Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
58K characters. Original on sec.gov · Markdown
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
Year Ended December 31, 2020 Compared to the Year Ended December 31, 2019
The following table presents our consolidated results of operations for the year ended December 31, 2020 compared to the year ended December 31, 2019:
| For the years ended December 31, | Variance | |||||||||||||||||||||||||
| Statements of Operations Data (1) | 2020 | 2019 | Amount | % | ||||||||||||||||||||||
| Revenue: | ||||||||||||||||||||||||||
| Services and other revenue | $ | 1,682,304 | $ | 1,619,271 | $ | 63,033 | 3.9 | |||||||||||||||||||
| Equipment revenue | 205,603 | 266,810 | (61,207) | (22.9) | ||||||||||||||||||||||
| Total revenue | 1,887,907 | 1,886,081 | 1,826 | 0.1 | ||||||||||||||||||||||
| Costs and expenses: | ||||||||||||||||||||||||||
| Cost of sales - services and other | 577,943 | 561,353 | 16,590 | 3.0 | ||||||||||||||||||||||
| % of total services and other revenue | 34.4 | % | 34.7 | % | ||||||||||||||||||||||
| Cost of sales - equipment | 166,435 | 226,002 | (59,567) | (26.4) | ||||||||||||||||||||||
| % of total equipment revenue | 80.9 | % | 84.7 | % | ||||||||||||||||||||||
| Selling, general and administrative expenses | 474,912 | 509,145 | (34,233) | (6.7) | ||||||||||||||||||||||
| % of total revenue | 25.2 | % | 27.0 | % | ||||||||||||||||||||||
| Research and development expenses | 29,448 | 25,739 | 3,709 | 14.4 | ||||||||||||||||||||||
| % of total revenue | 1.6 | % | 1.4 | % | ||||||||||||||||||||||
| Depreciation and amortization | 525,011 | 490,765 | 34,246 | 7.0 | ||||||||||||||||||||||
| Impairment of long-lived assets | 1,685 | — | 1,685 | * | ||||||||||||||||||||||
| Total costs and expenses | 1,775,434 | 1,813,004 | (37,570) | (2.1) | ||||||||||||||||||||||
| Operating income (loss) | 112,473 | 73,077 | 39,396 | 53.9 | ||||||||||||||||||||||
| Other income (expense): | ||||||||||||||||||||||||||
| Interest income, net | 39,982 | 82,352 | (42,370) | (51.4) | ||||||||||||||||||||||
| Interest expense, net of amounts capitalized | (147,927) | (251,016) | 103,089 | (41.1) | ||||||||||||||||||||||
| Gains (losses) on investments, net | (31,306) | 28,912 | (60,218) | * | ||||||||||||||||||||||
| Equity in earnings (losses) of unconsolidated affiliates, net | (7,267) | (14,734) | 7,467 | (50.7) | ||||||||||||||||||||||
| Foreign currency transaction gains (losses), net | 6,015 | (11,590) | 17,605 | * | ||||||||||||||||||||||
| Other, net | 195 | (166) | 361 | * | ||||||||||||||||||||||
| Total other income (expense), net | (140,308) | (166,242) | 25,934 | (15.6) | ||||||||||||||||||||||
| Income (loss) from continuing operations before income taxes | (27,835) | (93,165) | 65,330 | (70.1) | ||||||||||||||||||||||
| Income tax benefit (provision), net | (24,069) | (20,488) | (3,581) | 17.5 | ||||||||||||||||||||||
| Net income (loss) from continuing operations | (51,904) | (113,653) | 61,749 | (54.3) | ||||||||||||||||||||||
| Net income (loss) from discontinued operations | — | 39,401 | (39,401) | (100.0) | ||||||||||||||||||||||
| Net income (loss) | (51,904) | (74,252) | 22,348 | (30.1) | ||||||||||||||||||||||
| Less: Net loss (income) attributable to non-controlling interests | 11,754 | 11,335 | 419 | 3.7 | ||||||||||||||||||||||
| Net income (loss) attributable to EchoStar Corporation common stock | $ | (40,150) | $ | (62,917) | $ | 22,767 | (36.2) | |||||||||||||||||||
| Other data: | ||||||||||||||||||||||||||
| EBITDA (2) | $ | 616,875 | $ | 577,599 | $ | 39,276 | 6.8 | |||||||||||||||||||
| Subscribers, end of period | 1,564,000 | 1,477,000 | 87,000 | 5.9 |
- Percentage is not meaningful.
(1) An explanation of our key metrics is included in Explanation of Key Metrics and Other Items.
(2) A reconciliation of EBITDA to Net income (loss), the most directly comparable U.S. GAAP measure in our Consolidated Financial Statements, is included in Results of Operations. For further information on our use of EBITDA, see Explanation of Key Metrics and Other Items.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
The following discussion relates to our results of operations for the years ended December 31, 2020 and 2019.
Services and other revenue. Services and other revenue totaled $1.7 billion for the year ended December 31, 2020, an increase of $63.0 million, or 3.9%, as compared to 2019.
-
Services and other revenue from our Hughes segment for the year ended December 31, 2020 increased by $69.2 million, or 4.4%, to $1.7 billion compared to 2019. The increase was primarily attributable to increases in sales of broadband services to our consumer customers of $109.3 million, partially offset by a decrease in sales of services to our enterprise customers of $35.9 million. These variances reflect the negative impact of exchange rate fluctuations of $35.6 million, primarily attributable to our consumer customers.
