Gilat Satellite Networks Ltd.
|
||
(Registrant)
|
||
Dated November 14, 2012
|
By: /s/ Alon Levy
|
|
Alon Levy
|
||
Corporate Secretary
|
|
-
|
Strategic Appointment of Michael Barthlow to Strengthen US Sales Efforts;
|
|
-
|
Raysat E-7000 Low-Profile Antenna System Taking Center Stage in the Broadcast of Live Video Footage from Emerging World Events as They Happen;
|
|
-
|
Gilat’s Spacenet Equipped its 10,000th Dollar General Store with Advanced SkyEdge VSAT Technology;
|
|
-
|
First Ka-Band VSAT Order Received from One of Europe’s Largest Satellite Broadband ISPs as Part of SES Broadband Services’ Consumer Rollout;
|
|
-
|
Enhancement of SkyEdge VSAT Platform’s Disaster Recovery Capabilities with Automated Dual IPSec.
|
Contact:
Phil Carlson / Josh Dver, KCSA
pcarlson@kcsa.com / jdver@kcsa.com
1 (212) 896 1233 / 1239
|
David Leichner, Gilat Satellite Networks Ltd.
davidle@gilat.com
(972) 3 925 2321
|
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||
US dollars in thousands
|
September 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
61,026 | 56,231 | ||||||
Short-term restricted cash
|
2,453 | 7,034 | ||||||
Restricted cash held by trustees
|
7,752 | 1,549 | ||||||
Trade receivables, net
|
61,719 | 51,654 | ||||||
Inventories
|
27,913 | 31,933 | ||||||
Other current assets
|
28,781 | 25,767 | ||||||
Total current assets
|
189,644 | 174,168 | ||||||
LONG-TERM INVESTMENTS AND RECEIVABLES:
|
||||||||
Long-term restricted cash
|
1,152 | 2,025 | ||||||
Severance pay fund
|
9,233 | 9,722 | ||||||
Long-term trade receivables, receivables in respect of capital
|
||||||||
leases and other receivables
|
19,367 | 20,219 | ||||||
Total long-term investments and receivables
|
29,752 | 31,966 | ||||||
PROPERTY AND EQUIPMENT, NET
|
96,075 | 100,926 | ||||||
INTANGIBLE ASSETS, NET
|
46,010 | 49,927 | ||||||
GOODWILL
|
89,691 | 89,691 | ||||||
TOTAL ASSETS
|
451,172 | 446,678 |
GILAT SATELLITE NETWORKS LTD.
|
||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||
US dollars in thousands
|
September 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Unaudited
|
||||||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term bank credit
|
4,161 | 2,971 | ||||||
Current maturities of long-term loans and convertible notes
|
22,299 | 19,092 | ||||||
Trade payables
|
26,249 | 25,477 | ||||||
Accrued expenses
|
22,988 | 25,609 | ||||||
Short-term advances from customer, held by trustees
|
4,487 | 1,551 | ||||||
Other current liabilities
|
33,756 | 36,764 | ||||||
Total current liabilities
|
113,940 | 111,464 | ||||||
LONG-TERM LIABILITIES:
|
||||||||
Accrued severance pay
|
9,193 | 9,445 | ||||||
Long-term loans, net
|
41,668 | 40,353 | ||||||
Other long-term liabilities
|
22,010 | 25,341 | ||||||
Total long-term liabilities
|
72,871 | 75,139 | ||||||
COMMITMENTS AND CONTINGENCIES
|
||||||||
