Basis of Presentation and Summary of Significant Accounting Policies (Tables)
|
9 Months Ended |
Sep. 30, 2015 |
Accounting Policies [Abstract] |
|
Schedule of Segment Reporting Information, by Segment |
Segment revenue, expenses and contribution profit for the three and nine month periods ended September 30, 2015 and 2014 derived from the Company's Content and Connectivity segments were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
2015 |
|
2014 |
|
Content |
|
Connectivity |
|
Consolidated |
|
Content |
|
Connectivity |
|
Consolidated |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
Licensing and services |
$ |
81,574 |
|
|
$ |
24,838 |
|
|
$ |
106,412 |
|
|
$ |
71,510 |
|
|
$ |
19,933 |
|
|
$ |
91,443 |
|
Equipment |
— |
|
|
3,702 |
|
|
3,702 |
|
|
— |
|
|
11,180 |
|
|
11,180 |
|
Total revenue |
81,574 |
|
|
28,540 |
|
|
110,114 |
|
|
71,510 |
|
|
31,113 |
|
|
102,623 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
Licensing and services |
53,995 |
|
|
14,654 |
|
|
68,649 |
|
|
50,596 |
|
|
13,428 |
|
|
64,024 |
|
Equipment |
— |
|
|
2,807 |
|
|
2,807 |
|
|
— |
|
|
9,594 |
|
|
9,594 |
|
Total cost of sales |
53,995 |
|
|
17,461 |
|
|
71,456 |
|
|
50,596 |
|
|
23,022 |
|
|
73,618 |
|
Contribution profit |
27,579 |
|
|
11,079 |
|
|
38,658 |
|
|
20,914 |
|
|
8,091 |
|
|
29,005 |
|
Other operating expenses |
|
|
|
|
42,039 |
|
|
|
|
|
|
37,019 |
|
Loss from operations |
|
|
|
|
$ |
(3,381 |
) |
|
|
|
|
|
$ |
(8,014 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
2015 |
|
2014 |
|
Content |
|
Connectivity |
|
Consolidated |
|
Content |
|
Connectivity |
|
Consolidated |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
Licensing and services |
$ |
227,037 |
|
|
$ |
71,602 |
|
|
$ |
298,639 |
|
|
$ |
206,641 |
|
|
$ |
53,735 |
|
|
$ |
260,376 |
|
Equipment |
— |
|
|
14,156 |
|
|
14,156 |
|
|
— |
|
|
26,360 |
|
|
26,360 |
|
Total revenue |
227,037 |
|
|
85,758 |
|
|
312,795 |
|
|
206,641 |
|
|
80,095 |
|
|
286,736 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
Licensing and services |
152,044 |
|
|
42,730 |
|
|
194,774 |
|
|
149,475 |
|
|
40,933 |
|
|
190,408 |
|
Equipment |
— |
|
|
12,191 |
|
|
12,191 |
|
|
— |
|
|
22,933 |
|
|
22,933 |
|
Total cost of sales |
152,044 |
|
|
54,921 |
|
|
206,965 |
|
|
149,475 |
|
|
63,866 |
|
|
213,341 |
|
Contribution profit |
74,993 |
|
|
30,837 |
|
|
105,830 |
|
|
57,166 |
|
|
16,229 |
|
|
73,395 |
|
Other operating expenses |
|
|
|
|
112,694 |
|
|
|
|
|
|
98,339 |
|
Loss from operations |
|
|
|
|
$ |
(6,864 |
) |
|
|
|
|
|
$ |
(24,944 |
) |
|
Schedule of Earnings Per Share, Basic and Diluted |
The computation for basic and diluted EPS was as follows (in thousands, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
Net income (loss) (numerator): |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(6,872 |
) |
|
$ |
(15,530 |
) |
|
$ |
2,684 |
|
|
$ |
(29,683 |
) |
Income allocable to non-controlling interests |
|
— |
|
|
— |
|
|
— |
|
|
194 |
|
Net (loss) income for basic EPS |
|
(6,872 |
) |
|
(15,530 |
) |
|
2,684 |
|
|
(29,877 |
) |
|
|
|
|
|
|
|
|
|
Less: adjustment for change in fair value on warrants liability for diluted EPS after assumed exercise of warrants liability |
|
— |
|
|
— |
|
|
13,866 |
|
|
— |
|
Net loss for dilutive EPS |
|
$ |
(6,872 |
) |
|
$ |
(15,530 |
) |
|
$ |
(11,182 |
) |
|
$ |
(29,877 |
) |
|
|
|
|
|
|
|
|
|
Shares (denominator): |
|
|
|
|
|
|
|
|
Weighted-average shares for basic EPS |
|
77,753 |
|
|
72,877 |
|
|
77,249 |
|
|
72,284 |
|
Effect of assumed exercise of warrants liability |
|
— |
|
|
— |
|
|
1,200 |
|
|
— |
|
Adjusted weighted-average shares for diluted EPS |
|
77,753 |
|
|
72,877 |
|
|
78,449 |
|
|
72,284 |
|
|
|
|
|
|
|
|
|
|
Basic (loss) earnings per share |
