Schedule of Impact of New Accounting Pronouncements |
The following table presents the effect of the adoption of ASU 2014-09 on our consolidated balance sheet as of June 30, 2018 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2018 |
|
Without ASC 606 Adoption |
|
Effect of change Increase/ (Decrease) |
|
As Reported |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
37,403 |
|
|
— |
|
|
$ |
37,403 |
|
Restricted cash |
5,390 |
|
|
— |
|
|
5,390 |
|
Accounts receivable, net |
105,054 |
|
|
(1,639 |
) |
|
103,415 |
|
Inventories |
32,719 |
|
|
— |
|
|
32,719 |
|
Prepaid expenses |
16,949 |
|
|
— |
|
|
16,949 |
|
Other current assets |
21,482 |
|
|
— |
|
|
21,482 |
|
TOTAL CURRENT ASSETS |
218,997 |
|
|
(1,639 |
) |
|
217,358 |
|
Content library |
8,101 |
|
|
— |
|
|
8,101 |
|
Property, plant and equipment |
190,716 |
|
|
— |
|
|
190,716 |
|
Goodwill |
159,610 |
|
|
— |
|
|
159,610 |
|
Intangible assets, net |
101,659 |
|
|
— |
|
|
101,659 |
|
Equity method investments |
135,430 |
|
|
— |
|
|
135,430 |
|
Other non-current assets |
8,284 |
|
|
3,319 |
|
|
11,603 |
|
TOTAL ASSETS |
$ |
822,797 |
|
|
1,680 |
|
|
$ |
824,477 |
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
$ |
189,851 |
|
|
(1,620 |
) |
|
$ |
188,231 |
|
Deferred revenue |
8,347 |
|
|
125 |
|
|
8,472 |
|
Current portion of long-term debt |
19,595 |
|
|
— |
|
|
19,595 |
|
Other current liabilities |
9,661 |
|
|
— |
|
|
9,661 |
|
TOTAL CURRENT LIABILITIES |
227,454 |
|
|
(1,495 |
) |
|
225,959 |
|
Deferred revenue, non-current |
1,089 |
|
|
— |
|
|
1,089 |
|
Long-term debt |
633,527 |
|
|
— |
|
|
633,527 |
|
Deferred tax liabilities |
8,590 |
|
|
— |
|
|
8,590 |
|
Other non-current liabilities |
34,455 |
|
|
— |
|
|
34,455 |
|
TOTAL LIABILITIES |
905,115 |
|
|
(1,495 |
) |
|
903,620 |
|
|
|
|
|
|
|
Preferred stock |
— |
|
|
— |
|
|
— |
|
Common stock |
10 |
|
|
— |
|
|
10 |
|
Treasury stock |
(30,659 |
) |
|
— |
|
|
(30,659 |
) |
Additional paid-in capital |
809,369 |
|
|
— |
|
|
809,369 |
|
Subscriptions receivable |
(591 |
) |
|
— |
|
|
(591 |
) |
Prior year accumulated deficit |
(773,791 |
) |
|
933 |
|
|
(772,858 |
) |
Current year retained deficit |
(86,435 |
) |
|
2,242 |
|
|
(84,193 |
) |
Accumulated other comprehensive loss |
(221 |
) |
|
— |
|
|
(221 |
) |
TOTAL STOCKHOLDERS' DEFICIT |
(82,318 |
) |
|
3,175 |
|
|
(79,143 |
) |
TOTAL LIABILTIES & STOCKHOLDERS' DEFICIT |
$ |
822,797 |
|
|
1,680 |
|
|
$ |
824,477 |
|
The following table presents the effect of the adoption of ASU 2014-09 on our condensed consolidated statements of operations for the three months ended June 30, 2018 (in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2018 |
|
Without ASC 606 Adoption |
|
Effect of change Increase/ (Decrease) |
|
As Reported |
Revenue: |
|
|
|
|
|
Licensing and services |
$ |
156,123 |
|
|
305 |
|
|
$ |
156,428 |
|
Equipment |
9,534 |
|
|
— |
|
|
9,534 |
|
Total revenue |
165,657 |
|
|
305 |
|
|
165,962 |
|
Cost of Sales |
|
|
|
|
|
Cost of sales: |
|
|
|
|
|
Licensing and services |
122,720 |
|
|
(416 |
) |
|
122,304 |
|
Equipment |
4,405 |
|
|
22 |
|
|
4,427 |
|
Total cost of sales |
127,125 |
|
|
(394 |
) |
|
126,731 |
|
Gross Margin |
38,532 |
|
|
699 |
|
|
39,231 |
|
Operating expenses: |
|
|
|
|
|
Sales and marketing |
10,840 |
|
|
37 |
|
|
10,877 |
|
Product development |
11,494 |
|
|
(1,622 |
) |
|
9,872 |
|
General and administrative |
29,799 |
|
|
— |
|
|
29,799 |
|
Provision for legal settlements |
(141 |
) |
|
— |
|
|
(141 |
) |
Amortization of intangible assets |
10,357 |
|
|
— |
|
|
10,357 |
|
Total operating expenses |
62,349 |
|
|
(1,585 |
) |
|
60,764 |
|
Loss from operations |