EQUITY:
|
||||||||
Share capital - ordinary shares of NIS 0.2 par value
|
1,900 | 1,882 | ||||||
Additional paid in capital
|
868,928 | 867,098 | ||||||
Accumulated other comprehensive income
|
1,869 | 541 | ||||||
Accumulated deficit
|
(608,336 | ) | (609,446 | ) | ||||
Total equity
|
264,361 | 260,075 | ||||||
TOTAL LIABILITIES AND EQUITY
|
451,172 | 446,678 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||||||||
RECONCILIATION BETWEEN GAAP AND NON-GAAP STATEMENTS OF OPERATIONS
|
||||||||||||||||||
FOR COMPARATIVE PURPOSES
U.S. dollars in thousands (except per share data)
|
Three months ended
|
Three months ended
|
||||||||||||||||||||||||
September 30, 2012 | September 30, 2011 | ||||||||||||||||||||||||
GAAP
|
Adjustments (1)
|
Non-GAAP
|
GAAP
|
Adjustments (1)
|
Non-GAAP
|
||||||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||||||||
Revenues
|
89,009 | - | 89,009 | 83,862 | - | 83,862 | |||||||||||||||||||
Cost of revenues
|
60,588 | (1,661 | ) | 58,927 | 54,376 | (1,731 | ) | 52,645 | |||||||||||||||||
Gross profit
|
28,421 | 1,661 | 30,082 | 29,486 | 1,731 | 31,217 | |||||||||||||||||||
32 | % | 34 | % | 35 | % | 37 | % | ||||||||||||||||||
Research and development expenses:
|
|||||||||||||||||||||||||
Expenses incurred
|
7,699 | (114 | ) | 7,585 | 8,387 | (61 | ) | 8,326 | |||||||||||||||||
Less - grants
|
661 | - | 661 | 1,005 | - | 1,005 | |||||||||||||||||||
7,038 | (114 | ) | 6,924 | 7,382 | (61 | ) | 7,321 | ||||||||||||||||||
Selling and marketing expenses
|
9,346 | (345 | ) | 9,001 | 11,556 | (322 | ) | 11,234 | |||||||||||||||||
General and administrative expenses
|
8,840 | (384 | ) | 8,456 | 8,627 | (250 | ) | 8,377 | |||||||||||||||||
Operating income
|
3,197 | 2,504 | 5,701 | 1,921 | 2,364 | 4,285 | |||||||||||||||||||
Financial expenses, net
|
(412 | ) | - | (412 | ) | (1,081 | ) | - | (1,081 | ) | |||||||||||||||
Other income
|
- | - | - | 4,385 | (4,385 | ) | - | ||||||||||||||||||
Income before taxes on income
|
2,785 | 2,504 | 5,289 | 5,225 | (2,021 | ) | 3,204 | ||||||||||||||||||
Taxes on income (tax benefit)
|
(536 | ) | - | (536 | ) | 924 | - | 924 | |||||||||||||||||
Net income
|
3,321 | 2,504 | 5,825 | 4,301 | (2,021 | ) | 2,280 | ||||||||||||||||||
Basic net earnings per share
|
0.08 | 0.14 | 0.10 | 0.06 | |||||||||||||||||||||
Diluted net earnings per share
|
0.08 | 0.13 | 0.10 | 0.05 | |||||||||||||||||||||
Weighted average number of shares used in
|
|||||||||||||||||||||||||
computing net earnings per share:
|
|||||||||||||||||||||||||
Basic
|
41,462 | 41,462 | 40,990 | 40,990 | |||||||||||||||||||||
Diluted
|
42,302 | 43,807 | 41,949 | 42,832 | |||||||||||||||||||||
(1) Adjustments reflect the effect of non-cash stock options expenses as per ASC 718, amortization of intangible assets related to acquisition transactions and other income.
