalty to be probable as
of December 31, 2007, and has therefore not recorded a
liability for this contingency.
Interest Expense, net Interest expense, net,
included in the Companys consolidated statements of
operations, consists of the following for the years ended
December 31, 2007, 2006 and 2005 (in thousands):
Year Ended December 31, | ||||||||||||
2007 | 2006 | 2005 | ||||||||||
Interest expense
|
$ | 104,550 | $ | 69,116 | $ | 11,605 | ||||||
Amortization of deferred financing costs
|
6,703 | 3,934 | 898 | |||||||||
Amortization of long-term debt discount
|
14,004 | 15,820 | 4,381 | |||||||||
Capitalized interest
|
(28,978 | ) | (16,590 | ) | (2,261 | ) | ||||||
$ | 96,279 | $ | 72,280 | $ | 14,623 | |||||||
11. | Commitments and Contingencies |
The Companys commitments for non-cancelable operating
leases consist mainly of leased spectrum license fees, office
space, equipment and certain of its network equipment situated
on leased sites, including land, towers and rooftop locations.
Certain of the leases provide for minimum lease payments,
additional charges and escalation clauses. Leased spectrum
agreements have initial terms of up to 30 years. Other
operating leases generally have initial terms of five years with
multiple renewal options for additional five-year terms totaling
20 to 25 years.
29
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Future minimum payments under spectrum license and operating
lease obligations (including all optional renewal periods on
operating leases) as of December 31, 2007, are as follows
(in thousands):
Leased |
Operating |
|||||||||||
Years Ending December 31,
|
Spectrum
|
Lease | Total | |||||||||
2008
|
$ | 39,226 | $ | 87,320 | $ | 126,546 | ||||||
2009
|
39,253 | 87,030 | 126,283 | |||||||||
2010
|
39,915 | 86,868 | 126,783 | |||||||||
2011
|
40,045 | 85,363 | 125,408 | |||||||||
2012
|
45,068 | 84,896 | 129,964 | |||||||||
Thereafter, including all renewal periods
|
1,557,749 | 1,629,062 | 3,186,811 | |||||||||
$ | 1,761,256 | $ | 2,060,539 | $ | 3,821,795 | |||||||
Rent expense under operating leases was $77.6 million,
$35.0 million, and $10.5 million for the years ended
December 31, 2007, 2006 and 2005, respectively.
In addition to the leased spectrum commitments above, in
connection with various spectrum lease agreements the Company
has commitments to provide Clearwire services to the lessors in
launched markets, and reimbursement of capital equipment and
third-party service expenditures of the lessors over the term of
the lease. During the year ended December 31, 2007, the
Company satisfied $642,000 related to these commitments for the
year ending December 31, 2007. The maximum remaining
commitment at December 31, 2007 is $89.8 million and
is expected to be incurred over the term of the related lease
agreements, which range from
15-30 years.
Under the terms of the Supply Agreement that was entered into
between Clearwire and Motorola on August 29, 2006,
Clearwire is committed to purchase no less than
$150.0 million of infrastructure equipment and other
products from Motorola in the first two years after the
effective date of August 29, 2006, subject to Motorola
continuing to satisfy certain performance requirements and other
conditions. The Company is also committed to purchase from
Motorola, all Expedience modems and Expedience PC cards it
provides to its subscribers for a period of five years and 51%
of such products until the term of the agreement is completed on
August 29, 2014, if certain conditions are met. For the
period from the effective date of the agreement through
December 31, 2007, total purchases from Motorola under
these agreements were $98.4 million. The remaining
commitment was $51.6 million at December 31, 2007.
As of December 31, 2007, the Company has minimum purchase
agreements of approximately $57.8 million to acquire new
spectrum.
Contingencies During 2007, a cash payment of
$17.0 million was received in connection with the sale of
one of the Companys investments, which was sold at a loss
to a third party. Under certain circumstances, the Company may
be required to return all or part of the payment to the
counterparty to this transaction, and as such this amount has
been recorded as a long-term liability.
In the normal course of business, Clearwire is party to various
pending judicial and administrative proceedings. While the
outcome of the pending proceedings cannot be predicted with
certainty, Management believes that any unrecorded liability
that may result will not to have a material adverse effect on
our liquidity, financial condition or results of operations.
Indemnity Agreements Flux Fixed Wireless, LLC
(FFW), wholly owned by Mr. McCaw and ERH, and
Clearwire entered into an Indemnification Agreement, dated
November 13, 2003, pursuant to which Clearwire agreed to
indemnify, defend and hold harmless FFW and any of its
directors, officers, partners, employees, agents and spouses and
each of its and their affiliates (each, an
Indemnitee) to the fullest extent permitted by law
for any claims made against an Indemnitee by reason of the fact
that Indemnitee is, was or may be deemed a stockholder,
director, officer, employee, controlling person, agent or
fiduciary of Clearwire or any subsidiary of Clearwire.
30
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Clearwire is obligated to pay the expenses of any Indemnitee in
connection with any claims which are subject to the agreement.
Clearwire is currently a party to, or contemplating entering
into, similar indemnification agreements with certain other of
its officers and each of the other members of its Board of
Directors. No liabilities have been recorded in the consolidated
balance sheets for any indemnification agreements.
12. | Stockholders Equity |
In August 2006, Intel Capital completed its purchase from
Clearwire of 23,427,601 shares of Class A common stock
and 9,905,732 shares of Class B common stock at $18.00
per share for a total purchase price of $600.0 million,
pursuant to a Common Stock Purchase Agreement.