(23,817 |
) |
|
2,284 |
|
|
(21,533 |
) |
Other income (expense): |
|
|
|
|
|
|
Interest expense, net |
(19,755 |
) |
|
— |
|
|
(19,755 |
) |
Income from equity method investments |
428 |
|
|
— |
|
|
428 |
|
Change in fair value of derivatives |
(655 |
) |
|
— |
|
|
(655 |
) |
Other expense, net |
(673 |
) |
|
— |
|
|
(673 |
) |
Loss before income taxes |
(44,472 |
) |
|
2,284 |
|
|
(42,188 |
) |
Income tax expense |
3,722 |
|
|
— |
|
|
3,722 |
|
Net loss |
$ |
(48,194 |
) |
|
2,284 |
|
|
$ |
(45,910 |
) |
|
|
|
|
|
|
Net loss per share – basic and diluted |
(0.53 |
) |
|
|
|
(0.50 |
) |
Weighted average shares outstanding – basic and diluted |
$ |
91,057 |
|
|
|
|
$ |
91,057 |
|
The following table presents the effect of the adoption of ASU 2014-09 on our condensed consolidated statements of operations for the six months ended June 30, 2018 (in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2018 |
|
Without ASC 606 Adoption |
|
Effect of change Increase/ (Decrease) |
|
As Reported |
Revenue: |
|
|
|
|
|
Licensing and services |
$ |
303,306 |
|
|
(352 |
) |
|
$ |
302,954 |
|
Equipment |
19,505 |
|
|
— |
|
|
19,505 |
|
Total revenue |
322,811 |
|
|
(352 |
) |
|
322,459 |
|
Cost of Sales |
|
|
|
|
|
|
Cost of sales: |
|
|
|
|
|
|
Licensing and services |
235,653 |
|
|
(858 |
) |
|
234,795 |
|
Equipment |
10,371 |
|
|
44 |
|
|
10,415 |
|
Total cost of sales |
246,024 |
|
|
(814 |
) |
|
245,210 |
|
Gross Margin |
76,787 |
|
|
462 |
|
|
77,249 |
|
Operating expenses: |
|
|
|
|
|
|
Sales and marketing |
20,477 |
|
|
15 |
|
|
20,492 |
|
Product development |
20,001 |
|
|
(1,795 |
) |
|
18,206 |
|
General and administrative |
68,235 |
|
|
— |
|
|
68,235 |
|
Provision for legal settlements |
375 |
|
|
— |
|
|
375 |
|
Amortization of intangible assets |
20,920 |
|
|
— |
|
|
20,920 |
|
Total operating expenses |
130,008 |
|
|
(1,780 |
) |
|
128,228 |
|
Loss from operations |
(53,221 |
) |
|
2,242 |
|
|
(50,979 |
) |
Other income (expense): |
|
|
|
|
|
|
Interest expense, net |
(35,352 |
) |
|
— |
|
|
(35,352 |
) |
Income from equity method investments |
1,589 |
|
|
— |
|
|
1,589 |
|
Change in fair value of derivatives |
(91 |
) |
|
— |
|
|
(91 |
) |
Other expense, net |
(347 |
) |
|
— |
|
|
(347 |
) |
Loss before income taxes |
(87,422 |
) |
|
2,242 |
|
|
(85,180 |
) |
Income tax benefit |
(987 |
) |
|
— |
|
|
(987 |
) |
Net loss |
$ |
(86,435 |
) |
|
2,242 |
|
|
$ |
(84,193 |
) |
|
|
|
|
|
|
Net loss per share – basic and diluted |
$ |
(0.95 |
) |
|
|
|
$ |
(0.93 |
) |
Weighted average shares outstanding – basic and diluted |
90,925 |
|
|
|
|
90,925 |
|
|
Schedule of Disaggregation of Revenue |
The following table represents a disaggregation of our revenue from contracts with customers for the three and six months ended June 30, 2018 and 2017 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
2018 |
|
2017 |
|
2018 |
|
2017 |
Revenue: |
|
|
|
|
|
|
|
Media & Content |
|
|
|
|
|
|
|
Licensing & Services |
$ |
83,455 |
|
|
$ |
74,566 |
|
|
$ |
158,369 |
|
|
$ |
150,945 |
|
Total Media & Content |
83,455 |
|
|
74,566 |
|
|
158,369 |
|
|
150,945 |
|
|
|
|
|
|
|
|
|
Connectivity |
|
|
|
|
|
|
|
Aviation Services |
$ |
29,423 |
|
|
$ |
29,439 |
|
|
$ |
58,749 |
|
|
$ |
57,634 |
|
Aviation Equipment |
6,712 |
|
|
7,154 |
|
|
14,310 |
|
|
13,718 |
|
Maritime & Land Services |
43,550 |
|
|
42,143 |
|
|
85,836 |
|
|
81,211 |
|
Maritime & Land Equipment |
2,822 |
|
|
2,440 |
|
|
5,195 |
|
|
4,826 |
|
Total Connectivity |
82,507 |
|
|
81,176 |
|
|
164,090 |
|
|
157,389 |
|
|
|
|
|
|
|
|
|
Total revenue |
$ |
165,962 |
|
|
155,742 |
|
|
$ |
322,459 |
|
|
$ |
308,334 |
|
|