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||
Three months ended
|
Three months ended
|
||||||||||||||||||||||||
September 30, 2012
|
September 30, 2011
|
||||||||||||||||||||||||
Unaudited
|
Unaudited
|
||||||||||||||||||||||||
Non-cash stock-based compensation expenses:
|
|||||||||||||||||||||||||
Cost of Revenues
|
88 | 72 | |||||||||||||||||||||||
Research and development
|
114 | 61 | |||||||||||||||||||||||
Selling and marketing
|
116 | 95 | |||||||||||||||||||||||
General and administrative
|
384 | 250 | |||||||||||||||||||||||
702 | 478 | ||||||||||||||||||||||||
Amortization of intangible assets related to acquisition transactions:
|
|||||||||||||||||||||||||
Cost of Revenues
|
1,573 | 1,659 | |||||||||||||||||||||||
Selling and marketing
|
229 | 227 | |||||||||||||||||||||||
1,802 | 1,886 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||||||||
RECONCILIATION BETWEEN GAAP AND NON-GAAP STATEMENTS OF OPERATIONS
|
||||||||||||||||||
FOR COMPARATIVE PURPOSES
U.S. dollars in thousands (except per share data)
|
Nine months ended
|
Nine months ended
|
||||||||||||||||||||||||
September 30, 2012 | September 30, 2011 | ||||||||||||||||||||||||
GAAP
|
Adjustments (1)
|
Non-GAAP
|
GAAP
|
Adjustments (1)
|
Non-GAAP
|
||||||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||||||||
Revenues
|
250,935 | - | 250,935 | 245,597 | - | 245,597 | |||||||||||||||||||
Cost of revenues
|
170,796 | (4,948 | ) | 165,848 | 157,631 | (5,717 | ) | 151,914 | |||||||||||||||||
Gross profit
|
80,139 | 4,948 | 85,087 | 87,966 | 5,717 | 93,683 | |||||||||||||||||||
32 | % | 34 | % | 36 | % | 38 | % | ||||||||||||||||||
Research and development expenses:
|
|||||||||||||||||||||||||
Expenses incurred
|
24,274 | (243 | ) | 24,031 | 26,113 | (174 | ) | 25,939 | |||||||||||||||||
Less - grants
|
2,345 | - | 2,345 | 2,740 | - | 2,740 | |||||||||||||||||||
21,929 | (243 | ) | 21,686 | 23,373 | (174 | ) | 23,199 | ||||||||||||||||||
Selling and marketing expenses
|
30,097 | (973 | ) | 29,124 | 34,748 | (1,054 | ) | 33,694 | |||||||||||||||||
General and administrative expenses
|
25,114 | (1,020 | ) | 24,094 | 26,734 | (795 | ) | 25,939 | |||||||||||||||||
Costs related to acquisition transactions
|
- | - | - | 256 | (256 | ) | - |
Operating income
|
2,999 | 7,184 | 10,183 | 2,855 | 7,996 | 10,851 | |||||||||||||||||||
Financial expenses, net
|
(2,427 | ) | - | (2,427 | ) | (1,818 | ) | - | (1,818 | ) | |||||||||||||||
Other income
|
- | - | - | 6,211 | (6,211 | ) | - | ||||||||||||||||||
Income before taxes on income
|
572 | 7,184 | 7,756 | 7,248 | 1,785 | 9,033 | |||||||||||||||||||
Taxes on income (tax benefit)
|
(538 | ) | - | (538 | ) | 1,568 | - | 1,568 | |||||||||||||||||
Net income
|
1,110 | 7,184 | 8,294 | 5,680 | 1,785 | 7,465 | |||||||||||||||||||
Basic net earnings per share
|
0.03 | 0.20 | 0.14 | 0.18 | |||||||||||||||||||||
Diluted net earnings per share
|
0.03 | 0.19 | 0.14 | 0.17 | |||||||||||||||||||||
Weighted average number of shares used in
|
|||||||||||||||||||||||||
computing net earnings per share
|
|||||||||||||||||||||||||
Basic
|
41,346 | 41,346 | 40,868 | 40,868 | |||||||||||||||||||||
Diluted
|
42,224 | 43,355 | 42,059 | 42,925 | |||||||||||||||||||||
(1) Adjustments reflect the effect of non-cash stock options expenses as per ASC 718, costs related to acquisition transactions, amortization of intangible assets related to acquisition transactions and other income.