In August 2006, Clearwire entered into subscription agreements
with the holders of its outstanding stock for the sale of an
aggregate of 8,603,116 shares of Clearwires
Class A common stock at $18.00 per share for an aggregate
purchase price of $154.9 million. The agreements include
certain limited anti-dilution features. The transactions closed
on August 29, 2006, except for one agreement covering the
sale of 1,222,222 shares which closed in October 2006.
On March 13, 2007, the Company completed the sale of
24,000,000 shares of its Class A common stock in its
initial public offering. The shares were sold in the offering at
a price of $25.00 per share, and the Company received net
proceeds of $555.2 million, net of underwriters
discount, commissions and other fees of $44.8 million. The
Company has used these proceeds for market and network
expansion, spectrum acquisitions and general corporate purposes.
Under Clearwires Certificate of Incorporation, as amended,
it has the authority to issue 355,000,000 shares of capital
stock as follows:
| 300,000,000 shares of Class A common stock, par value $0.0001 per share; | |
| 50,000,000 shares of Class B common stock, par value $0.0001 per share; and | |
| 5,000,000 shares of preferred stock, par value $0.0001 per share. |
The following is a summary description of the Companys
common stock:
Class A common stock The holders of
Class A common stock are entitled to one vote per share, on
each matter submitted to a vote by the stockholders.
Class B common stock The holders of
Class B common stock are entitled to ten votes per share,
on each matter submitted to a vote by the stockholders.
Class B common stock is convertible at any time at the
option of its holders into shares of Class A common stock.
Each share of Class B common stock is convertible into one
share of Class A common stock.
Preferred stock May be divided into one or
more series. Each series will have the preferences, limitations
and relative rights as determined by the Board of Directors. No
series of preferred stock have been designated by the Board of
Directors.
Ranking With respect to rights on
liquidation, dissolution or similar events, each holder of
Class A and Class B common stock will receive the same
amount of consideration per share, except that Class B
common stock holders may receive securities in the transactions
with terms that entitle them to ten votes per share.
Common stock and warrants payable The Company
engaged several parties to obtain spectrum on its behalf in
exchange for rights to receive its common stock and warrants. As
the rights are earned over the period of an acquisition of
spectrum, these obligations can be outstanding for a period of
time until FCC approval or other
31
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
milestones are met. The Company records common stock and
warrants payable to recognize the timing difference when
consideration has been received by the Company, but it has not
yet issued securities to the counterparty.
13. | Share-Based Payments |
On January 19, 2007, Clearwires Board of Directors
adopted the 2007 Stock Compensation Plan (the 2007
Plan), which authorizes the Company to grant incentive
stock options, non-qualified stock options, stock appreciation
rights, restricted stock, restricted stock units, and other
stock awards to its employees, directors and consultants. The
2007 Plan was adopted by the Companys stockholders on
February 16, 2007. There are 15,000,000 shares of
Class A common stock authorized under the 2007 Plan.
Options granted under the 2007 Plan generally vest ratably over
four years and expire no later than ten years after the date of
grant. Shares to be awarded under the 2007 Plan will be made
available at the discretion of the Compensation Committee of the
Board of Directors from authorized but unissued shares,
authorized and issued shares reacquired and held as treasury
shares, or a combination thereof. At December 31, 2007
there were 8,558,574 shares available for grant under the
2007 Stock Option Plan.
Prior to the 2007 Plan, the Company had the following
share-based arrangements: The Clearwire Corporation 2003 Stock
Option Plan (the 2003 Stock Option Plan) and The
Clearwire Corporation Stock Appreciation Rights Plan (the
SAR Plan). No additional stock options will be
granted under the Companys 2003 Stock Option Plan.
The Company applies SFAS 123(R) to new awards and to awards
modified, repurchased, or cancelled after January 1, 2006.
Share-based compensation expense is based on the estimated
grant-date fair value and is recognized net of a forfeiture rate
on those shares expected to vest over a graded vesting schedule
on a straight-line basis over the requisite service period for
each separately vesting portion of the award as if the award
was, in-substance, multiple awards.
The fair value of each option grant is estimated on the date of
grant using the Black-Scholes option pricing model using the
assumptions disclosed for the years ended December 31,
2007, 2006 and 2005. The volatility used to calculate the fair
value of non-employee stock option grants for 2007, 2006 and
2005 and employee stock option grants for 2007 and 2006 is based
on both average historical volatility from common shares of a
group of the Companys peers and the Companys own
historical volatility. There is a 0% expected dividend yield as
there are no plans to pay future dividends. The expected life of
options granted is based on the simplified calculation of
expected life, described in the Securities and Exchange
Commissions Staff Accounting Bulletin No. 107,
or SAB No. 107, Share-Based Payment, due to
lack of option exercise history. The risk-free interest rate is
based on the zero-coupon U.S Treasury bond, with a term equal to
the expected life of the options.