|
$ |
(0.09 |
) |
|
$ |
(0.21 |
) |
|
$ |
0.03 |
|
|
$ |
(0.41 |
) |
Diluted loss per share |
|
$ |
(0.09 |
) |
|
$ |
(0.21 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.41 |
) |
|
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share |
Weighted average securities not included in the calculation of diluted loss per share were as follow (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
Stock options |
|
3,545 |
|
|
4,434 |
|
|
3,004 |
|
|
1,816 |
|
Restricted stock units |
|
190 |
|
|
13 |
|
|
44 |
|
|
— |
|
Non-employees stock options |
|
— |
|
|
5 |
|
|
2 |
|
|
6 |
|
Equity warrants |
|
392 |
|
|
445 |
|
|
475 |
|
|
1,378 |
|
Liability warrants |
|
411 |
|
|
154 |
|
|
— |
|
|
1,958 |
|
Convertible notes |
|
4,447 |
|
|
— |
|
|
3,663 |
|
|
— |
|
|
Fair Value Measurements, Recurring and Nonrecurring |
The following tables summarize the Company's financial assets and liabilities measured at fair value on a recurring basis as of September 30, 2015, and December 31, 2014, respectively (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015 |
|
Quotes Prices in Active Markets (Level 1) |
|
Significant Other Observable Inputs (Level 2) |
|
Significant Other Unobservable Inputs (Level 3) |
Earn-out liability (1) |
$ |
14,132 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
14,132 |
|
Global Eagle warrants (2)
|
26,140 |
|
|
26,140 |
|
|
— |
|
|
— |
|
Total financial liabilities |
$ |
40,272 |
|
|
$ |
26,140 |
|
|
$ |
— |
|
|
$ |
14,132 |
|
(1) Includes $14.1 million earn-out liability for WOI, assets of RMG, NavAero and masFlight assumed in business combinations.
(2) Includes 7,083,978 public warrants at September 30, 2015.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014 |
|
Quotes Prices in Active Markets (Level 1) |
|
Significant Other Observable Inputs (Level 2) |
|
Significant Other Unobservable Inputs (Level 3) |
Earn-out liability (1)
|
$ |
1,710 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,710 |
|
Global Eagle warrants (2)
|
52,671 |
|
|
52,671 |
|
|
— |
|
|
— |
|
Total financial liabilities |
$ |
54,381 |
|
|
$ |
52,671 |
|
|
$ |
— |
|
|
$ |
1,710 |
|
(1) Includes $1.7 million earn-out liability for EIM, a subsidiary of AIA, assumed in the Business Combination.
(2) Includes 10,148,508 public warrants as of December 31, 2014.
|
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation |
The following table presents the fair value roll-forward reconciliation of level 3 assets and liabilities measured at fair value basis for the period ended September 30, 2015 (in thousands):
|
|
|
|
|
|
Earn-Out Liability |
Balance, December 31, 2014 |
$ |
1,710 |
|
Fair value of earn-out liability assumed in 2015 acquisitions |
14,132 |
|
Payment of 2014 EIM earn-out liability |
(1,519 |
) |
Non-cash adjustment to 2014 EIM earn-out liability |
(191 |
) |
Balance, September 30, 2015 |
$ |
14,132 |
|
|
Fair Value, by Balance Sheet Grouping |
The following table shows the carrying amounts, which approximate the fair values, of the Company's financial liabilities in the condensed consolidated financial statements at September 30, 2015 and December 31, 2014, respectively (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2015 |
|
December 31, 2014 |
|
Carrying Amount |
|
Fair Value |
|
Carrying Amount |
|
Fair Value |
Convertible senior notes (1)
|
$ |
69,836 |
|
|
$ |
74,267 |
|
|
$ |
— |
|
|
$ |
— |
|
Notes payable |
$ |
2,433 |
|
|
$ |
2,433 |
|
|
$ |
3,015 |
|
|
$ |
3,015 |
|
(1) The fair value of the convertible senior notes is inclusive of the conversion feature, which was originally allocated for reporting purposes at $13.0 million, and is included in the condensed consolidated balance sheets within "Additional paid-in capital" (see Note 12).
|