Attached files

file filename
8-K - 8-K - ORBCOMM Inc.orbc-8k_20200226.htm

Exhibit 99

 

 

 

ORBCOMM ANNOUNCES FOURTH QUARTER AND FULL YEAR 2019 RESULTS

 

Q4 2019 Total Revenues of $69.7 Million, Up 5% Over Prior Year

Q4 2019 Recurring Service Revenues of $40.1 Million, Up 7.3% Versus Last Year

2019 Cash Flow from Operations Increases $18.6 Million Over Prior Year

 

Rochelle Park, NJ, February 26, 2020 – ORBCOMM Inc. (NASDAQ: ORBC), a global provider of Machine-to-Machine (M2M) and Internet of Things (IoT) solutions, today announced financial results for the fourth quarter and full year ended December 31, 2019.

The following financial highlights are in thousands of dollars and unaudited.

 

 

 

Three Months Ended

December 31,

 

 

Twelve Months Ended

December 31,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring Service Revenues

 

$

40,087

 

 

$

37,357

 

 

$

155,284

 

 

$

148,367

 

Other Service Revenues

 

 

1,212

 

 

 

1,292

 

 

 

5,310

 

 

 

5,222

 

Total Service Revenues

 

 

41,299

 

 

 

38,649

 

 

 

160,594

 

 

 

153,589

 

Product Sales

 

 

28,383

 

 

 

27,688

 

 

 

111,419

 

 

 

122,551

 

Total Revenues

 

 

69,682

 

 

 

66,337

 

 

 

272,013

 

 

 

276,140

 

Net Income (Loss) attributable to ORBCOMM Inc. Common Stockholders

 

 

(2,501

)

 

 

(5,641

)

 

 

(18,435

)

 

 

(26,262

)

Basic EPS

 

 

(0.03

)

 

 

(0.07

)

 

 

(0.23

)

 

 

(0.34

)

EBITDA (1)

 

 

15,982

 

 

 

14,125

 

 

 

55,854

 

 

 

47,235

 

Adjusted EBITDA (1)

 

$

16,871

 

 

$

16,506

 

 

$

63,113

 

 

$

57,074

 

 

(1) Non-GAAP financial measure. See “Non-GAAP Financial Measures” for a reconciliation of GAAP to Non-GAAP financial measures included with the financial tables at the end of this release.

 

“In the fourth quarter, we’re pleased with our progress in growing revenues and gross margins in both service and product, leading to strong Adjusted EBITDA and significant cash flow generation,” said Marc Eisenberg, ORBCOMM’s Chief Executive Officer. “In 2019, we’ve made great strides to strengthen our operations by consolidating platforms and financial systems resulting in greater efficiency and scalability across the Company. These improvements led to a record $63 million in Adjusted EBITDA and $30 million in Operating Cash Flow. We believe our new streamlined model, coupled with product innovations and a strong pipeline, position ORBCOMM to achieve greater levels of success across the business.”

 

1

 


 

Financial Results

 

Revenues

 

Total Revenues for the fourth quarter of 2019 were $69.7 million, up $3.3 million or 5.0% compared to the prior year period. As of December 31, 2019, total billable subscriber communicators were about 2.14 million as a result of approximately adding 73,000 net subscribers in the quarter, removing 425,000 subscribers due to the contract expiration of the AT&T agreement, and deactivating 85,000 subscribers related to our cost reduction initiative, which includes non-revenue generating devices that incur costs. Total Revenues for 2019 were $272 million compared to $276 million in 2018. 

 

Service Revenues were $41.3 million in the fourth quarter of 2019, up $2.7 million or 6.9% compared to the same period last year. Recurring Service Revenues increased to $40.1 million in the fourth quarter, a 7.3% improvement compared to the prior year and up sequentially as the Company continued onboarding new subscribers. Other Service Revenues, which are comprised of installation services, professional services and software licenses, were $1.2 million in the quarter. For the full-year 2019, Service Revenues were $160.6 million, up $7 million or 4.6% compared to the prior year.

 

Product Sales were $28.4 million in the fourth quarter of 2019, up $0.7 million or 2.5% compared to the same period last year. For the full-year 2019, Product Sales were $111.4 million compared to $122.6 million in the prior year, which included hardware revenues from several large customer deployments.