Compensation cost recognized for these plans for the year ended
December 31, 2007, 2006 and 2005 is presented as follows
(in thousands):
Year Ended December 31, | ||||||||||||
2007 | 2006 | 2005 | ||||||||||
Cost of service
|
$ | 138 | $ | 819 | $ | 204 | ||||||
Selling, general and administrative
|
42,633 | 13,427 | 2,338 | |||||||||
Total
|
$ | 42,771 | $ | 14,246 | $ | 2,542 | ||||||
Stock
Options
Prior to January 1, 2006, the Company accounted for
share-based compensation under the recognition and measurement
provisions of APB 25. Stock options granted at prices below fair
market value at the date of grant were considered compensatory,
and compensation expense has been deferred and is being
recognized over the option vesting period using the graded
vesting method. Compensation expense is based on the excess of
the fair market value of the underlying common stock at the date
of grant over the exercise price of the option.
32
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The Company also granted stock options to employees of entities
under common control who performed services to the Company to
purchase shares of the Companys Class A common stock.
In accordance with EITF Issue
No. 00-23,
Issues Related to the Accounting for Stock Compensation Under
APB No. 25, Accounting for Stock Issued to Employees, and
FASB Interpretation No. 44, Accounting for Certain
Transactions Involving Stock Compensation, and
SFAS No. 123(R), the fair value of such options was
recorded as a dividend and a charged against additional paid-in
capital on the line item, deferred share-based compensation. A
total of $1.5 million, $2.4 million, and $34,000 was
recorded, as a dividend, for the years ended December 31,
2007, 2006 and 2005, respectively.
During the year ended December 31, 2007 the Company granted
727,000 options to non-employee consultants, of which 250,000
were forfeited. These options are adjusted to current fair value
each quarter during their vesting periods as services are
rendered. During the year ended December 31, 2007, the
Company recognized $345,000 expense and had $2.3 million of
unamortized expense as of December 31, 2007 related to
these options. Expense for the year ended December 31, 2006
was $1.3 million.
A summary of option activity from January 1, 2005 through
December 31, 2007 is presented below:
Weighted- |
||||||||||||||||
Average |
Aggregate |
|||||||||||||||
Weighted- |
Remaining |
Intrinsic |
||||||||||||||
Average |
Contractual |
Value As of |
||||||||||||||
Number of |
Exercise |
Term |
12/31/2007 |
|||||||||||||
Options | Price | (Years) | (In millions) | |||||||||||||
Options outstanding January 1, 2005
|
6,906,406 | $ | 4.59 | 9.6 | ||||||||||||
Granted
|
1,215,311 | 10.74 | ||||||||||||||
Forfeited
|
(168,859 | ) | 6.18 | |||||||||||||
Options outstanding December 31, 2005
|
7,952,858 | 5.58 | 8.7 | |||||||||||||
Granted
|
3,942,304 | 16.95 | ||||||||||||||
Forfeited
|
(568,048 | ) | 10.84 | |||||||||||||
Exercised
|
(56,709 | ) | 4.59 | |||||||||||||
Options outstanding December 31, 2006
|
11,270,405 | 9.30 | 8.3 | |||||||||||||
Granted
|
7,014,662 | 23.72 | ||||||||||||||
SARS converted to options
|
106,302 | 17.64 | ||||||||||||||
Forfeited
|
(1,328,100 | ) | 20.32 | |||||||||||||
Exercised
|
(720,315 | ) | 6.55 | |||||||||||||
Options outstanding December 31, 2007
|
16,342,954 | $ | 14.83 | 7.8 | $ | 55.2 | ||||||||||
Exercisable outstanding December 31, 2007
|
6,261,909 | $ | 6.85 | 6.4 | $ | 46.0 | ||||||||||
Vested and expected to vest
December 31, 2007
|
14,656,393 | $ | 14.15 | 7.6 | $ | 54.5 | ||||||||||
The intrinsic value of options exercised during the year ended
December 31, 2007, was $11.0 million as compared to
$760,000 during the year ended December 31, 2006. The
intrinsic value is calculated as the difference between the
estimated fair value of the Companys common stock at
December 31, 2007 or on the date of exercise and the
exercise price of the stock options on the date of grant.
33
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Information regarding stock options outstanding and exercisable
as of December 31, 2007 is as follows:
Options Outstanding | Options Exercisable | |||||||||||||||||||
Weighted |
||||||||||||||||||||
Average |
||||||||||||||||||||
Contractual |
Weighted |
Weighted |
||||||||||||||||||
Life |
Average |
Average |
||||||||||||||||||
Number of |
Remaining |
Exercise |
Number of |
Exercise |
||||||||||||||||
Exercise Prices
|
Options | (Years) | Price | Options | Price | |||||||||||||||
$2.25
|
312,498 | 5.9 | $ | 2.25 | 312,498 | $ | 2.25 | |||||||||||||
$3.00
|
1,865,112 | 4.9 | 3.00 | 1,760,359 | 3.00 | |||||||||||||||
$6.00
|
4,019,909 | 6.8 | 6.00 | 3,006,050 | 6.00 | |||||||||||||||
$12.00 $15.00
|
1,726,315 | 7.5 | 14.28 | 609,430 | 14.02 | |||||||||||||||
$16.02
|
311,000 | 9.9 | 16.02 | | | |||||||||||||||
$18.00
|
2,237,341 | 8.4 | 18.00 | 568,616 | 18.00 | |||||||||||||||
$20.16
|
122,000 | 9.8 | 20.16 | | | |||||||||||||||
$23.30
|
2,093,300 | 9.4 | 23.30 | | | |||||||||||||||
$23.52
|
808,164 | 9.3 | 24.24 | 4,956 | 24.00 | |||||||||||||||
$25.00 $25.33
|
2,847,315 | 8.8 | 25.00 | | | |||||||||||||||
Total
|
16,342,954 | 7.8 | $ | 14.83 | 6,261,909 | $ | 6.85 | |||||||||||||
The fair value of each option grant is estimated on the date of
grant using the Black-Scholes option pricing model using the
following assumptions for the years ended December 31,
2007, 2006 and 2005:
Employee | Non-Employee | |||||
2007 | 2006 | 2005 | ||||
Expected volatility
|
57.07% - 64.68% | 66.15% - 78.62% | 80.31% | |||
Expected dividend yield
|
| | | |||
Expected life (in years)
|
6.25 | 6.25 | 10 | |||
Risk-free interest rate
|
4.26% - 5.00% | 4.45% - 4.92% | 4.20% - 4.23% | |||
Weighted average fair value per option at grant date
|
$14.59 | $11.53 | $15.36 |
During the third and fourth quarters of 2007, an estimate of
7.5% was used for the annual forfeiture rate based on the
Companys historical experience since inception. Prior to
third quarter 2007, the estimated annual forfeiture rate was
6.4%. During the year ended 2006, an estimate of 3% was used for
the annual forfeiture rate.