|
|||||||||||||||||||||||||
Nine months ended
|
Nine months ended
|
||||||||||||||||||||||||
September 30, 2012
|
September 30, 2011
|
||||||||||||||||||||||||
Unaudited
|
Unaudited
|
||||||||||||||||||||||||
Non-cash stock-based compensation expenses:
|
|||||||||||||||||||||||||
Cost of Revenues
|
230 | 226 | |||||||||||||||||||||||
Research and development
|
243 | 174 | |||||||||||||||||||||||
Selling and marketing
|
285 | 339 | |||||||||||||||||||||||
General and administrative
|
1,020 | 795 | |||||||||||||||||||||||
1,778 | 1,534 | ||||||||||||||||||||||||
Amortization of intangible assets related to acquisition transactions:
|
|||||||||||||||||||||||||
Cost of Revenues
|
4,718 | 5,491 | |||||||||||||||||||||||
Selling and marketing
|
688 | 715 | |||||||||||||||||||||||
5,406 | 6,206 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||
U.S. dollars in thousands (except per share data)
|
Nine months ended | Three months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Revenues
|
250,935 | 245,597 | 89,009 | 83,862 | ||||||||||||
Cost of revenues
|
170,796 | 157,631 | 60,588 | 54,376 | ||||||||||||
Gross profit
|
80,139 | 87,966 | 28,421 | 29,486 | ||||||||||||
Research and development expenses:
|
||||||||||||||||
Expenses incurred
|
24,274 | 26,113 | 7,699 | 8,387 | ||||||||||||
Less - grants
|
2,345 | 2,740 | 661 | 1,005 | ||||||||||||
21,929 | 23,373 | 7,038 | 7,382 | |||||||||||||
Selling and marketing expenses
|
30,097 | 34,748 | 9,346 | 11,556 | ||||||||||||
General and administrative expenses
|
25,114 | 26,734 | 8,840 | 8,627 | ||||||||||||
Costs related to acquisition transactions
|
- | 256 | - | - | ||||||||||||
Operating income
|
2,999 | 2,855 | 3,197 | 1,921 | ||||||||||||
Financial expenses, net
|
(2,427 | ) | (1,818 | ) | (412 | ) | (1,081 | ) | ||||||||
Other income
|
- | 6,211 | - | 4,385 | ||||||||||||
Income before taxes on income
|
572 | 7,248 | 2,785 | 5,225 | ||||||||||||
Taxes on income (tax benefit)
|
(538 | ) | 1,568 | (536 | ) | 924 | ||||||||||
Net income
|
1,110 | 5,680 | 3,321 | 4,301 | ||||||||||||
Basic net earnings per share
|
0.03 | 0.14 | 0.08 | 0.10 | ||||||||||||
Diluted net earnings per share
|
0.03 | 0.14 | 0.08 | 0.10 | ||||||||||||
Weighted average number of shares used in
|
||||||||||||||||
computing net earnings per share
|
||||||||||||||||
Basic
|
41,346 | 40,868 | 41,462 | 40,990 | ||||||||||||
Diluted
|
42,224 | 42,059 | 42,302 | 41,949 |
GILAT SATELLITE NETWORKS LTD.
|
|||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||||
US dollars in thousands
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
1,110 | 5,680 | 3,321 | 4,301 | ||||||||||||
Adjustments required to reconcile net income
|
||||||||||||||||
to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
16,591 | 18,051 | 5,893 | 5,682 | ||||||||||||
Gain from the sale of an investment accounted for at cost
|
- | (3,034 | ) | - | (3,034 | ) | ||||||||||
Stock-based compensation related to employees
|
1,778 | 1,534 | 702 | 478 | ||||||||||||
Accrued severance pay, net
|
238 | (264 | ) | (73 | ) | (71 | ) | |||||||||
Accrued interest and exchange rate differences on
|
||||||||||||||||
short and long-term restricted cash, net
|
(95 | ) | 231 | (26 | ) | 259 | ||||||||||
Exchange rate differences on long-term loans
|
9 | 150 | 133 | (372 | ) | |||||||||||
Capital loss from disposal of property and equipment
|
47 | 118 | 50 | 49 | ||||||||||||
Deferred income taxes
|
(1,079 | ) | 1,161 | (749 | ) | 791 | ||||||||||
Increase in trade receivables, net
|
(10,624 | ) | (2,907 | ) | (3,510 | ) | (2,926 | ) | ||||||||
Decrease (increase) in other assets (including short-term, long-term
|
||||||||||||||||
and deferred charges)
|
(2,326 | ) | (19,237 | ) | 3,102 | (303 | ) | |||||||||
Decrease (increase) in inventories
|
2,447 | (3,695 | ) | 2,842 | (2,709 | ) | ||||||||||
Increase (decrease) in trade payables
|
833 | 3,154 | (4,576 | ) | 3,578 | |||||||||||
Increase (decrease) in accrued expenses
|
(2,631 | ) | (564 | ) | 3,516 | 458 | ||||||||||
Increase (decrease) in advances from customer, held
|
||||||||||||||||
by trustees, net
|
2,936 | 1,609 | (2,066 | ) | 2,613 | |||||||||||
Decrease in other accounts payable and other long term liabilities
|
(5,744 | ) | (10,379 | ) | (25 | ) | (8,817 | ) | ||||||||
Net cash generated from (used in) operating activities
|
3,490 | (8,392 | ) | 8,534 | (23 | ) |
GILAT SATELLITE NETWORKS LTD.