 

Gross Margin (1)

 

GAAP Service Gross Margin, inclusive of depreciation and amortization expense, was 57.9% in the fourth quarter of 2019 compared to 56.7% in the prior year period. Non-GAAP Service Gross Margin, excluding depreciation and amortization expense, was 68.2% in the fourth quarter of 2019 compared to 67.7% in the prior year period. The year-over-year increase was predominantly due to recurring service revenue growth and reduced costs, and to a lesser degree the acceleration of deferred revenue associated with the expired AT&T contract. For the full-year 2019, Non-GAAP Service Gross Margin was 67.5%, a 210 basis point improvement over 2018.

 

GAAP Product Gross Margin, inclusive of depreciation and amortization expense, was 27.3% in the fourth quarter of 2019 compared to 24.9% in the prior year period. Non-GAAP Product Gross Margin, excluding depreciation and amortization expense, was 29.2% in the fourth quarter of 2019 compared to 27.5% in the same period last year. The year-over-year improvement was primarily due to a higher mix of new cost-reduced products shipped in greater volumes this quarter compared to the same quarter in 2018. For the full-year 2019, Non-GAAP Product Gross Margin was 29.7%, a 590 basis point improvement over 2018.

 

Operating Expenses

 

Operating Expenses for the fourth quarter of 2019 were $32.9 million, roughly flat to prior year. Excluding the favorable non-recurring net benefit in 2018 associated with the inthinc and Blue Tree acquisitions, operating expenses decreased about $1.5 million. For the full-year 2019, Operating Expenses were $135.8 million, an increase of about $4 million compared to the prior year. Excluding the favorable net benefits in both 2019 and 2018 associated with the inthinc and Blue Tree acquisitions, operating expenses increased $1 million dollars.

 

2

 


 

Net Income (Loss) and Earnings Per Share

 

Net Loss Attributable to ORBCOMM Inc. Common Stockholders for the fourth quarter of 2019 was $2.5 million, or $0.03 per share, compared to a Net Loss of $5.6 million, or $0.07 per share in the fourth quarter of 2018. For the full-year 2019, Net Loss Attributable to ORBCOMM Inc. Common Stockholders was $18.4 million, or $0.23 per share, compared to a Net Loss of $26.3 million, or $0.34 per share in 2018.

 

EBITDA and Adjusted EBITDA (1)

 

EBITDA for the fourth quarter of 2019 was $16 million compared to $14.1 million in the prior year period. EBITDA for the full year 2019 was $55.9 million compared to $47.2 million in 2018.

 

Adjusted EBITDA for the fourth quarter of 2019 was $16.9 million, an increase of $0.4 million compared to the prior year period. Excluding the favorable $1.5 million net benefit recognized in the fourth quarter of 2018, Adjusted EBITDA improved $1.9 million, or 12.5% over the prior year period. The Company’s Adjusted EBITDA Margin increased to 24.2%. The strong Adjusted EBITDA performance was primarily driven by higher service and product gross profits and cost reductions.

 

For the full-year 2019, the Company achieved record Adjusted EBITDA of $63.1 million, a 23% margin. Excluding the non-recurring favorable net benefits of $2 million in 2019 and $6 million in 2018 mostly associated with the inthinc and Blue Tree acquisitions, Adjusted EBITDA increased $10 million or over 19% versus 2018 on a comparable basis, with margin expansion of 400 basis points.

 

Balance Sheet & Cash Flow

 

As of December 31, 2019, Cash and Cash Equivalents totaled $54.3 million. Cash Flow from Operations totaled $9.3 million for the fourth quarter of 2019, driven primarily by favorable operating results. Capital Expenditures were $5.4 million in the quarter.

 

For the full-year 2019, Cash Flow from Operations was $30.1 million, an increase of $18.6 million compared to the prior year. Capital Expenditures in 2019 were $21.1 million.

 

2020 Outlook (2)

 

For the first quarter of 2020, the Company expects Total Revenues to be similar to the prior year, which was $66 million and Adjusted EBITDA to be between $13 and $15 million.

 

3

 


 

The Company provides the following outlook for the full year listed in the table below.