-
Services and other revenue from our Corporate and Other segment for the year ended December 31, 2020 decreased by $7.3 million, or 43.0%, to $9.7 million compared to 2019, primarily attributable to a decrease in income from certain real estate previously leased to DISH Network and transferred as part of the BSS Transaction.
Equipment revenue. Equipment revenue totaled $205.6 million for the year ended December 31, 2020, a decrease of $61.2 million, or 22.9%, as compared to 2019. The decrease was primarily attributable to $43.2 million related to the bankruptcy of a certain customer and $38.9 million decreased sales to our international enterprise customers, partially offset by $24.7 million increased sales to our domestic enterprise customers. These variances reflect the negative impact of exchange rate fluctuations of $3.5 million, primarily attributable to our enterprise customers.
Cost of sales - services and other. Cost of sales - services and other totaled $577.9 million for the year ended December 31, 2020, an increase of $16.6 million, or 3.0%, as compared to 2019. The increase was primarily attributable to the corresponding increase in services and other revenue.
Cost of sales - equipment. Cost of sales - equipment totaled $166.4 million for the year ended December 31, 2020, a decrease of $59.6 million, or 26.4%, as compared to 2019. The decrease was primarily attributable to the corresponding reduction in equipment revenue.
Selling, general and administrative expenses. Selling, general and administrative expenses totaled $474.9 million for the year ended December 31, 2020, a decrease of $34.2 million, or 6.7%, as compared to 2019. The decrease was primarily attributable to expenses related to the license fee dispute in India of $9.4 million in 2019, certain legal proceedings of $25.7 million in 2019, and decreased sales and marketing expenses of $6.4 million in 2020, partially offset by increases in other general and administrative expenses of $7.3 million in 2020.
Depreciation and amortization. Depreciation and amortization expenses totaled $525.0 million for the year ended December 31, 2020, an increase of $34.2 million, or 7.0%, as compared to 2019. The increase was primarily attributable to increases in depreciation expense of $21.8 million relating to our customer premises equipment and $13.4 million relating to the depreciation of assets acquired in the Yahsat Brazil JV Transaction of which $7.9 million are related to non-recurring accelerated depreciation of assets that were scheduled for replacement after the Yahsat Brazil JV Transaction.
Impairment of long-lived assets. Impairment of long-lived assets totaled $1.7 million for the year ended December 31, 2020, attributable to an impairment loss related to our nano-satellites which experienced technical anomalies following launch.
Interest income, net. Interest income, net totaled $40.0 million for the year ended December 31, 2020, a decrease of $42.4 million, or 51.4%, as compared to 2019, primarily attributable to decreases in the yield on our marketable investment securities and lower cash balances.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
Interest expense, net of amounts capitalized. Interest expense, net of amounts capitalized totaled $147.9 million for the year ended December 31, 2020, a decrease of $103.1 million, or 41.1%, as compared to 2019. The decrease was primarily attributable to a decrease of $29.0 million in interest expense and in amortization of deferred financing cost as a result of the purchase and maturity in June 2019 of our 6 1/2% Senior Secured Notes due in 2019, a decrease of $66.1 million of interest expense related to the license fee dispute in India, a decrease of $4.1 million related to a certain legal proceeding in 2019 and an increase of $4.8 million in capitalized interest in 2020 relating to the construction of the EchoStar XXIV satellite and its related infrastructure.
Gains (losses) on investments, net. Gains (losses) on investments, net totaled $31.3 million in losses for the year ended December 31, 2020, as compared to $28.9 million in gains for the year ended December 31, 2019, a negative change of $60.2 million. The change was primarily attributable to $69.0 million of net negative variances on marketable investment securities compared to 2019, partially offset by an $6.9 million loss in Other Equity Investments in 2020.
Equity in earnings (losses) of unconsolidated affiliates, net. Equity in earnings (losses) of unconsolidated affiliates, net totaled $7.3 million in losses for the year ended December 31, 2020, a decrease in losses of $7.5 million, or 50.7%, as compared to 2019. The decrease in losses was related to decreased losses from our investments in our equity method investees.
Foreign currency transaction gains (losses), net. Foreign currency transaction gains (losses), net totaled $6.0 million in gains for the year ended December 31, 2020, as compared to $11.6 million in losses for the year ended December 31, 2019, a positive change of $17.6 million. The change was due to the net weakening of the U.S. dollar against certain foreign currencies in 2020 compared to 2019.
Income tax benefit (provision), net. Income tax benefit (provision), net was $(24.1) million for the year ended December 31, 2020, as compared to $(20.5) million for the year ended December 31, 2019. Our effective income tax rate was (86.5)% and (59.8)% for the years ended December 31, 2020 and 2019, respectively. The variations in our effective tax rate from the U.S. federal statutory rate for the year ended December 31, 2020 were primarily due to the increase in our valuation allowance associated with certain foreign losses, permanent book tax differences and the impact of state and local taxes, partially offset by the change in net losses that are capital in nature and research and experimentation credits. The variations in our current year effective tax rate from the U.S. federal statutory rate for the year ended December 31, 2019 were primarily due to the increase in our valuation allowance associated with certain foreign losses and by the impact of state and local taxes partially offset by the change in net unrealized gains that are capital in nature and research and experimentation credits.