Expense recorded related to stock options in the year ended
December 31, 2007 was $40.1 million compared to
$11.8 million for the year ended December 31, 2006.
The total unrecognized share-based compensation costs related to
non-vested stock options outstanding at December 31, 2007
was $77.8 million and is expected to be recognized over a
weighted average period of approximately 2 years.
Restricted
Stock Awards
In the year ended December 31, 2007 and 2006, the Company
issued 33,333 shares and 83,333 shares of restricted
stock, respectively, with a weighted average grant date fair
value of $25.00 and $15.00, respectively, to certain senior
officers which vest in equal annual installments over a two-year
period. The Company also agreed to reimburse the officers for
the personal income tax liability associated with the restricted
stock. Compensation expense related to these restricted stock
grants was $750,000, $1.0 million and $1.0 million for
the years ended December 31, 2007, 2006 and 2005,
respectively.
34
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
A summary of the restricted stock activity for the year ended
December 31, 2006 is presented below:
Weighted- |
||||||||
Average |
||||||||
Number of |
Grant-Date |
|||||||
Shares | Fair Value | |||||||
Restricted stock outstanding January 1, 2005
|
333,333 | $ | 6.00 | |||||
Granted
|
| | ||||||
Forfeited
|
| | ||||||
Restricted stock outstanding December 31, 2005
|
333,333 | 6.00 | ||||||
Granted
|
83,333 | 15.00 | ||||||
Forfeited
|
| | ||||||
Restricted stock outstanding December 31, 2006
|
416,666 | 7.80 | ||||||
Granted
|
33,333 | 25.00 | ||||||
Forfeited
|
| | ||||||
Restricted stock outstanding December 31, 2007
|
449,999 | $ | 9.07 | |||||
As of December 31, 2007, the number of restricted shares
outstanding was 449,999 shares and there was $543,000 of
total unrecognized compensation cost related to the unvested
restricted stock, which is expected to be recognized over a
weighted-average period of approximately 1 year. During the
year ended December 31, 2007, 41,667 restricted shares
vested, with a fair value of approximately $625,000.
Restricted
Stock Units
During the year ended December 31, 2007, the Company
granted 400,000 restricted stock units to certain officers and
employees under the 2007 Plan. All restricted stock units vest
over a four-year period. Under SFAS 123(R), the fair value
of the Companys restricted stock units is based on the
grant-date fair market value of the common stock, which equals
the grant date market price.
A summary of the restricted stock unit activity for the year
ended December 31, 2007 is presented below:
Weighted- |
||||||||
Average |
||||||||
Number of |
Grant-Date |
|||||||
Shares | Fair Value | |||||||
Restricted stock units outstanding January 1,
2007
|
| $ | | |||||
Granted
|
400,000 | 23.30 | ||||||
Forfeited
|
(5,000 | ) | | |||||
Restricted stock units outstanding December 31,
2007
|
395,000 | $ | 23.30 | |||||
The total fair value of grants during 2007 was
$9.3 million. Compensation expense related to the
restricted stock units during the year ended December 31,
2007 was $1.1 million, net of forfeitures. As of
December 31, 2007, there were 395,000 units
outstanding and total unrecognized compensation cost of
$8.0 million, which is expected to be recognized over a
weighted-average period of approximately 2 years. At
December 31, 2007, none of these units were vested.
SAR
Plan
The SAR Plan was adopted in January 2006 and provides for the
granting of up to 166,666 stock appreciation rights. The stock
appreciation rights generally vest ratably over four years and
expire no later than ten years after the date of grant. The SAR
Plan allows holders of these rights to share in the appreciation
of the fair value of the
35
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Companys Class A common stock. Settlement of these
rights will be in cash, but these rights may be replaced at the
Companys discretion with an equivalent number of
nonqualified options.
The Company accounts for the SAR Plan grants under
SFAS No. 123(R) and records these grants as liability
awards, as settlement is anticipated to be in cash. The SARs are
remeasured at fair value each reporting period until the awards
are settled in accordance with SFAS No. 123(R). The
fair value is determined in the same manner as a stock option
granted under the Stock Option Plan using the same assumptions
and option-pricing model to estimate the fair value.
Compensation expense for each period until settlement is based
on the change (or a portion of the change, depending on the
percentage of the requisite service that has been rendered at
the reporting date) in the fair value for each reporting period.