 

Projected Outlook

FY 2020

Total Revenue Growth

5% - 8%

Recurring Service Revenue Growth

2% - 4%

Product Sales Growth

7% - 15%

Service Gross Margin

67% - 68%

Product Gross Margin

29% - 31%

Adjusted EBITDA Margin

23.5% - 24%

Cash Flow from Operations

Approximately $40 million

 

On the conference call, the Company will discuss the 2020 outlook in greater detail.

 

(2) The Company’s outlook for 2020 includes non-GAAP measures, such as Adjusted EBITDA and Adjusted EBITDA Margin, which excludes charges or credits not indicative of core operations, which may include but not be limited to stock-based compensation expense, acquisition-related and integration costs, impairment loss, and other significant items that currently cannot be predicted. The exact amount of these charges or credits are not currently determinable, but may be significant. Accordingly, the Company is unable to provide equivalent reconciliations from GAAP to non-GAAP for these financial measures.

 

Investment Community Conference Call

 

ORBCOMM will host a conference call and webcast for the investment community this morning at 8:30 AM ET. Senior management will review the results, discuss ORBCOMM’s business, and address questions.  To access the call, participants in the U.S. should dial 1-877-270-2148 at least ten minutes prior to the start of the call. International participants should dial 1-412-902-6510. To hear a live web simulcast or to listen to the archived webcast following completion of the call, please visit the Company’s investor relations website at http://investors.orbcomm.com and then select “News & Events” to access the link to the webcast. To listen to a replay of the conference call, please dial 1-877-344-7529 or 412-317-0088 for International callers using access code 10139227. The audio replay will be available from approximately 11:30 AM ET on February 26, 2020 through March 11, 2020.

 

About ORBCOMM Inc.

 

ORBCOMM (Nasdaq: ORBC) is a global leader and innovator in the industrial Internet of Things industry, providing solutions that connect businesses to their assets to deliver increased visibility and operational efficiency. The company offers a broad set of asset monitoring and control solutions, including seamless satellite and cellular connectivity, unique hardware and powerful applications, all backed by end-to-end customer support, from installation to deployment to customer care. ORBCOMM has a diverse customer base including premier OEMs, solutions customers and channel partners spanning transportation, supply chain, warehousing and inventory, heavy equipment, maritime, natural resources, and government. For more information, visit www.orbcomm.com.

 

Forward-Looking Statements

 

Certain statements discussed in this press release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally relate to our plans, estimates, objectives and expectations for future events, as well as projections, business trends and other statements that are not historical facts. Such forward-looking statements are subject to known and unknown risks and uncertainties, some of which are beyond our control, which may cause our actual results, performance or achievements, or industry results, to be materially different from any future results,

4

 


 

performance or achievements expressed or implied by such forward-looking statements. These risks and uncertainties include but are not limited to: demand for and market acceptance of our products and services and our ability to successfully implement our business plan; our dependence on our subsidiary companies (Market Channel Affiliates (“MCAs”)) and third-party product and service developers and providers, distributors and resellers (Market Channel Partners (“MCPs”)) to develop, market and sell our products and services, especially in markets outside the United States; substantial losses we have incurred and may continue to incur; substantial competition in the telecommunications, AIS data and industrial IoT industries; the inability to effect suitable investments, alliances and acquisitions or the inability to successfully integrate acquired businesses and systems; defects, errors or other insufficiencies in our products or services; failure to meet minimum service level commitments to certain of our customers; our dependence on significant customers for a substantial portion of our revenues, including key customers such as JB Hunt Transport Services, Inc., Caterpillar Inc., Komatsu Ltd., Carrier Transicold and Satlink S.L.; our ability to expand our business outside the United States and risks related to the economic, political and other conditions in foreign countries in which we do business; fluctuations in foreign currency exchange rates; unanticipated domestic or foreign tax or fee liabilities; the possibility we will be required to collect certain taxes in jurisdictions where we have not historically done so; economic, political and other conditions; extreme events such as a man-made or natural disasters, earthquakes, severe weather or other climate change-related events; our dependence on a limited number of manufacturers for many of our products and services; interruptions, discontinuations, slowdown or loss of the supply of subscriber communicators from our vendor Sanmina Corporation; legal proceedings; our reliance on intellectual property; increased regulatory restrictions and oversight; lack of in-orbit or other insurance for our ORBCOMM Generation 1 or ORBCOMM Generation 2 satellites; our reliance on third-party wireless network service providers to deliver existing and developing services in certain areas of our business; significant interruptions, discontinuation or loss of services provided by Inmarsat plc; failure to maintain proper and effective internal controls; inaccurate estimates in accounting or incorrect financial assumptions; significant operating risks related to our satellites due to various types of potential anomalies and potential impacts of space debris or other spacecrafts; the failure of our systems or reductions in levels of service due to technological malfunctions or deficiencies or other events outside of our control; difficulty upgrading or replacing aging hardware and software we use in operating our gateway earth stations and our customers’ subscriber communicators; technical or other difficulties with our gateway earth stations; security risks related to our networks and datanetworks, data processing systems and software systems and those of our third-party service providers; liabilities or additional costs as a result of laws, governmental regulations and evolving views of personal privacy rights; failure of our information technology systems; cybersecurity risks; the level of our indebtedness and the terms of our $250.0 million 8.0% senior secured note indenture and our revolving credit agreement, under which we may borrow up to $25.0 million, that could restrict our business activities or our ability to execute our strategic objectives or adversely affect our financial performance; and risks related to an investment in our common stock, including volatility due to our quarterly performance or our recently announced stock repurchase program. For more detail on these and other risks, please see our Annual Report on Form 10-K for the year ended December 31, 2019 (“Annual Report”), and other documents we file with the SEC. We undertake no obligation to publicly revise any forward-looking statements or cautionary factors, except as required by law.

