Gilat
Satellite Networks Ltd.
|
||
(Registrant)
|
||
Dated
February 22, 2010
|
By:
/s/ Rachel
Prishkolnik
|
|
Rachel
Prishkolnik
|
||
Corporate
Secretary
|
GILAT
SATELLITE NETWORKS LTD.
|
||||
CONDENSED
CONSOLIDATED BALANCE SHEET
|
||||
US
dollars in thousands
|
December
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Unaudited
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash and cash equivalents
|
122,672 | 73,916 | ||||||
Short-term bank deposits and held-to-maturity marketable
securities
|
31,729 | 63,033 | ||||||
Short-term restricted cash
|
1,782 | 8,581 | ||||||
Restricted cash held by trustees
|
2,137 | 24,169 | ||||||
Trade receivables, net
|
45,597 | 59,038 | ||||||
Inventories
|
13,711 | 20,719 | ||||||
Other current assets
|
19,068 | 22,036 | ||||||
Total
current assets
|
236,696 | 271,492 | ||||||
LONG-TERM
INVESTMENTS AND RECEIVABLES:
|
||||||||
Long-term restricted cash
|
4,896 | 5,692 | ||||||
Severance pay fund
|
9,912 | 11,085 | ||||||
Long-term trade receivables, receivables in respect of capital
leases and other receivables
|
2,204 | 8,937 | ||||||
Total long-term investments and receivables
|
17,012 | 25,714 | ||||||
PROPERTY
AND EQUIPMENT, NET
|
100,532 | 109,369 | ||||||
INTANGIBLE
ASSETS AND DEFERRED CHARGES, NET
|
2,988 | 4,064 | ||||||
TOTAL ASSETS
|
357,228 | 410,639 |
GILAT
SATELLITE NETWORKS LTD.
|
|||||
CONDENSED
CONSOLIDATED BALANCE SHEET
|
|||||
US
dollars in thousands
|
December
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Unaudited
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Short-term bank credit
|
- | 6,500 | ||||||
Current maturities of long-term loans and convertible
notes
|
5,220 | 4,346 | ||||||
Trade payables
|
16,838 | 23,317 | ||||||
Accrued expenses
|
20,067 | 25,761 | ||||||
Short-term advances from customer, held by trustees
|
2,137 | 24,169 | ||||||
Other current liabilities
|
28,154 | 34,593 | ||||||
Total current liabilities
|
72,416 | 118,686 | ||||||
LONG-TERM
LIABILITIES:
|
||||||||
Accrued severance pay
|
10,011 | 12,297 | ||||||
Long-term loans, net
|
9,830 | 14,003 | ||||||
Accrued interest related to restructured debt
|
1,176 | 1,838 | ||||||
Convertible subordinated notes
|
15,220 | 16,315 | ||||||
Other long-term liabilities
|
16,280 | 17,276 | ||||||
Total long-term liabilities
|
52,517 | 61,729 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Share capital - ordinary shares of NIS 0.2 par value
|
1,832 | 1,821 | ||||||
Additional paid in capital
|
863,337 | 862,390 | ||||||
Accumulated other comprehensive income
|
1,341 | 2,106 | ||||||
Accumulated deficit
|
(634,215 | ) | (636,093 | ) | ||||
Total
shareholders' equity
|
232,295 | 230,224 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS'
EQUITY
|
357,228 | 410,639 |
GILAT
SATELLITE NETWORKS LTD.
|
|||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||||||||
U.S.