During the year ended December 31, 2007, no SARs were
granted, 39,652 SARs were forfeited and 600 were exercised. For
the year ended December 31, 2006, 167,685 SARs were granted
between $15.00 and $18.00 and 21,131 were forfeited. The Company
recorded $398,000 and $178,000, net of forfeitures, of
share-based compensation expense for SARs grants for the years
ended December 31, 2007 and 2006, respectively.
As of October 1, 2007, all outstanding SARs were converted
to non-qualified stock options under the 2007 Stock Option Plan.
The SARs were converted to options at the fourth quarter
remeasured fair value.
Warrants
During the year ended December 31, 2007, the Company issued
1,407,139 warrants at a weighted average exercise price of
$37.99 to purchase the Companys Class A common stock
in connection with the acquisition of spectrum or assets. At
December 31, 2007 there were 17,806,220 warrants
outstanding and exercisable with a weighted average exercise
price of $16.57.
A summary of warrant activity from January 1, 2005 to
December 31, 2007 is presented below:
Weighted- |
||||||||||||
Average |
||||||||||||
Weighted- |
Remaining |
|||||||||||
Average |
Contractual |
|||||||||||
Number of |
Exercise |
Term |
||||||||||
Warrants | Price | (Years) | ||||||||||
Warrants outstanding January 1, 2005
|
1,099,508 | $ | 7.80 | 8.9 | ||||||||
Granted
|
7,811,105 | 13.74 | ||||||||||
Exercised
|
| | ||||||||||
Warrants outstanding December 31, 2005
|
8,910,613 | 13.02 | 5.0 | |||||||||
Granted
|
9,892,022 | 14.94 | ||||||||||
Exercised
|
| | ||||||||||
Warrants outstanding December 31, 2006
|
18,802,635 | 14.02 | 4.2 | |||||||||
Granted
|
1,407,139 | 37.99 | ||||||||||
Exercised
|
(1,882,887 | ) | 7.59 | |||||||||
Cancelled
|
(520,667 | ) | 15.00 | |||||||||
Warrants outstanding December 31, 2007
|
17,806,220 | $ | 16.57 | 3.65 | ||||||||
Exercisable outstanding December 31, 2007
|
17,806,220 | $ | 16.57 | 3.65 | ||||||||
36
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The fair value of warrants granted is estimated on the date of
grant using the Black-Scholes option pricing model using the
following average assumptions for the years ended
December 31, 2007 and 2006:
Year Ended December 31, | ||||||
2007 | 2006 | 2005 | ||||
Expected volatility
|
64.68% - 88.54% | 73.76% - 88.54% | 78.62% - 80.31% | |||
Expected dividend yield
|
| | | |||
Contractual life (in years)
|
5-10 | 5-10 | 6 | |||
Risk-free interest rate
|
3.05% - 4.81% | 3.05% - 5.16% | 3.89% - 4.61% | |||
Weighted average fair value per warrant at issuance date
|
$12.07 | $9.84 | $12.27 |
14. | Net Loss Per Share |
Basic and diluted loss per share has been calculated in
accordance with SFAS No. 128 for the years ended
December 31, 2007, 2006 and 2005. As the Company had a net
loss in each of the periods presented, basic and diluted net
loss per common share are the same.
The computations of diluted loss per share for the years ended
December 31, 2007, 2006 and 2005, did not include the
effects of the following options, shares of nonvested restricted
stock, restricted stock units and warrants as the inclusion of
these securities would have been antidilutive.
Year Ended December 31, | ||||||||||||
2007 | 2006 | 2005 | ||||||||||
Stock options
|
14,249,467 | 11,270,405 | 7,952,858 | |||||||||
Nonvested restricted stock
|
62,877 | 83,333 | 166,666 | |||||||||
Restricted Stock Units
|
101,247 | | | |||||||||
Warrants
|
18,064,035 | 18,802,635 | 8,910,613 | |||||||||
32,477,626 | 30,156,373 | 17,030,137 | ||||||||||
15. | Comprehensive Loss |
Comprehensive loss consists of two components, net loss and
other comprehensive loss. Other comprehensive income refers to
revenue, expenses, gains and losses that under generally
accepted accounting principles are recorded as an element of
stockholders equity but are excluded from net loss. The
Companys other comprehensive income is comprised of
foreign currency translation adjustments from the Companys
subsidiaries not using the U.S. dollar as their functional
currency and unrealized gains and losses on marketable
securities categorized as available-for-sale.
Total comprehensive loss was $717.1 million,
$276.7 million, and $140.7 million for the years ended
December 31, 2007, 2006 and 2005, respectively. The primary
differences between net loss as reported and comprehensive loss
are foreign currency translation adjustments and net unrealized
losses from available-for-sale investments.
The components of accumulated other comprehensive income were as
follows (in thousands):
December 31, | ||||||||
2007 | 2006 | |||||||
Net unrealized loss on available-for-sale investments
|
$ | (7,292 | ) | $ | (74 | ) | ||
Cumulative foreign currency translation adjustment
|
24,625 | 7,064 | ||||||
Total accumulated other comprehensive income
|
$ | 17,333 | $ | 6,990 | ||||
37
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
16. | Business Segments |
The Company complies with the requirements of
SFAS No. 131, which establishes annual and interim
reporting standards for an enterprises operating segments
and related disclosures about its products, services, geographic
areas and major customers. Operating segments are defined as
components of an enterprise for which separate financial
information is available that is evaluated regularly by the
chief operating decision makers in deciding how to allocate
resources and in assessing performance. Operating segments can
be aggregated for segment reporting purposes so long as certain
aggregation criteria are met. The Company defines the chief
operating decision makers as its Chief Executive Officer, Chief
Operating Officer and the Chief Financial Officer. As our
business continues to mature, the Company assesses how it views
and operates the business. As a result, in the fourth quarter of
2007, the Company was organized into two reportable business
segments: the United States and the International business.