 

Contacts

Investor Inquiries:

Media Inquiries:

Aly Bonilla

Michelle Ferris

Vice President, Investor Relations

Director, Corporate Communications

ORBCOMM Inc.

ORBCOMM Inc.

703-433-6360

703-433-6516

bonilla.aly@orbcomm.com

ferris.michelle@orbcomm.com

 

5

 


 

 

ORBCOMM Inc.

 

Consolidated Statements of Operations

 

(in thousands, except per share data)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarters Ended December 31,

 

 

Years Ended December 31,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues

 

$

41,299

 

 

$

38,649

 

 

$

160,594

 

 

$

153,589

 

Product sales

 

 

28,383

 

 

 

27,688

 

 

 

111,419

 

 

 

122,551

 

Total revenues

 

 

69,682

 

 

 

66,337

 

 

 

272,013

 

 

 

276,140

 

Cost of revenues, exclusive of depreciation and

      amortization shown below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

 

13,141

 

 

 

12,480

 

 

 

52,264

 

 

 

53,184

 

Cost of product sales

 

 

20,102

 

 

 

20,081

 

 

 

78,377

 

 

 

93,444

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

16,748

 

 

 

15,636

 

 

 

69,590

 

 

 

66,988

 

Product development

 

 

3,335

 

 

 

3,734

 

 

 

14,720

 

 

 

13,405

 

Depreciation and amortization

 

 

12,704

 

 

 

13,538

 

 

 

50,702

 

 

 

49,684

 

Acquisition-related and integration costs

 

 

95

 

 

 

129

 

 

 

788

 

 

 

1,624

 

Impairment charges - satellite network

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

 

3,557

 

 

 

739

 

 

 

5,572

 

 

 

(2,189

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (expense) income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

549

 

 

 

342

 

 

 

1,957

 

 

 

1,918

 

Other (expense) income

 

 

(259

)

 

 

(63

)

 

 

(129

)

 

 

45

 

Interest expense

 

 

(5,299

)

 

 

(5,322

)

 

 

(21,149

)

 

 

(21,055

)

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

 

Total other expense

 

 

(5,009

)

 

 

(5,043

)

 

 

(19,321

)

 

 

(19,092

)

Loss before income taxes

 

 

(1,452

)

 

 

(4,304

)

 

 

(13,749

)

 

 

(21,281

)

Income taxes

 

 

1,029

 

 

 

1,248

 

 

 

4,383

 

 

 

4,658

 

Net loss

 

 

(2,481

)

 

 

(5,552

)

 

 

(18,132

)

 

 

(25,939

)

Less: Net income attributable to the noncontrolling interests

 

 

20

 

 

 

89

 

 

 

291

 

 

 

305

 

Net loss attributable to ORBCOMM Inc.