Net income (loss) attributable to EchoStar Corporation common stock. The following table reconciles the change in Net income (loss) attributable to EchoStar Corporation common stock:
| Amounts | ||||||||
| Net income (loss) attributable to EchoStar Corporation for the year ended December 31, 2019 | $ | (62,917) | ||||||
| Decrease (increase) in interest expense, net of amounts capitalized | 103,089 | |||||||
| Increase (decrease) in operating income (loss), including depreciation and amortization | 39,396 | |||||||
| Increase (decrease) in foreign currency transaction gains (losses), net | 17,605 | |||||||
| Decrease (increase) in equity in earnings (losses) of unconsolidated affiliates, net | 7,467 | |||||||
| Decrease (increase) in net loss (income) attributable to non-controlling interests | 419 | |||||||
| Increase (decrease) in other, net | 361 | |||||||
| Decrease (increase) in income tax benefit (provision), net | (3,581) | |||||||
| Increase (decrease) in net income (loss) from discontinued operations | (39,401) | |||||||
| Increase (decrease) in interest income, net | (42,370) | |||||||
| Increase (decrease) in gains (losses) on investments, net | (60,218) | |||||||
| Net income (loss) attributable to EchoStar Corporation for the year ended December 31, 2020 | $ | (40,150) |
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
EBITDA. EBITDA is a non-GAAP financial measure and is described under Explanation of Key Metrics and Other Items below. The following table reconciles EBITDA to Net income (loss), the most directly comparable U.S. GAAP measure in our Consolidated Financial Statements:
| For the years ended December 31, | Variance | |||||||||||||||||||||||||
| 2020 | 2019 | Amounts | % | |||||||||||||||||||||||
| Net income (loss) | $ | (51,904) | $ | (74,252) | $ | 22,348 | (30.1) | |||||||||||||||||||
| Interest income, net | (39,982) | (82,352) | 42,370 | (51.4) | ||||||||||||||||||||||
| Interest expense, net of amounts capitalized | 147,927 | 251,016 | (103,089) | (41.1) | ||||||||||||||||||||||
| Income tax provision (benefit), net | 24,069 | 20,488 | 3,581 | 17.5 | ||||||||||||||||||||||
| Depreciation and amortization | 525,011 | 490,765 | 34,246 | 7.0 | ||||||||||||||||||||||
| Net loss (income) from discontinued operations | — | (39,401) | 39,401 | (100.0) | ||||||||||||||||||||||
| Net loss (income) attributable to non-controlling interests | 11,754 | 11,335 | 419 | 3.7 | ||||||||||||||||||||||
| EBITDA | $ | 616,875 | $ | 577,599 | $ | 39,276 | 6.8 |
The following table reconciles the change in EBITDA:
| Amounts | ||||||||
| EBITDA for the year ended December 31, 2019 | $ | 577,599 | ||||||
| Increase (decrease) in operating income (loss), excluding depreciation and amortization | 73,642 | |||||||
| Increase (decrease) in foreign currency transaction gains (losses), net | 17,605 | |||||||
| Decrease (increase) in equity in earnings (losses) of unconsolidated affiliates, net | 7,467 | |||||||
| Decrease (increase) in net loss (income) attributable to non-controlling interests | 419 | |||||||
| Increase (decrease) in other, net | 361 | |||||||
| Increase (decrease) in gains (losses) on investments, net | (60,218) | |||||||
| EBITDA for the year ended December 31, 2020 | $ | 616,875 |
Segment Operating Results and Capital Expenditures
The following tables present our total revenue, capital expenditures and EBITDA by segment for the year ended December 31, 2020, as compared to the year ended December 31, 2019:
| Hughes | ESS | Corporate and Other | Consolidated Total | |||||||||||||||||||||||
| For the year ended December 31, 2020 | ||||||||||||||||||||||||||
| Total revenue | $ | 1,860,834 | $ | 17,398 | $ | 9,675 | $ | 1,887,907 | ||||||||||||||||||
| Capital expenditures | 355,197 | 41 | 53,560 | 408,798 | ||||||||||||||||||||||
| EBITDA | 727,608 | 7,873 | (118,606) | 616,875 | ||||||||||||||||||||||
| For the year ended December 31, 2019 | ||||||||||||||||||||||||||
| Total revenue | $ | 1,852,742 | $ | 16,257 | $ | 17,082 | $ | 1,886,081 | ||||||||||||||||||
| Capital expenditures | 308,781 | — | 109,293 | 418,074 | ||||||||||||||||||||||
| EBITDA | 625,660 | 6,994 | (55,055) | 577,599 |
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
Hughes Segment
| For the years ended December 31, | Variance | ||||||||||||||||||||||||||||
| 2020 | 2019 | Amount | % | ||||||||||||||||||||||||||
| Total revenue | $ | 1,860,834 | $ | 1,852,742 | $ | 8,092 | 0.4 | ||||||||||||||||||||||
| Capital expenditures | 355,197 | 308,781 | 46,416 | 15.0 | |||||||||||||||||||||||||
| EBITDA | 727,608 | 625,660 | 101,948 | 16.3 |
Total revenue was $1.9 billion for the year ended December 31, 2020, an increase of $8.1 million, or 0.4%, as compared to 2019. Services and other revenue increased primarily due to increases in sales of broadband services to our consumer customers of $109.3 million, partially offset by a decrease in sales of services to our enterprise customers of $35.9 million. These variances reflect the negative impact of exchange rate fluctuations of $35.6 million, primarily attributable to our consumer customers. Equipment revenue decreased primarily due to $43.2 million related to the bankruptcy of a certain customer and $38.9 million decreased sales to our international enterprise customers, partially offset by $24.7 million increased sales to our domestic enterprise customers. These variances reflect the negative impact of exchange rate fluctuations of $3.5 million, primarily attributable to our enterprise customers.