The Company reports business segment information as follows (in
thousands):
Year Ended December 31, | ||||||||||||
2007 | 2006 | 2005 | ||||||||||
United States
|
||||||||||||
Revenues
|
$ | 122,906 | $ | 83,401 | $ | 32,025 | ||||||
Cost of goods and services (exclusive of items shown separately
below)
|
94,541 | 61,145 | 22,165 | |||||||||
Operating expenses
|
389,227 | 183,029 | 108,328 | |||||||||
Depreciation and amortization
|
69,095 | 35,083 | 10,641 | |||||||||
Total operating expenses
|
552,863 | 279,257 | 141,134 | |||||||||
Operating loss
|
(429,957 | ) | (195,856 | ) | (109,109 | ) | ||||||
International
|
||||||||||||
Revenues
|
28,534 | 16,780 | 1,429 | |||||||||
Cost of goods and services (exclusive of items shown separately
below)
|
12,740 | 8,967 | 1,404 | |||||||||
Operating expenses
|
69,253 | 44,253 | 16,878 | |||||||||
Depreciation and amortization
|
15,599 | 5,819 | 1,272 | |||||||||
Total operating expenses
|
97,592 | 59,039 | 19,554 | |||||||||
Operating loss
|
(69,058 | ) | (42,259 | ) | (18,125 | ) | ||||||
Total operating loss
|
(499,015 | ) | (238,115 | ) | (127,234 | ) | ||||||
Other income (expense)
|
(222,592 | ) | (39,466 | ) | (7,698 | ) | ||||||
Income tax provision
|
(5,427 | ) | (2,981 | ) | (1,459 | ) | ||||||
Minority interest in net loss of consolidated subsidiaries
|
4,244 | 1,503 | 387 | |||||||||
Losses from equity investees
|
(4,676 | ) | (5,144 | ) | (3,946 | ) | ||||||
Net loss
|
$ | (727,466 | ) | $ | (284,203 | ) | $ | (139,950 | ) | |||
Capital expenditures
|
||||||||||||
United States
|
$ | 320,134 | $ | 168,607 | $ | 123,249 | ||||||
International
|
41,727 | 23,140 | 9,475 | |||||||||
$ | 361,861 | $ | 191,747 | $ | 132,724 | |||||||
38
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
December 31, | ||||||||
2007 | 2006 | |||||||
Long-lived assets(a)
|
||||||||
United States
|
$ | 1,350,418 | $ | 661,444 | ||||
International
|
150,555 | 103,782 | ||||||
$ | 1,500,973 | $ | 765,226 | |||||
(a) | Consists of property, plant and equipment and prepaid spectrum and spectrum licenses attributable to the business segment. |
17. | Related Party Transactions |
Clearwire has a number of strategic and commercial relationships
with third-parties that have had a significant impact on
Clearwires business, operations and financial results.
These relationships have been with ERH, Motorola, Inc.
(Motorola), Intel Corporation (Intel),
Hispanic Information and Telecommunications Network, Inc.
(HITN), ITFS Spectrum Advisors, LLC
(ISA), ITFS Spectrum Consultants LLC
(ISC) and Bell Canada (Bell), all of
which are or have been related parties.
Relationships among Certain Stockholders, Directors, and
Officers of Clearwire As of December 31,
2007, ERH is the holder of approximately 65% of Clearwires
outstanding Class B common stock and approximately 13% of
Clearwires outstanding Class A common stock. Eagle
River Inc. (ERI) is the manager of ERH. Each entity
is controlled by Craig McCaw. Mr. McCaw and his affiliates
have significant investments in other telecommunications
businesses, some of which may compete with Clearwire currently
or in the future. Mr. McCaw and his affiliates will likely
continue to make additional investments in telecommunications
businesses.
ERH also held 0% as of December 31, 2007 and 3.1% of the
Companys long-term debt as of December 31, 2006, as a
result of the retirement of all senior secured notes on
August 15, 2007 as described in Note 3. As of
December 31, 2006, the notes held by ERH had a
$23.0 million face value, or $19.3 million net of
discounts for warrants. As of December 31, 2007 and
December 31, 2006 ERH held a warrant entitling it to
purchase 613,333 shares of the Companys Class A
common stock. The exercise price of the warrant is $15.00 per
share. The Warrants expire in 2010.
In the years ended December 31, 2007, 2006 and 2005, ERH
earned interest relating to the notes in the amount of
$1.6 million, $4.1 million and $3.1 million,
respectively. ERH received payments in the amount of
$2.5 million and $3.8 million for accrued interest
during the years ended December 31, 2007 and 2006. During
the year ended December 31, 2005, there were no interest
payments made.
Certain officers and directors of Clearwire provide additional
services to ERH, ERI and their affiliates for which they are
separately compensated by such entities. Any compensation paid
to such individuals by ERH, ERI
and/or their
affiliates for their services is in addition to the compensation
paid by Clearwire.