 

$

(2,501

)

 

$

(5,641

)

 

$

(18,423

)

 

$

(26,244

)

Net loss attributable to ORBCOMM Inc. common

   stockholders

 

$

(2,501

)

 

$

(5,649

)

 

$

(18,435

)

 

$

(26,262

)

Per share information-basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to ORBCOMM Inc. common stockholders

 

$

(0.03

)

 

$

(0.07

)

 

$

(0.23

)

 

$

(0.34

)

Per share information-diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to ORBCOMM Inc. common stockholders

 

$

(0.03

)

 

$

(0.07

)

 

$

(0.23

)

 

$

(0.34

)

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

78,275

 

 

 

78,895

 

 

 

79,259

 

 

 

77,603

 

Diluted

 

 

78,275

 

 

 

78,895

 

 

 

79,259

 

 

 

77,603

 

 

6

 


 

 

ORBCOMM Inc.

 

Consolidated Balance Sheets

 

(in thousands, except par value and share data)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

54,258

 

 

$

53,766

 

Accounts receivable, net of allowances for doubtful accounts of $4,480 and $4,072,

   respectively

 

 

60,595

 

 

 

57,665

 

Inventories

 

 

39,881

 

 

 

34,300

 

Prepaid expenses and other current assets

 

 

18,003

 

 

 

15,553

 

Total current assets

 

 

172,737

 

 

 

161,284

 

Satellite network and other equipment, net

 

 

145,553

 

 

 

160,070

 

Goodwill

 

 

166,129

 

 

 

166,129

 

Intangible assets, net

 

 

73,280

 

 

 

86,264

 

Other assets

 

 

23,149

 

 

 

12,603

 

Deferred income taxes

 

 

132

 

 

 

109

 

Total assets

 

$

580,980

 

 

$

586,459

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

16,722

 

 

$

15,527

 

Accrued liabilities

 

 

36,951

 

 

 

35,735

 

Current portion of deferred revenue

 

 

3,865

 

 

 

5,954

 

Total current liabilities

 

 

57,538

 

 

 

57,216

 

Note payable — related party

 

 

1,275

 

 

 

1,298

 

Notes payable, net of unamortized deferred issuance costs

 

 

246,683

 

 

 

245,907

 

Deferred revenue, net of current portion

 

 

6,771

 

 

 

5,471

 

Deferred tax liabilities

 

 

14,894

 

 

 

16,109

 

Other liabilities

 

 

16,303

 

 

 

2,600

 

Total liabilities

 

 

343,464

 

 

 

328,601

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

ORBCOMM Inc. stockholders’ equity

 

 

 

 

 

 

 

 

Series A Convertible Preferred Stock, par value $0.001; 1,000,000 shares authorized;

   40,624 and 39,442 shares issued and outstanding at December 31, 2019 and

   December 31, 2018, respectively

 

 

406

 

 

 

394

 

Common stock, par value $0.001; 250,000,000 shares authorized; 78,062,451

   and 79,008,243 shares issued at December 31, 2019 and December 31, 2018,

   respectively

 

 

78

 

 

 

79

 

Additional paid-in capital

 

 

447,681

 

 

 

449,343

 

Accumulated other comprehensive loss

 

 

(1,013

)

 

 

(381

)

Accumulated deficit

 

 

(210,942

)

 

 

(192,507

)

Less treasury stock, at cost; 29,990 shares at December 31, 2018

 

 

 

 

 

(96

)

Total ORBCOMM Inc. stockholders’ equity

 

 

236,210

 

 

 

256,832

 

Noncontrolling interests

 

 

1,306

 

 

 

1,026

 

Total equity

 

 

237,516

 

 

 

257,858

 

Total liabilities and equity

 

$

580,980

 

 

$

586,459

 

7

 


 

 

ORBCOMM Inc.

 

Consolidated Statements of Cash Flows

 

(in thousands)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended December 31,

 

 

2019

 

 

2018

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net loss

$

(18,132

)

 

$

(25,939

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

Change in allowance for doubtful accounts

 

2,008

 

 

 

3,426

 

Depreciation and amortization

 

50,702

 

 

 

49,684

 

Change in the fair values of acquisition-related contingent consideration

 

(2,063

)

 

 

(8,035

)

Amortization and write-off of deferred debt fees

 

776

 

 

 

776

 

Stock-based compensation

 

6,180

 

 

 

7,910

 

Foreign exchange loss

 

(143

)

 

 

59

 