Capital expenditures were $355.2 million for the year ended December 31, 2020, an increase of $46.4 million, or 15.0%, as compared to 2019, primarily due to increases in expenditures associated with our consumer business and construction of our satellite-related ground infrastructure.
The following table reconciles the change in the Hughes Segment EBITDA:
| Amounts | ||||||||
| EBITDA for the year ended December 31, 2019 | $ | 625,660 | ||||||
| Increase (decrease) in operating income (loss), excluding depreciation and amortization | 80,562 | |||||||
| Increase (decrease) in foreign currency transaction gains (losses), net | 13,298 | |||||||
| Increase (decrease) in gains (losses) on investments, net | 8,770 | |||||||
| Decrease (increase) in net loss (income) attributable to non-controlling interests | 419 | |||||||
| Increase (decrease) in other, net | 255 | |||||||
| Decrease (increase) in equity in earnings (losses) of unconsolidated affiliates, net | (1,356) | |||||||
| EBITDA for the year ended December 31, 2020 | $ | 727,608 |
ESS Segment
| For the years ended December 31, | Variance | |||||||||||||||||||||||||
| 2020 | 2019 | Amounts | % | |||||||||||||||||||||||
| Total revenue | $ | 17,398 | $ | 16,257 | $ | 1,141 | 7.0 | |||||||||||||||||||
| Capital expenditures | 41 | — | 41 | * | ||||||||||||||||||||||
| EBITDA | 7,873 | 6,994 | 879 | 12.6 |
- Percentage is not meaningful.
Total revenue was $17.4 million for the year ended December 31, 2020, an increase of $1.1 million, or 7.0%, as compared to 2019, primarily due to an increase in transponder services provided to third parties.
EBITDA was $7.9 million for the year ended December 31, 2020, an increase of $0.9 million, or 12.6%, as compared to 2019, primarily due to the increase in overall ESS segment revenue.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
Corporate and Other Segment
| For the years ended December 31, | Variance | |||||||||||||||||||||||||
| 2020 | 2019 | Amounts | % | |||||||||||||||||||||||
| Total revenue | $ | 9,675 | $ | 17,082 | $ | (7,407) | (43.4) | |||||||||||||||||||
| Capital expenditures | 53,560 | 109,293 | (55,733) | (51.0) | ||||||||||||||||||||||
| EBITDA | (118,606) | (55,055) | (63,551) | * |
- Percentage is not meaningful.
Total revenue was $9.7 million for the year ended December 31, 2020, a decrease of $7.4 million, or 43.4%, as compared to 2019, which was primarily attributable to a decrease in income from certain real estate previously leased to DISH Network and transferred as part of the BSS Transaction.
Capital expenditures were $53.6 million for the year ended December 31, 2020, a decrease of $55.7 million, or 51.0%, as compared to 2019, primarily due to decreases in satellite expenditures on the EchoStar XXIV satellite.
The following table reconciles the change in the Corporate and Other Segment EBITDA:
| Amounts | ||||||||
| EBITDA for the year ended December 31, 2019 | $ | (55,055) | ||||||
| Decrease (increase) in equity in earnings (losses) of unconsolidated affiliates, net | 8,823 | |||||||
| Increase (decrease) in foreign currency transaction gains (losses), net | 4,306 | |||||||
| Increase (decrease) in other, net | 116 | |||||||
| Increase (decrease) in operating income (loss), excluding depreciation and amortization | (7,808) | |||||||
| Increase (decrease) in gains (losses) on investments, net | (68,988) | |||||||
| EBITDA for the year ended December 31, 2020 | $ | (118,606) |
LIQUIDITY AND CAPITAL RESOURCES
Cash, Cash Equivalents and Marketable Investment Securities
We consider all liquid investments purchased with an original maturity of 90 days or less to be cash equivalents. See Item 7A. Quantitative and Qualitative Disclosures about Market Risk in this Form 10-K for further discussion regarding our marketable investment securities.
As of December 31, 2021 and 2020, our cash, cash equivalents and marketable investment securities totaled $1.5 billion and $2.5 billion, respectively, of which $1.0 billion and $1.6 billion, respectively, we held as marketable investment securities, consisting of various debt and equity instruments including corporate bonds, corporate equity securities, government bonds and mutual funds.