Advisory Services Agreement Clearwire and ERI
were parties to an Advisory Services Agreement, dated
November 13, 2003 (the Advisory Services
Agreement). Under the Advisory Services Agreement, ERI
provided Clearwire with certain advisory and consulting
services, including without limitation, advice as to the
development, ownership and operation of communications services,
advice concerning long-range planning and strategy for the
development and growth of Clearwire, advice and support in
connection with its dealings with federal, state and local
regulatory authorities, advice regarding employment, retention
and compensation of employees and assistance in short-term and
long-term financial planning. The parties terminated this
agreement effective January 31, 2007.
39
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
In exchange for the services, Clearwire historically paid ERI an
annual advisory fee of $800,000 plus any out-of-pocket expenses
incurred by ERI. The annual advisory fee covered certain
overhead expenses incurred by ERI on behalf of Clearwire,
including expenses related to providing administrative support
and office space to Messrs. McCaw, the Companys
Chairman, and Wolff, the Companys Chief Executive Officer,
and compensation for services provided to Clearwire by certain
personnel of ERI. During the years ended December 31, 2007,
2006 and 2005, the Company paid ERI fees of $67,000, $800,000
and $800,000, respectively, and expense reimbursements of
$278,000, $949,000 and $296,000, respectively, under this
agreement. Beginning February 2007, Mr. McCaw has received
annual compensation directly from Clearwire in his capacity as
the Companys Chairman of $300,000 per year, plus expense
reimbursements.
Pursuant to the origination of the Advisory Services Agreement
in 2003, Clearwire also issued to ERH warrants to purchase
375,000 shares of the Companys Class A common
stock at an exercise price of $3.00 per share, which may be
exercised any time within 10 years of the issuance of the
warrants. As of December 31, 2007, the remaining life of
the warrant was 5.9 years.
Nextel Undertaking Clearwire and
Mr. McCaw entered into an agreement and undertaking in
November 2003, pursuant to which Clearwire agreed to comply with
the terms of a separate agreement between Mr. McCaw and
Nextel Communications, Inc. (Nextel), so long as the
Company was a controlled affiliate of Mr. McCaw
as defined therein, certain terms of which were effective until
October 2006. Under the agreement with Mr. McCaw, Nextel
had the right to swap certain channels of owned or leased
Broadband Radio Service (BRS) or Educational
Broadband Service (EBS) spectrum with entities
controlled by Mr. McCaw, including Clearwire. While the
agreement was still effective, Nextel notified the Company of
its request to swap certain channels, which is currently
pending. There were no payments made to Nextel under this
agreement in the year ended December 31, 2007.
Intel Collaboration Agreement On
June 28, 2006, Clearwire entered into a collaboration
agreement with Intel, to develop, deploy and market a co-branded
mobile WiMAX service offering in the United States, that will
target users of certain WiMAX enabled notebook computers,
ultramobile PCs, and other mobile computing devices containing
Intel microprocessors. Both parties have committed to make
certain contributions to the development, promotion and
marketing of this service, which will be available only over the
Companys mobile WiMAX network.
The Company and Intel have agreed to share the revenues received
from subscribers using Intel mobile computing devices on the
Companys domestic mobile WiMAX network. Intel will also
receive a one time fixed payment for each new Intel mobile
computing device activated on the Companys domestic mobile
WiMAX network once the Company has successfully achieved
substantial mobile WiMAX network coverage across the United
States. Through December 31, 2007, Clearwire has not been
required to make any payments to Intel under this agreement.
Motorola Agreements Simultaneously with the
sale of NextNet to Motorola, Clearwire and Motorola entered into
commercial agreements pursuant to which the Company agreed to
purchase certain infrastructure and supply inventory from
Motorola. Under these agreements, Clearwire is committed to
purchase no less than $150.0 million of network
infrastructure equipment, modems, PC cards and other products
from Motorola on or before August 29, 2008, subject to
Motorola continuing to satisfy certain performance requirements
and other conditions. The Company is also committed to purchase
certain types of network infrastructure products, modems and PC
cards it provides to its subscribers exclusively from Motorola
for a period of five years and, thereafter, 51% until the term
of the agreement is completed on August 29, 2014, as long
as certain conditions are satisfied. For the years ended
December 30, 2007 and 2006 total purchases from Motorola
under these agreements were $73.0 million and
$25.4 million, respectively. The remaining commitment was
$51.6 million at December 31, 2007.
HITN and its Affiliates During 2004, the
Company entered into two agreements with ITFS Spectrum Advisors,
LLC (ISA) and ITFS Spectrum Consultants LLS
(ISC). The founder and president of HITN was
40
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
formerly a member of Clearwires Board of Directors and is
an owner of ISA and ISC, which are also affiliates of HITN. The
agreements provided for payment to be provided to ISA and ISC in
the form of warrants to purchase additional shares of
Class A common stock in exchange for ISA and ISC providing
opportunities for Clearwire to purchase or lease additional
spectrum. Each of the agreements specifies a maximum
consideration available under the agreement and, in 2005, the
maximum consideration under the agreement with ISA was reached.
For the years ended December 31, 2007 and 2006, ISC earned
approximately $181,000 and $400,000, respectively. During 2007
and 2006, $181,000 and $65,000 was paid in cash, respectively,
and warrants to purchase 7,138 and 18,973 shares of
Class A common stock, valued at $116,000 and $196,000, were
issued, respectively. The maximum consideration under the
agreement with ISC was reached in 2007. As of December 31,
2007 there was no payable remaining related to these agreements.