Deferred income taxes

 

(1,213

)

 

 

(1,491

)

Other

 

2,240

 

 

 

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

 

 

Accounts receivable

 

(5,156

)

 

 

(14,040

)

Inventories

 

(5,607

)

 

 

8,277

 

Prepaid expenses and other assets

 

2,432

 

 

 

3,994

 

Accounts payable and accrued liabilities

 

1,093

 

 

 

(14,876

)

Deferred revenue

 

(783

)

 

 

2,708

 

Other liabilities

 

(2,250

)

 

 

(999

)

Net cash provided by operating activities

 

30,084

 

 

 

11,454

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Capital expenditures

 

(21,067

)

 

 

(22,198

)

Other

 

 

 

 

650

 

Net cash used in investing activities

 

(21,067

)

 

 

(21,548

)

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from issuance of common stock

 

 

 

 

27,967

 

Payments under revolving credit facility

 

 

 

 

(14,000

)

Proceeds from revolving credit facility

 

 

 

 

14,000

 

Proceeds from employee stock purchase plan

 

1,076

 

 

 

1,194

 

Purchases of common stock under share repurchase program

 

(9,444

)

 

 

 

Net cash (used in) provided by financing activities

 

(8,368

)

 

 

29,161

 

Effect of exchange rate changes on cash and cash equivalents

 

(157

)

 

 

(131

)

Net increase in cash and cash equivalents

 

492

 

 

 

18,936

 

Beginning of year

 

53,766

 

 

 

34,830

 

End of year

$

54,258

 

 

$

53,766

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

 

Interest

$

20,000

 

 

$

20,036

 

Income taxes

$

4,810

 

 

$

5,532

 

 

8

 


 

Non-GAAP Financial Measures

 

The following table reconciles Net Loss Attributable to ORBCOMM Inc. to EBITDA and Adjusted EBITDA for the periods shown:

 

 

 

Three Months Ended December 31,

 

 

Twelve Months Ended December 31,

 

(In thousands and unaudited)

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Adjustments to EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss attributable to ORBCOMM Inc.

 

$

(2,501

)

 

$

(5,641

)

 

$

(18,423

)

 

$

(26,244

)

Income tax expense

 

 

1,029

 

 

 

1,248

 

 

 

4,383

 

 

 

4,658

 

Interest income

 

 

(549

)

 

 

(342

)

 

 

(1,957

)

 

 

(1,918

)

Interest expense

 

 

5,299

 

 

 

5,322

 

 

 

21,149

 

 

 

21,055

 

Depreciation and amortization

 

 

12,704

 

 

 

13,538

 

 

 

50,702

 

 

 

49,684

 

EBITDA

 

$

15,982

 

 

$

14,125

 

 

$

55,854

 

 

$

47,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

774

 

 

 

2,163

 

 

 

6,180

 

 

 

7,910

 

Noncontrolling interests

 

 

20

 

 

 

89

 

 

 

291

 

 

 

305

 

Acquisition-related and integration costs

 

 

95

 

 

 

129

 

 

 

788

 

 

 

1,624

 

Adjusted EBITDA

 

$

16,871

 

 

$

16,506

 

 

$

63,113

 

 

$

57,074

 

 

The following tables reconcile GAAP Service Gross Margin to Non-GAAP Service Gross Margin and GAAP Product Gross Margin to Non-GAAP Product Gross Margin for the periods shown:

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

(In thousands, except margin data)

 

Service revenues

 

$

41,299

 

 

$

38,649

 

 

$

160,594

 

 

$

153,589

 

Minus - Cost of services, including depreciation and

   amortization expense

 

 

17,392

 

 

 

16,736

 

 

 

69,250

 

 

 

70,312

 

GAAP Service gross profit

 

$

23,907

 

 

$

21,913

 

 

$

91,344

 

 

$

83,277

 

Plus - Depreciation and amortization expense

 

 

4,251

 

 

 

4,256

 

 

 

16,986

 

 

 

17,128

 

Non-GAAP Service gross profit

 

$

28,158

 

 

$

26,169

 

 

$

108,330

 

 

$

100,405

 

GAAP Service Gross Margin

 

 

57.9

%

 

 

56.7

%

 

 

56.9

%

 

 

54.2

%

Non-GAAP Service Gross Margin

 

 