The following discussion highlights our cash flow activities, which include results from continuing and discontinued operations, for the years ended December 31, 2021, 2020 and 2019.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
Cash Flow Activities
The following table summarizes our cash flows provided by (used for) operating, investing and financing activities, as reflected in the Consolidated Statement of Cash Flows:
| For the years ended December 31, | Variance | |||||||||||||||||||
| 2021 | 2020 | |||||||||||||||||||
| Operating activities | $ | 632,226 | $ | 534,388 | $ | 97,838 | ||||||||||||||
| Investing activities | 158,930 | (1,142,455) | 1,301,385 | |||||||||||||||||
| Financing activities | (1,147,345) | (15,620) | (1,131,725) | |||||||||||||||||
| Effect of exchange rates on cash and cash equivalents | (3,749) | (1,390) | (2,359) | |||||||||||||||||
| Net increase (decrease) in cash and cash equivalents | $ | (359,938) | $ | (625,077) | $ | 265,139 |
Cash flows provided by (used for) operating activities increased by $97.8 million primarily attributable to changes in net income (loss) of $114.6 million, gains (losses) on investments, net of $(100.8) million, foreign currency translation losses (gains), net of $18.6 million, deferred tax provision (benefit), net of $19.5 million, other-than-temporary impairment losses on equity method investments of $55.3 million, and changes in assets and liabilities, net of $(1.3) million.
Cash flows provided by (used for) investing activities increased by $1.3 billion primarily attributable to our marketable investment securities net activity, other investments net activity and an increase in expenditures for property and equipment.
Cash flows provided by (used for) financing activities decreased by $1.1 billion primarily attributable to the repurchase and maturity of our 7 5/8% Senior Unsecured Notes due 2021 of $(901.8) million and treasury share repurchases of $(261.4) million.
| For the years ended December 31, | Variance | |||||||||||||||||||
| 2020 | 2019 | |||||||||||||||||||
| Operating activities | $ | 534,388 | $ | 656,322 | $ | (121,934) | ||||||||||||||
| Investing activities | (1,142,455) | 821,958 | (1,964,413) | |||||||||||||||||
| Financing activities | (15,620) | (885,311) | 869,691 | |||||||||||||||||
| Effect of exchange rates on cash and cash equivalents | (1,390) | (575) | (815) | |||||||||||||||||
| Net increase (decrease) in cash and cash equivalents | $ | (625,077) | $ | 592,394 | $ | (1,217,471) |
Cash flows provided by (used for) operating activities decreased by $121.9 million primarily attributable to changes in net income (loss) of $22.3 million, depreciation and amortization of $63.2 million, gains (losses) on investments, net of $60.2 million, foreign currency translation losses (gains), net of $(17.6) million, deferred tax provision (benefit), net of $(14.4) million, and changes in assets and liabilities, net of $(80.0) million.
Cash flows provided by (used for) investing activities decreased by $2.0 billion primarily attributable to our marketable investment securities and other investments net activity and an increase in expenditures for property and equipment.
Cash flows provided by (used for) financing activities increased by $869.7 million primarily attributable cash outflows for the year ended December 31, 2019 of $920.9 million for the repurchase and maturity of our 6 1/2% Senior Secured Notes due 2019 and treasury share repurchases of $(43.5) million.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
Obligations and Future Capital Requirements
Contractual Obligations
The following table summarizes our contractual obligations as of December 31, 2021:
| Payments Due in the Years Ending December 31, | ||||||||||||||||||||||||||||||||||||||||||||
| Total (6)(7) | 2022 | 2023 | 2024 | 2025 | 2026 | Thereafter | ||||||||||||||||||||||||||||||||||||||
| Long-term debt (1) | $ | 1,500,000 | $ | — | $ | — | $ | — | $ | — | $ | 1,500,000 | $ | — | ||||||||||||||||||||||||||||||
| Interest on long-term debt (2) | 445,315 | 89,063 | 89,063 | 89,063 | 89,063 | 89,063 | — | |||||||||||||||||||||||||||||||||||||
| Satellite-related commitments (3) | 342,173 | 140,843 | 24,847 | 22,705 | 23,121 | 21,652 | 109,005 | |||||||||||||||||||||||||||||||||||||
| Operating lease obligations (4) | 202,345 | 24,014 | 23,479 | 20,278 | 16,428 | 15,564 | 102,582 | |||||||||||||||||||||||||||||||||||||
| Finance lease obligations (5) | 130 | 130 | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
| Total | $ | 2,489,963 | $ | 254,050 | $ | 137,389 | $ | 132,046 | $ | 128,612 | $ | 1,626,279 | $ | 211,587 |
(1) Assumes all long-term debt is outstanding until scheduled maturity.
(2) Includes interest on long-term debt.
(3) Includes payments pursuant to: i) agreements for the construction of the EchoStar XXIV satellite, ii) the EchoStar XXIV launch contract, iii) regulatory authorizations, non-lease costs associated with our finance lease satellites, in-orbit incentives relating to certain satellites and commitments for satellite service arrangements.
(4) Operating leases consist primarily of leases for office space, data centers and satellite-related ground infrastructure.
(5) Finance leases consist primarily of leases for satellite capacity.
(6) The table excludes amounts related to deferred tax liabilities, unrecognized tax positions and certain other amounts recorded in our non-current liabilities as the timing of any payments is uncertain.
(7) The table excludes long-term deferred revenue and other long-term liabilities that do not require future cash payments.
In certain circumstances, the dates on which we are obligated to pay our contractual obligations could change.
Off-Balance Sheet Arrangements
We generally do not engage in off-balance sheet financing activities or use derivative financial instruments for hedge accounting or speculative purposes.