Agreements with Bell Canada In March 2005,
Bell, a Canadian telecommunications company which is a
subsidiary of BCE purchased 8,333,333 shares of
Clearwires Class A common stock for
$100.0 million. At the time of the investment, Bell and BCE
Nexxia, an affiliate of Bell, entered into a Master Supply
Agreement (Master Supply Agreement) dated
March 16, 2005 with Clearwire. Under the Master Supply
Agreement, Bell and BCE Nexxia provide or arrange for the
provision of hardware, software, procurement services,
management services and other components necessary for Clearwire
to provide VoIP services to their subscribers in the United
States and provide day-to-day management and operation of the
components and services necessary for Clearwire to provide these
VoIP services. Clearwire will pay to Bell Canada or BCE Nexxia a
flat fee for each new subscriber of its VoIP telephony
services. Clearwire has agreed to use Bell Canada and BCE Nexxia
exclusively to provide such service unless such agreement
violates the rights of third parties under its existing
agreements. Total fees paid for new subscribers under the Master
Supply Agreement were $112,000, $0 and $0 for the years ended
December 31, 2007, 2006 and 2005, respectively. Amounts
paid for supplies, equipment and other services purchased
through Bell Canada or BCE were $6.0 million,
$7.5 million and $15.4 million for the years ended
December 31, 2007, 2006 and 2005, respectively. The Master
Supply Agreement can be terminated for convenience on twelve
months notice by either party at any time beginning on or after
October 1, 2007. On October 29, 2007, the Company
delivered a notice of termination of the Master Supply Agreement
to BCE Nexxia and the agreement should terminate on
October 29, 2008 unless it is extended by the parties.
As required under the Master Supply Agreement with Bell and BCE
Nexxia and in order to assist funding capital expenses and
start-up
costs associated with the deployment of VoIP services, BCE
agreed to make available to Clearwire financing in the amount of
$10.0 million. BCE funded the entire amount on June 7,
2006. The loan is secured by a security interest in the
telecommunications equipment and property related to VoIP and
bears interest at 7.00% per annum and is due and payable in full
on July 19, 2008.
41
CLEARWIRE
CORPORATION AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
18. | Quarterly Financial Information (unaudited) |
Summarized quarterly financial information for the years ended
December 31, 2007 and 2006 is as follows (in thousands,
except per share data):
First |
Second |
Third |
Fourth |
Year Ended |
||||||||||||||||
Quarter | Quarter | Quarter | Quarter | December 31, | ||||||||||||||||
2007
|
||||||||||||||||||||
Total revenues
|
$ | 29,275 | $ | 35,484 | $ | 41,297 | $ | 45,384 | $ | 151,440 | ||||||||||
Gross profit(1)
|
12,540 | 12,171 | 12,029 | 7,419 | 44,159 | |||||||||||||||
Operating loss
|
(86,189 | ) | (110,319 | ) | (142,526 | ) | (159,981 | ) | (499,015 | ) | ||||||||||
Net loss
|
(92,635 | ) | (118,085 | ) | (328,637 | ) | (188,109 | ) | (727,466 | ) | ||||||||||
Net loss per common share, basic and diluted
|
$ | (0.64 | ) | $ | (0.72 | ) | $ | (2.01 | ) | $ | (1.15 | ) | $ | (4.58 | ) | |||||
2006
|
||||||||||||||||||||
Total revenues
|
$ | 22,748 | $ | 26,791 | $ | 26,899 | $ | 23,743 | $ | 100,181 | ||||||||||
Gross profit(1)
|
8,886 | 5,683 | 8,196 | 7,304 | 30,069 | |||||||||||||||
Operating loss
|
(45,150 | ) | (61,336 | ) | (42,979 | ) | (88,650 | ) | (238,115 | ) | ||||||||||
Net loss
|
(55,279 | ) | (76,809 | ) | (59,763 | ) | (92,352 | ) | (284,203 | ) | ||||||||||
Net loss per common share, basic and diluted
|
$ | (0.73 | ) | $ | (1.01 | ) | $ | (0.61 | ) | $ | (0.67 | ) | $ | (2.93 | ) |
(1) | Gross profit excludes a portion of depreciation and amortization included in operating loss. |
19. | Subsequent Events |
Interest
Rate Swaps
In January 2008, the Company entered into two interest rate
swaps to hedge its forward three-month LIBOR indexed variable
interest payments in an effort to reduce interest expense. The
first swap was entered on January 4, 2008, effective
March 5, 2008, to pay a fixed rate of 3.6225% and to
receive the three-month LIBOR on a notional value of
$300.0 million for three years. The second swap was entered
on January 7, 2008, effective March 5, 2008, to pay a
fixed rate of 3.5% and to receive the three-month LIBOR on a
notional value of $300.0 million for two years. In
accordance with SFAS No. 133, Accounting for
Derivative Instruments and Hedging Activities, its
amendments and related guidance, the Company will treat the
interest rate swaps as cash-flow hedges and will
record the fair value of the swaps at the end of each calendar
quarter, starting March 31, 2008.
Reverse
Acquisition
The Company was acquired in a reverse acquisition on
November 28, 2008 by the Sprint WiMAX Business of the
Sprint Nextel Corporation. After the business combination, the
new corporation was renamed Clearwire Corporation.
42