68.2

%

 

 

67.7

%

 

 

67.5

%

 

 

65.4

%

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

(In thousands, except margin data)

 

Product sales

 

$

28,383

 

 

$

27,688

 

 

$

111,419

 

 

$

122,551

 

Minus - Cost of product sales, including depreciation

   and amortization expense

 

 

20,621

 

 

 

20,799

 

 

 

81,006

 

 

 

96,686

 

GAAP Product gross profit

 

$

7,762

 

 

$

6,889

 

 

$

30,413

 

 

$

25,865

 

Plus - Depreciation and amortization expense

 

 

519

 

 

 

718

 

 

 

2,629

 

 

 

3,242

 

Non-GAAP Product gross profit

 

$

8,281

 

 

$

7,607

 

 

$

33,042

 

 

$

29,107

 

GAAP Product Gross Margin

 

 

27.3

%

 

 

24.9

%

 

 

27.3

%

 

 

21.1

%

Non-GAAP Product Gross Margin

 

 

29.2

%

 

 

27.5

%

 

 

29.7

%

 

 

23.8

%

 

ORBCOMM publicly reports its financial information in accordance with accounting principles generally accepted in the United States of America (“US GAAP”). To facilitate external analysis of the Company’s operating performance, ORBCOMM also presents financial information that are considered “non-GAAP financial measures” under Regulation G and related reporting

9

 


 

requirements promulgated by the U.S. Securities and Exchange Commission. Non-GAAP measures should be considered in addition to, and not as a substitute for, or superior to, Net Income or other measures of financial performance prepared in accordance with GAAP and may be different than those presented by other companies. EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Non-GAAP Service Gross Margin and Non-GAAP Product Gross Margin are not performance measures calculated in accordance with GAAP and are therefore considered non-GAAP measures. Reconciliation tables are presented above.

 

The Company’s outlook for 2020 includes non-GAAP measures, such as Adjusted EBITDA Margin, which exclude charges or credits not indicative of core operations, which may include but not be limited to stock-based compensation expense, acquisition-related and integration costs, impairment loss, and other significant items that currently cannot be predicted. The exact amount of these charges or credits are not currently determinable, but may be significant. Accordingly, the Company is unable to provide equivalent reconciliations from GAAP to non-GAAP for these forward-looking non-GAAP financial measures.

 

EBITDA is defined as earnings attributable to ORBCOMM Inc. before interest income (expense), provision for income taxes, depreciation and amortization, and loss on debt extinguishment. ORBCOMM believes EBITDA is useful to its management and investors in evaluating operating performance because it is one of the primary measures used to evaluate the economic productivity of the Company’s operations, including its ability to obtain and maintain its customers, its ability to operate its business effectively, the efficiency of its employees and the profitability associated with their performance. It also helps ORBCOMM’s management and investors to meaningfully evaluate and compare the results of the Company’s operations from period to period on a consistent basis by removing the impact of its financing transactions and the depreciation and amortization impact of capital investments from its operating results. In addition, ORBCOMM management uses EBITDA in presentations to its board of directors to enable it to have the same measurement of operating performance used by management and for planning purposes, including the preparation of the annual operating budget.

 

The Company also believes that Adjusted EBITDA, defined as EBITDA adjusted for stock-based compensation expense, noncontrolling interests, impairment loss, and acquisition-related and integration costs, is useful to investors to evaluate the Company’s core operating results and financial performance because it excludes items that are significant non-cash or non-recurring expenses reflected in the Condensed Consolidated Statements of Operations. Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by Total Revenues.

 

Non-GAAP Service Gross Margin is defined as Non-GAAP Service Gross Profit divided by Service Revenue. Non-GAAP Service Gross Profit is defined as Service Revenue, minus costs of services (including depreciation and amortization expense) plus depreciation and amortization expense. Non-GAAP Product Gross Margin is defined as Non-GAAP Product Gross Profit divided by Product Sales. Non-GAAP Product Gross Profit is defined as Product Sales, minus cost of product (including depreciation and amortization expense) plus depreciation and amortization expense. The Company believes that Non-GAAP Service Gross Margin and Non-GAAP Product Gross Margin are useful to evaluate and compare the results of the Company’s operations from period to period on a consistent basis by removing the depreciation and amortization impact of capital investments from its operating results.

10