As of December 31, 2021, we had foreign currency forward contracts with a notional value of $12.8 million in place to partially mitigate foreign currency exchange risk. From time to time, we may enter into foreign currency forward contracts, or take other measures, to mitigate risks associated with foreign currency denominated assets, liabilities, commitments and anticipated foreign currency transactions.
Letters of Credit
The following table presents the components of our letters of credit as of December 31, 2021**:**
| Amounts | ||||||||
| Restricted cash | $ | 13,290 | ||||||
| Insurance bonds | 4,120 | |||||||
| Credit arrangement available to our foreign subsidiaries | 30,775 | |||||||
| Total letters of credit | $ | 48,185 |
Certain letters of credit are secured by assets of our foreign subsidiaries.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
Satellites
As our satellite fleet ages, we will be required to evaluate replacement alternatives such as acquiring, leasing or constructing additional satellites, with or without customer commitments for capacity. We may also construct, acquire or lease additional satellites or satellite capacity in the future to provide satellite services at additional orbital locations or to improve the quality of our satellite services.
Satellite Insurance
We generally do not carry in-orbit insurance on our satellites or payloads because we have assessed that the cost of insurance is not economical relative to the risk of failures. Therefore, we generally bear the risk of any in-orbit failures. Pursuant to the terms of our joint venture agreement with Yahsat, we are required to maintain insurance for the Al Yah 3 Brazilian payload during the commercial in-orbit service of such payload, subject to certain limitations on coverage. Our satellites and other payloads, either in orbit or under construction, are not covered by launch or in-orbit insurance. We will continue to assess circumstances going forward and make insurance-related decisions on a case-by-case basis.
Future Capital Requirements
We primarily rely on our existing cash and marketable investment securities balances, as well as cash flow generated through our operations to fund our business. Revenue in our ESS segment depends largely on our ability to continuously make use of our available satellite capacity with existing customers and our ability to enter into commercial relationships with new customers. Consumer revenue in our Hughes segment depends on our success in adding new and retaining existing subscribers and driving higher average revenue per subscriber. Revenue in our enterprise and equipment businesses relies heavily on global economic conditions and the competitive landscape for pricing relative to competitors and alternative technologies. Service costs related to ongoing support of our direct and indirect customers and partners are typically impacted most significantly by our growth. There can be no assurance that we will have positive cash flows from operations. Furthermore, if we experience negative cash flows, our existing cash and marketable investment securities balances may be reduced.
We have a significant amount of outstanding indebtedness. As of December 31, 2021, our total indebtedness was $1.5 billion. Our liquidity requirements will continue to be significant, primarily due to our remaining debt service requirements and the design and construction of our new EchoStar XXIV satellite. We may from time to time seek to purchase amounts of our outstanding debt in open market purchases, privately negotiated transactions or otherwise, depending on market conditions, our liquidity needs and other factors. The amounts we may repurchase may be material. In addition, our future capital expenditures are likely to increase if we make acquisitions or additional investments in infrastructure, technologies or joint ventures to support and expand our business, or if we decide to purchase or build additional satellites or other technologies or assets. Other aspects of our business operations may also require additional capital. We also expect to owe U.S. Federal income tax for 2021.
We anticipate that our existing cash and marketable investment securities are sufficient to fund the currently anticipated operations of our business through the next twelve months.
Stock Repurchases
Our Board of Directors previously authorized us to repurchase up to $500.0 million of our Class A common stock through and including December 31, 2021. On November 2, 2021, our Board of Directors authorized us to repurchase up to $500.0 million of our Class A common stock commencing January 1, 2022 through and including December 31, 2022. Purchases under our repurchase authorizations may be made through privately negotiated transactions, open market repurchases, one or more trading plans in accordance with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended, or otherwise, subject to market conditions and other factors. We may elect not to purchase the maximum amount or any of the shares allowable under these authorizations and we may also enter into additional share repurchase programs authorized by our Board of Directors. During the twelve months ended December 31, 2021, we repurchased 10,941,872 shares of our Class A common stock for $261.6 million under this program. The remaining authorization under this program, which expired on December 31, 2021, was $194.9 million.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
CRITICAL ACCOUNTING POLICIES
For a summary of our significant accounting policies, including those discussed below, see Note 2 in our Consolidated Financial Statements.
CRITICAL ACCOUNTING ESTIMATES
The preparation of our Consolidated Financial Statements in conformity with U.S. GAAP requires us to make certain estimates, judgments and assumptions that affect the reported amounts of assets and liabilities at the date of the balance sheets, the reported amounts of revenue and expenses for each reporting period, and certain information disclosed in our Consolidated Financial Statements. We base our estimates, judgments and assumptions on historical experience and on various other factors that we believe to be relevant under the circumstances. Actual results may differ from previously estimated amounts, and such differences may be material to our Consolidated Financial Statements. We review our estimates and assumptions periodically, and the effects of revisions are reflected in the period they occur or prospectively if the revised estimate affects future periods. The following represent what we believe are the critical accounting policies that may involve a high degree of estimation, judgment and complexity.
Contingent Liabilities
We record an accrual for litigation and other loss contingencies when we determine that a loss is probable and the amount of the loss can be reasonably estimated. Legal fees and other costs of defending legal proceedings are charged to expense as incurred. A significant amount of management judgment is required in determining whether an accrual should be recorded for a loss contingency and the amount of such accrual. Estimates generally are developed in consultation with legal counsel and are based on an analysis of potential outcomes. Due to the inherent uncertainty in determining the likelihood of potential outcomes and the potential financial statement impact of such outcomes, it is possible that upon further development or resolution of a contingent matter, charges related to existing loss contingencies could be recorded in future periods, which could be material to our consolidated results of operations and financial position.