dollars in thousands (except per share data)
|
Year
ended
|
Three
months ended
|
|||||||||||||||
December
31,
|
December
31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||
Revenues
|
228,059 | 267,526 | 56,590 | 66,101 | ||||||||||||
Cost
of revenues
|
157,628 | 181,574 | 37,788 | 45,817 | ||||||||||||
Gross
profit
|
70,431 | 85,952 | 18,802 | 20,284 | ||||||||||||
Research
and development expenses:
|
||||||||||||||||
Expenses
incurred
|
16,281 | 18,702 | 4,016 | 5,409 | ||||||||||||
Less
- grants
|
2,311 | 1,760 | 591 | 380 | ||||||||||||
13,970 | 16,942 | 3,425 | 5,029 | |||||||||||||
Selling,
marketing, general and administrative expenses
|
57,125 | 65,602 | 15,216 | 17,032 | ||||||||||||
Impairment
of long lived assets and other charges
|
- | 5,020 | - | 5,020 | ||||||||||||
Operating
income (loss)
|
(664 | ) | (1,612 | ) | 161 | (6,797 | ) | |||||||||
Financial
income (expenses), net
|
1,050 | 1,300 | 391 | (961 | ) | |||||||||||
Expenses
related to aborted merger transaction
|
- | (2,350 | ) | - | (378 | ) | ||||||||||
Other
income
|
2,396 | 2,983 | - | 1,801 | ||||||||||||
Income
(loss) before taxes on income
|
2,782 | 321 | 552 | (6,335 | ) | |||||||||||
Taxes
on income
|
904 | 1,445 | 203 | 123 | ||||||||||||
Net
income (loss)
|
1,878 | (1,124 | ) | 349 | (6,458 | ) | ||||||||||
Basic
net earnings (loss) per share
|
0.05 | (0.03 | ) | 0.01 | (0.16 | ) | ||||||||||
Diluted
net earnings (loss) per share
|
0.04 | (0.03 | ) | 0.01 | (0.16 | ) | ||||||||||
Weighted
average number of shares used in
|
||||||||||||||||
computing
net earnings (loss) per share
|
||||||||||||||||
Basic
|
40,159 | 39,901 | 40,245 | 40,049 | ||||||||||||
Diluted
|
41,474 | 39,901 | 41,664 | 40,049 |
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)
|
Year
ended
|
Three
months ended
|
||||||||||||||||||
December
31,
|
December
31,
|
||||||||||||||||||
2009
|
2008
|
2009
|
2008
|
||||||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||||
GAAP
operating income (loss)
|
(664 | ) | (1,612 | ) | 161 | (6,797 | ) | ||||||||||||
Impairment
of long lived assets and other charges
|
- | 5,020 | - | 5,020 | |||||||||||||||
Non-cash
stock-based compensation expenses (1)
|
937 | 692 | 263 | 174 | |||||||||||||||
Non-GAAP
operating income (loss)
|
273 | 4,100 | 424 | (1,603 | ) | ||||||||||||||
GAAP
net income (loss)
|
1,878 | (1,124 | ) | 349 | (6,458 | ) | |||||||||||||
Impairment
of long lived assets and other charges
|
- | 5,020 | - | 5,020 | |||||||||||||||
Non-cash
stock-based compensation expenses (1)
|
937 | 692 | 263 | 174 | |||||||||||||||
Non-GAAP
net income (loss)
|
2,815 | 4,588 | 612 | (1,264 | ) | ||||||||||||||
GAAP
Earnings (loss) per share (diluted)
|
0.04 | (0.03 | ) | 0.01 | (0.16 | ) | |||||||||||||
Impairment
of long lived assets and other charges
|
- | 0.12 | - | 0.13 | |||||||||||||||
Non-cash
stock-based compensation expenses (1)
|
0.02 | 0.02 | 0.00 | 0.00 | |||||||||||||||
Non-GAAP
Earnings (loss) per share (diluted)
|
0.06 | 0.11 | 0.01 | (0.03 | ) | ||||||||||||||
(1 | ) | ||||||||||||||||||
Non-cash
stock-based compensation expenses:
|
|||||||||||||||||||
Cost
of Revenues
|
173 | 51 | 53 | 30 | |||||||||||||||
Research
and development
|
80 | 9 | 24 | 8 | |||||||||||||||
Selling,
general, marketing and administrative
|
684 | 632 | 186 | 136 | |||||||||||||||
937 | 692 | 263 | 174 |
GILAT
SATELLITE NETWORKS LTD.
|
||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||
US
dollars in thousands
|
Year
ended
|
Three
months ended
|
|||||||||||||||
December
31,
|
December
31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||
Cash flows from operating
activities:
|
||||||||||||||||
Net
income (loss)
|
1,878 | (1,124 | ) | 349 | (6,458 | ) | ||||||||||
Adjustments
required to reconcile net income (loss)
|
||||||||||||||||
to net cash provided by (used in) operating activities:
|
||||||||||||||||
Depreciation
and amortization
|
14,509 | 13,132 | 3,645 | 3,507 | ||||||||||||
Impairment
of long lived asstes and other charges
|
- | 5,020 | - | 5,020 | ||||||||||||
Gain
from redemption of convertible notes
|
(78 | ) | - | (56 | ) | - | ||||||||||
Gain
from the sale of an investment accounted for at cost
|
(2,597 | ) | - | - | - | |||||||||||
Stock-based
compensation related to employees
|
937 | 692 | 263 | 174 | ||||||||||||
Accrued
severance pay, net
|
(1,113 | ) | 1,324 | (298 | ) | 936 | ||||||||||
Accrued
interest and exchange rate differences on
short and long-term restricted cash,
net
|
256 | (189 | ) | 103 | 15 | |||||||||||
Accrued
interest and exchange rate differences on held-to-maturity
marketable securities and short term bank deposits,
net
|
(349 | ) | (1,778 | ) | (17 | ) | (1 | ) | ||||||||
Exchange
rate differences on long-term loans
|
212 | (348 | ) | (108 | ) | (314 | ) | |||||||||
Exchange
rate differences on loans to employees
|
(5 | ) | 28 | (1 | ) | 7 | ||||||||||
Capital
loss from disposal of property and equipment
|
163 | 89 | 26 | 38 | ||||||||||||
Deferred
income taxes
|
992 | (265 | ) | 669 | (45 | ) | ||||||||||
Decrease
(increase) in trade receivables, net
|
14,294 | (15,979 | ) | 1,206 | (4,351 | ) | ||||||||||
Decrease
(increase) in other assets (including short-term, long-term
and deferred charges)
|
6,530 | (4,336 | ) | (860 | ) | (2,196 | ) | |||||||||
Decrease
in inventories
|
8,995 | 36 | 1,676 | 1,128 | ||||||||||||
Increase
(decrease) in trade payables
|
(6,855 | ) | (3,185 | ) | 4,542 | 4,478 | ||||||||||
Increase
(decrease) in accrued expenses
|
(6,034 | ) | 3,640 | (3,549 | ) | (364 | ) | |||||||||
Increase
(decrease) in advances from customer, held by
trustees, net
|
(22,032 | ) | 176 | (3,274 | ) | (28 | ) | |||||||||
Increase
(decrease) in other accounts payable and other long term
liabilities
|
(9,909 | ) | (16,553 | ) | 1,530 | (1,558 | ) | |||||||||
Net
cash provided by (used in) operating activities
|
(206 | ) | (19,620 | ) | 5,846 | (12 | ) |
GILAT
SATELLITE NETWORKS LTD.