|
|||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||||
US dollars in thousands
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Purchase of property and equipment
|
(3,428 | ) | (6,104 | ) | (1,262 | ) | (2,212 | ) | ||||||||
Proceeds from sale of an investment accounted for at cost
|
- | 3,034 | - | 3,034 | ||||||||||||
Investment in restricted cash held by trustees
|
(28,701 | ) | (6,320 | ) | (11,081 | ) | (6,320 | ) | ||||||||
Proceeds from restricted cash held by trustees
|
22,516 | 4,447 | 13,441 | 3,431 | ||||||||||||
Investment in restricted cash (including long-term)
|
(15,417 | ) | (14,731 | ) | (6,303 | ) | (2,589 | ) | ||||||||
Proceeds from restricted cash (including long-term)
|
20,877 | 16,969 | 6,253 | 2,878 | ||||||||||||
Proceeds from working capital adjustment to subsidiary purchase price
|
- | 1,465 | - | - | ||||||||||||
Acquisitions of subsidiaries, net of cash acquired
|
- | (1,867 | ) | - | - | |||||||||||
Purchase of intangible asset
|
(82 | ) | (26 | ) | (10 | ) | (5 | ) | ||||||||
Net cash generated from (used in) investing activities
|
(4,235 | ) | (3,133 | ) | 1,038 | (1,783 | ) | |||||||||
Cash flows from financing activities:
|
||||||||||||||||
Repayment of convertible notes
|
- | (394 | ) | - | - | |||||||||||
Issuance of restricted stock units and exercise of stock options
|
18 | 20 | 6 | 6 | ||||||||||||
Short-term bank credit, net
|
1,190 | 642 | (11 | ) | 917 | |||||||||||
Proceeds from long-term loans
|
10,000 | - | - | - | ||||||||||||
Repayment of long-term loans
|
(5,435 | ) | (1,047 | ) | (1,012 | ) | (195 | ) | ||||||||
Net cash generated from (used in) financing activities
|
5,773 | (779 | ) | (1,017 | ) | 728 | ||||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(233 | ) | (439 | ) | (69 | ) | (541 | ) | ||||||||
Increase (decrease) in cash and cash equivalents
|
4,795 | (12,743 | ) | 8,486 | (1,619 | ) | ||||||||||
Cash and cash equivalents at the beginning of the period
|
56,231 | 57,238 | 52,540 | 46,114 | ||||||||||||
Cash and cash equivalents at the end of the period
|
61,026 | 44,495 | 61,026 | 44,495 |
GILAT SATELLITE NETWORKS LTD.
|
||||||||||
CONDENSED EBITDA
|
||||||||||
US dollars in thousands
|
Nine months ended
September 30, |
Three months ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Operating income
|
2,999 | 2,855 | 3,197 | 1,921 | ||||||||||||
Add:
|
||||||||||||||||
Non-cash stock-based compensation expenses
|
1,778 | 1,534 | 702 | 478 | ||||||||||||
Costs related to acquisition transactions
|
- | 256 | - | - | ||||||||||||
Depreciation and amortization
|
16,591 | 18,051 | 5,893 | 5,682 | ||||||||||||
EBITDA
|
21,368 | 22,696 | 9,792 | 8,081 |