Revenue Recognition
Our Hughes segment enters into contracts to design, develop and deliver telecommunication networks to customers in our enterprise and mobile satellite systems markets. Those contracts require significant effort to develop and construct the network over an extended time period. Revenue from such contracts is recognized over time using an appropriate method to measure progress toward completion. Depending on the nature of the arrangement, we measure progress toward completion using the cost-to-cost input method or the units-of-delivery output method. Under the cost-to-cost method, revenue reflects the ratio of costs incurred to estimated total costs at completion. Under the units-of-delivery method, revenue and related costs are recognized as products are delivered based on the expected profit for the entire agreement. Profit margins on long-term contracts are based on estimates of total revenue and costs at completion. We review and revise our estimates periodically and recognize related adjustments in the period in which the revisions are made. Estimated losses on contracts are recorded in the period in which they are identified. Changes in our periodic estimates for these contracts could result in significant adjustments to our revenue or costs, which could be material to our consolidated results of operations.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
Impairment of Assets
Impairment of long-lived assets
We evaluate our long-lived assets other than goodwill and intangible assets with indefinite lives for impairment whenever events and changes in circumstances indicate that their carrying amounts may not be recoverable. The carrying amount of a long-lived asset or asset group is considered to not be recoverable when the market value or estimated future undiscounted cash flows from such asset or asset group is less than its carrying amount. In that event, an impairment loss is recorded in the determination of operating income based on the amount by which the carrying amount exceeds the estimated fair value of the long-lived asset or asset group. The estimated fair value is determined primarily using market value or cash flow techniques reflecting the estimated cash flows and discount rate that would be assumed by a market participant for the asset or asset group under review. Our discounted cash flow estimates typically include assumptions based on unobservable inputs and may reflect probability-weighting of alternative scenarios. Estimated losses on long-lived assets to be disposed of by sale may be determined in a similar manner, except that fair value estimates are reduced for estimated selling costs. Changes in estimates of future cash flows, discount rates and other assumptions could result in recognition of additional impairment losses in future periods.
We evaluate goodwill and intangible assets with indefinite lives for impairment on an annual basis or whenever events and changes in circumstances indicate the carrying amounts may not be recoverable. Our impairment assessment typically begins with a qualitative assessment to determine whether it is more likely than not the fair value of the indefinite lived asset or reporting unit is less than its carrying amount. The qualitative assessment includes comparing the overall financial performance against the planned results. Additionally, fair value is assessed under certain events and circumstances, including macroeconomic conditions, industry and market considerations, cost factors, and other relevant entity-specific events which requires significant judgment. If we determine in the qualitative assessment that it is more likely than not that the fair value is less than its carrying value, then we estimate the fair value using discounted cash flows or market value and compare the estimated fair value to its carrying value. If the carrying value exceeds the fair value, then an impairment is recognized for the difference.
Impairment of investments
We periodically evaluate all of our investments to determine whether events or changes in circumstances have occurred that may have a significant adverse effect on the fair value of the investment and/or if there has been observable price changes in orderly transactions for identical or similar securities of the same issuer. We consider information if provided to us by our investees such as current financial statements, business plans, investment documentation, capitalization tables, liquidation waterfalls, and board materials, and we may make additional inquiries of investee management.
Indicators of impairment may include, but are not limited to, unprofitable operations, material loss contingencies, changes in business strategy, changes in the investees’ enterprise value and changes in the investees’ investment pricing. When we determine that one of our other investments is impaired we reduce its carrying value to its estimated fair value and recognize the impairment loss. Additionally, when there has been an observable price change to a cost method investment, we adjust the carrying amount of the investment to its then estimated fair value and recognize the investment gain or loss.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
Income Taxes
Our income tax policy is to record the estimated future tax effects of temporary differences between the tax bases of assets and liabilities and amounts reported in the accompanying consolidated balance sheets, as well as operating loss and tax credit carryforwards. Determining necessary valuation allowances requires us to make assessments about the timing of future events, including the probability of expected future taxable income and available tax planning opportunities. We periodically evaluate our need for a valuation allowance based on both historical evidence, including trends, and future expectations in each reporting period. Any such valuation allowance is recorded in either Income tax benefit (provision), net on our Consolidated Statements of Operations and Consolidated Statements of Comprehensive Income (Loss) or Accumulated other comprehensive income (loss) within Stockholders' equity on our Consolidated Balance Sheets. Future performance could have a significant effect on the realization of tax benefits, or reversals of valuation allowances, as reported in our consolidated results of operations.
Management evaluates the recognition and measurement of uncertain tax positions based on applicable tax law, regulations, case law, administrative rulings and pronouncements and the facts and circumstances surrounding the tax position. Changes in our estimates related to the recognition and measurement of the amount recorded for uncertain tax positions could result in significant changes in our Income tax benefit (provision), net, which could be material to our consolidated results of operations.
NEW ACCOUNTING PRONOUNCEMENTS
For a discussion of new accounting pronouncements, refer to Note 2. Summary of Significant Accounting Policies in our Consolidated Financial Statements. We are continuing to assess the impact of adopting certain recently issued accounting pronouncements on our Consolidated Financial Statements and related disclosures.