|
||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||
US
dollars in thousands
|
Year
ended
|
Three
months ended
|
|||||||||||||||
December
31,
|
December
31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
||||||||||||||
Cash flows from investing
activities:
|
||||||||||||||||
Purchase
of property and equipment
|
(4,485 | ) | (13,799 | ) | (1,544 | ) | (5,071 | ) | ||||||||
Proceeds
from sale of an investment accounted for at cost
|
2,597 | 1,801 | - | 1,801 | ||||||||||||
Other
investments
|
- | (195 | ) | - | - | |||||||||||
Purchase
of held-to-maturity marketable securities and deposits
|
(130,961 | ) | (143,572 | ) | (31,691 | ) | (43,197 | ) | ||||||||
Proceeds
from held-to-maturity marketable securities and deposits
|
162,615 | 127,895 | 25,193 | 9,767 | ||||||||||||
Proceeds
from sale of property and equipment
|
- | 426 | - | - | ||||||||||||
Loans
to employees, net
|
39 | 2,798 | 4 | 6 | ||||||||||||
Investment
in restricted cash held by trustees
|
(3,056 | ) | - | (3,056 | ) | - | ||||||||||
Proceeds
from restricted cash held by trustees
|
24,834 | - | 6,225 | - | ||||||||||||
Investment
in restricted cash (including long-term)
|
(90 | ) | (1,630 | ) | (3 | ) | (1,028 | ) | ||||||||
Proceeds
from restricted cash (including long-term)
|
7,696 | 769 | 6,667 | 598 | ||||||||||||
Net
cash provided by (used in) investing activities
|
59,189 | (25,507 | ) | 1,795 | (37,124 | ) | ||||||||||
Cash flows from financing
activities:
|
||||||||||||||||
Early
redemption of convertible notes
|
(170 | ) | - | (125 | ) | - | ||||||||||
Exercise
of stock options and restricted stock units
|
11 | 2,516 | 2 | - | ||||||||||||
Short-term
bank credit, net
|
(6,500 | ) | 678 | (6,500 | ) | 1,000 | ||||||||||
Repayment
of long-term loans
|
(4,350 | ) | (5,362 | ) | (91 | ) | (1,084 | ) | ||||||||
Net
cash used in financing activities
|
(11,009 | ) | (2,168 | ) | (6,714 | ) | (84 | ) | ||||||||
Effect
of exchange rate changes on cash and cash equivalents
|
782 | (1,596 | ) | 50 | (1,162 | ) | ||||||||||
Increas
(decrease) in cash and cash equivalents
|
48,756 | (48,891 | ) | 977 | (38,382 | ) | ||||||||||
Cash
and cash equivalents at the beginning of the period
|
73,916 | 122,807 | 121,695 | 112,298 | ||||||||||||
Cash
and cash equivalents at the end of the period
|
122,672 | 73,916 | 122,672 | 73,916 |
GILAT
SATELLITE NETWORKS LTD.
|
||||||||||
CONDENSED
EBITDA
|
||||||||||
US
dollars in thousands
|
Year
ended
|
Three
months ended
|
|||||||||||||||
December
31,
|
December
31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Operating
income (loss)
|
(664 | ) | (1,612 | ) | 161 | (6,797 | ) | |||||||||
Add:
|
||||||||||||||||
Non-cash
stock-based compensation exepnses
|
937 | 692 | 263 | 174 | ||||||||||||
Deprecation
and amortization
|
14,509 | 13,132 | 3,645 | 3,507 | ||||||||||||
Impairment
of long lived assets and other charges
|
- | 5,020 | - | 5,020 | ||||||||||||
EBITDA
|
14,782 | 17,232 | 4,069 | 1,904 |