SEASONALITY
For our Hughes segment, service revenue is generally not impacted by seasonal fluctuations other than those associated with fluctuations related to sales and promotional activities.
Our ESS segment is not generally affected by seasonal impacts.
We cannot predict with any certainty whether these trends will continue in the near future as the economy and our customers react to the COVID-19 pandemic and experience associated disruptions and dislocations.
INFLATION AND SUPPLY CHAIN
Inflation has started to impact our operations in 2021 as we have experienced increased costs in certain functional areas including field services and customer care. We are unable to predict the extent or nature of any future inflationary pressure at this time. Our ability to increase the prices charged for our products and services in future periods will depend primarily on competitive pressures or contractual terms.
The worldwide interruptions and delays in the supply of components, materials and parts, although not materially impacting our operations during 2021, may impact our ability to timely provide equipment deliveries in the future. These interruptions and delays could also increase the cost of our equipment which we may not be able to pass onto our customers.
EXPLANATION OF KEY METRICS AND OTHER ITEMS
Services and other revenue. Services and other revenue primarily includes the sales of consumer and enterprise broadband services, maintenance and other contracted services, revenue associated with satellite and transponder leases and services, satellite uplinking/downlinking, subscriber wholesale service fees for the HughesNet service professional services and facilities rental revenue.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
Equipment revenue. Equipment revenue primarily includes broadband equipment and networks sold to customers in our consumer and enterprise markets.
Cost of sales - services and other. Cost of sales - services and other primarily includes the cost of broadband services provided to our consumer and enterprise customers, maintenance and other contracted services, costs associated with satellite and transponder leases and services, professional services and facilities rental.
Cost of sales - equipment. Cost of sales - equipment consists primarily of the cost of broadband equipment and networks provided to customers in our consumer and enterprise markets. It also includes certain other costs associated with the deployment of equipment to our customers.
Selling, general and administrative expenses. Selling, general and administrative expenses primarily include selling and marketing costs and employee-related costs associated with administrative services (e.g., information systems, human resources and other services), including stock-based compensation expense. It also includes professional fees (e.g. legal, information systems and accounting services) and other expenses associated with facilities and administrative services.
Research and development expenses. Research and development expenses primarily include costs associated with the design and development of products to support future growth and provide new technology and innovation to our customers.
Impairment of long-lived assets. Impairment of long-lived assets includes our impairment losses related to our property and equipment, goodwill, regulatory authorizations and other intangible assets.
Interest income, net. Interest income, net primarily includes interest earned on our cash, cash equivalents and marketable investment securities, and other investments including premium amortization and discount accretion on debt securities.
Interest expense, net of amounts capitalized. Interest expense, net of amounts capitalized primarily includes interest expense associated with our debt and finance lease obligations (net of capitalized interest), amortization of debt issuance costs and interest expense related to certain legal proceedings.
Gains (losses) on investments, net. Gains (losses) on investments, net primarily includes changes in fair value of our marketable equity securities and other investments for which we have elected the fair value option. It may also include realized gains and losses on the sale or exchange of our available-for-sale debt securities, other-than-temporary impairment losses on our available-for-sale securities, realized gains and losses on the sale or exchange of equity securities and debt securities without readily determinable fair value and adjustments to the carrying amount of investments in unconsolidated affiliates and marketable equity securities resulting from impairments and observable price changes.
Equity in earnings (losses) of unconsolidated affiliates, net. Equity in earnings (losses) of unconsolidated affiliates, net includes earnings or losses from our investments accounted for using the equity method.
Foreign currency transaction gains (losses), net. Foreign currency transaction gains (losses), net include gains and losses resulting from the re-measurement of transactions denominated in foreign currencies.
Other, net. Other, net primarily includes dividends received from our marketable investment securities and other non-operating income and expense items that are not appropriately classified elsewhere in the Consolidated Statements of Operations in our Consolidated Financial Statements.
Net income (loss) from discontinued operations. Net income (loss) from discontinued operations includes the financial results of the BSS Business transferred in the BSS Transaction, except for certain real estate that transferred in the transaction.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - CONTINUED
Earnings before interest, taxes, depreciation and amortization (“EBITDA”). EBITDA is defined as Net income (loss) excluding Interest income and expense, net, Income tax benefit (provision), net, Depreciation and amortization, Net income (loss) from discontinued operations and Net income (loss) attributable to non-controlling interests. EBITDA is not a measure determined in accordance with U.S. GAAP. This non-GAAP measure is reconciled to Net income (loss) in our discussion of Results of Operations above. EBITDA should not be considered in isolation or as a substitute for operating income, net income or any other measure determined in accordance with U.S. GAAP. EBITDA is used by our management as a measure of operating efficiency and overall financial performance for benchmarking against our peers and competitors. Management believes EBITDA provides meaningful supplemental information regarding the underlying operating performance of our business and is appropriate to enhance an overall understanding of our financial performance. Management also believes that EBITDA is useful to investors because it is frequently used by securities analysts, investors and other interested parties to evaluate the performance of companies in our industry.
Subscribers. Subscribers include customers that subscribe to our HughesNet service, through retail, wholesale and small/medium enterprise service channels.
Previous: Item 6. [RESERVED] · Next: Item 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK