For the three months ended December 31, | For the twelve months ended December 31, | |||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
Revenue | ||||||||||||||||||||||||||
Hughes | $ | 491,075 | $ | 491,154 | $ | 1,966,587 | $ | 1,956,226 | ||||||||||||||||||
EchoStar Satellite Services | 6,228 | $ | 4,871 | 20,533 | $ | 17,679 | ||||||||||||||||||||
Corporate and Other | 2,553 | $ | 2,619 | 10,973 | $ | 11,815 | ||||||||||||||||||||
Total revenue | $ | 499,856 | $ | 498,644 | $ | 1,998,093 | $ | 1,985,720 | ||||||||||||||||||
Adjusted EBITDA | ||||||||||||||||||||||||||
Hughes | $ | 182,467 | $ | 178,218 | $ | 726,752 | $ | 790,469 | ||||||||||||||||||
EchoStar Satellite Services | 4,757 | $ | 2,704 | 14,416 | $ | 9,185 | ||||||||||||||||||||
Corporate & Other: | ||||||||||||||||||||||||||
Corporate overhead, operating and other | (24,235) | $ | (20,675) | (86,502) | $ | (82,615) | ||||||||||||||||||||
Equity in earnings (losses) of unconsolidated affiliates, net | 561 | $ | (723) | 1,320 | $ | 1,892 | ||||||||||||||||||||
Total Corporate & Other | (23,674) | $ | (21,398) | (85,182) | $ | (80,723) | ||||||||||||||||||||
Total Adjusted EBITDA | $ | 163,550 | $ | 159,524 | $ | 655,986 | $ | 718,931 | ||||||||||||||||||
Net income (loss) | $ | 47,580 | $ | (80,083) | $ | 166,548 | $ | 62,721 | ||||||||||||||||||
Expenditures for property and equipment | $ | 76,517 | $ | 86,427 | $ | 325,891 | $ | 438,430 |
For the three months ended December 31, | For the twelve months ended December 31, | |||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
Net income (loss) | $ | 47,580 | $ | (80,083) | $ | 166,548 | $ | 62,721 | ||||||||||||||||||
Interest income, net | (21,223) | (5,887) | (50,900) | (22,801) | ||||||||||||||||||||||
Interest expense, net of amounts capitalized | 14,045 | 15,664 | 57,170 | 95,512 | ||||||||||||||||||||||
Income tax provision (benefit), net | 15,308 | 2,579 | 66,675 | 65,626 | ||||||||||||||||||||||
Depreciation and amortization | 110,397 | 122,465 | 457,621 | 491,329 | ||||||||||||||||||||||
Net loss (income) attributable to non-controlling interests | 1,767 | 3,735 | 10,503 | 10,154 | ||||||||||||||||||||||
EBITDA | 167,874 | 58,473 | 707,617 | 702,541 | ||||||||||||||||||||||
(Gains) losses on investments, net | 964 | 43,450 | (47,107) | (69,531) | ||||||||||||||||||||||
Impairment of long-lived assets | — | — | 711 | 245 | ||||||||||||||||||||||
Impairment loss on equity method investment | — | 55,266 | — | 55,266 | ||||||||||||||||||||||
Litigation Expense | — | — | — | 16,800 | ||||||||||||||||||||||
License fee dispute - India, net of non-controlling interests | — | (233) | — | (941) | ||||||||||||||||||||||
Loss on Debt Repurchase | — | — | — | 1,938 | ||||||||||||||||||||||
Foreign currency transaction (gains) losses, net | (5,288) | 2,568 | (5,235) | 12,613 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 163,550 | $ | 159,524 | $ | 655,986 | $ | 718,931 |
EchoStar Investor Relations | EchoStar Media Relations | ||||
Terry Brown Phone: +1 303-728-5179 Email: terry.brown@echostar.com | Sharyn Nerenberg Phone: +1 301-428-7124 Email: sharyn.nerenberg@echostar.com |
As of December 31, | ||||||||||||||
2022 | 2021 | |||||||||||||
Assets | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 704,541 | $ | 535,894 | ||||||||||
Marketable investment securities | 973,915 | 1,010,496 | ||||||||||||
Trade accounts receivable and contract assets, net | 236,479 | 182,063 | ||||||||||||
Other current assets, net | 210,446 | 198,444 | ||||||||||||
Total current assets | 2,125,381 | 1,926,897 | ||||||||||||
Non-current assets: | ||||||||||||||
Property and equipment, net | 2,237,617 | 2,338,285 | ||||||||||||
Operating lease right-of-use assets | 151,518 | 149,198 | ||||||||||||
Goodwill | 532,491 | 511,086 | ||||||||||||
Regulatory authorizations, net | 462,531 | 469,766 | ||||||||||||
Other intangible assets, net | 15,698 | 13,984 | ||||||||||||
Other investments, net | 356,705 | 297,747 | ||||||||||||
Other non-current assets, net | 317,062 | 338,241 | ||||||||||||
Total non-current assets | 4,073,622 | 4,118,307 | ||||||||||||
Total assets | $ | 6,199,003 | $ | 6,045,204 | ||||||||||
Liabilities and Stockholders' Equity | ||||||||||||||
Current liabilities: | ||||||||||||||
Trade accounts payable | $ | 101,239 | $ | 109,338 | ||||||||||
Contract liabilities | 121,739 | 141,343 | ||||||||||||
Accrued expenses and other current liabilities | 199,853 | 209,442 | ||||||||||||
Total current liabilities | 422,831 | 460,123 | ||||||||||||
Non-current liabilities: | ||||||||||||||
Long-term debt, net | 1,496,777 | 1,495,994 | ||||||||||||
Deferred tax liabilities, net | 424,621 | 403,684 | ||||||||||||
Operating lease liabilities | 135,932 | 134,897 | ||||||||||||
Other non-current liabilities | 119,787 | 136,426 | ||||||||||||
Total non-current liabilities | 2,177,117 | 2,171,001 | ||||||||||||
Total liabilities | 2,599,948 | 2,631,124 | ||||||||||||
Commitments and contingencies | ||||||||||||||
Stockholders' equity: | ||||||||||||||
Preferred stock, $0.001 par value, 20,000,000 shares authorized, none issued and outstanding at both December 31, 2022 and December 31, 2021 | — | — | ||||||||||||
Common stock, $0.001 par value, 4,000,000,000 shares authorized: | ||||||||||||||
Class A common stock, $0.001 par value, 1,600,000,000 shares authorized, 58,604,927 shares issued and 35,291,616 shares outstanding at December 31, 2022 and 58,059,622 shares issued and 38,726,923 shares outstanding at December 31, 2021 | 59 | 58 | ||||||||||||
Class B convertible common stock, $0.001 par value, 800,000,000 shares authorized, 47,687,039 shares issued and outstanding at both December 31, 2022 and December 31, 2021 | 48 | 48 | ||||||||||||
Class C convertible common stock, $0.001 par value, 800,000,000 shares authorized, none issued and outstanding at both December 31, 2022 and December 31, 2021 | — | — | ||||||||||||
Class D common stock, $0.001 par value, 800,000,000 shares authorized, none issued and outstanding at both December 31, 2022 and December 31, 2021 | — | — | ||||||||||||
Additional paid-in capital | 3,367,058 | 3,345,878 | ||||||||||||
Accumulated other comprehensive income (loss) | (172,239) | (212,102) | ||||||||||||
Accumulated earnings (losses) | 833,517 | 656,466 | ||||||||||||
Treasury shares, at cost, 23,313,311 and 19,332,699 shares at December 31, 2022 and 2021, respectively | (525,824) | (436,521) | ||||||||||||
Total EchoStar Corporation stockholders' equity | 3,502,619 | 3,353,827 | ||||||||||||
Non-controlling interests | 96,436 | 60,253 | ||||||||||||
Total stockholders' equity | 3,599,055 | 3,414,080 | ||||||||||||
Total liabilities and stockholders' equity | $ | 6,199,003 | $ | 6,045,204 |
For the years ended December 31, | ||||||||||||||||||||
2022 | 2021 | 2020 | ||||||||||||||||||
Revenue: | ||||||||||||||||||||
Services and other revenue | $ | 1,623,931 | $ | 1,715,287 | $ | 1,682,304 | ||||||||||||||
Equipment revenue | 374,162 | 270,433 | 205,603 | |||||||||||||||||
Total revenue | 1,998,093 | 1,985,720 | 1,887,907 | |||||||||||||||||
Costs and expenses: | ||||||||||||||||||||
Cost of sales - services and other (exclusive of depreciation and amortization) | 569,755 | 551,679 | 577,943 | |||||||||||||||||
Cost of sales - equipment (exclusive of depreciation and amortization) | 292,318 | 231,975 | 166,435 | |||||||||||||||||
Selling, general and administrative expenses | 455,234 | 461,705 | 474,912 | |||||||||||||||||
Research and development expenses | 32,810 | 31,777 | 29,448 | |||||||||||||||||
Depreciation and amortization | 457,621 | 491,329 | 525,011 | |||||||||||||||||
Impairment of long-lived assets | 711 | 245 | 1,685 | |||||||||||||||||
Total costs and expenses | 1,808,449 | 1,768,710 | 1,775,434 | |||||||||||||||||
Operating income (loss) | 189,644 | 217,010 | 112,473 | |||||||||||||||||
Other income (expense): | ||||||||||||||||||||
Interest income, net | 50,900 | 22,801 | 39,982 | |||||||||||||||||
Interest expense, net of amounts capitalized | (57,170) | (95,512) | (147,927) | |||||||||||||||||
Gains (losses) on investments, net | 47,107 | 69,531 | (31,306) | |||||||||||||||||
Equity in earnings (losses) of unconsolidated affiliates, net | (5,703) | (5,170) | (7,267) | |||||||||||||||||
Foreign currency transaction gains (losses), net | 5,235 | (12,613) | 6,015 | |||||||||||||||||
Other-than-temporary impairment losses on equity method investments | — | (55,266) | — | |||||||||||||||||
Other, net | 3,210 | (12,434) | 195 | |||||||||||||||||
Total other income (expense), net | 43,579 | (88,663) | (140,308) | |||||||||||||||||
Income (loss) before income taxes | 233,223 | 128,347 | (27,835) | |||||||||||||||||
Income tax benefit (provision), net | (66,675) | (65,626) | (24,069) | |||||||||||||||||
Net income (loss) | 166,548 | 62,721 | (51,904) | |||||||||||||||||
Less: Net loss (income) attributable to non-controlling interests | 10,503 | 10,154 | 11,754 | |||||||||||||||||
Net income (loss) attributable to EchoStar Corporation common stock | $ | 177,051 | $ | 72,875 | $ | (40,150) | ||||||||||||||
Earnings (losses) per share - Class A and B common stock: | ||||||||||||||||||||
Basic | $ | 2.10 | $ | 0.81 | $ | (0.41) | ||||||||||||||
Diluted | $ | 2.10 | $ | 0.81 | $ | (0.41) |
For the years ended December 31, | ||||||||||||||||||||
2022 | 2021 | 2020 | ||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||
Net income (loss) | $ | 166,548 | $ | 62,721 | $ | (51,904) | ||||||||||||||
Adjustments to reconcile net income (loss) to cash flows provided by (used for) operating activities: | ||||||||||||||||||||
Depreciation and amortization | 457,621 | 491,329 | 525,011 | |||||||||||||||||
Impairment of long-lived assets | 711 | 245 | 1,685 | |||||||||||||||||
Losses (gains) on investments, net | (47,107) | (69,531) | 31,306 | |||||||||||||||||
Equity in losses (earnings) of unconsolidated affiliates, net | 5,703 | 5,170 | 7,267 | |||||||||||||||||
Foreign currency transaction losses (gains), net | (5,235) | 12,613 | (6,015) | |||||||||||||||||
Deferred tax provision (benefit), net | 21,430 | 37,664 | 18,147 | |||||||||||||||||
Stock-based compensation | 11,546 | 7,699 | 8,887 | |||||||||||||||||
Amortization of debt issuance costs | 783 | 2,381 | 4,324 | |||||||||||||||||
Other-than-temporary impairment losses on equity method investments | — | 55,266 | — | |||||||||||||||||
Other, net | (3,711) | 19,740 | (12,501) | |||||||||||||||||
Changes in assets and liabilities, net: | ||||||||||||||||||||
Trade accounts receivable and contract assets, net | (50,959) | (2,334) | 2,237 | |||||||||||||||||
Other current assets, net | (6,456) | (7,303) | (12,984) | |||||||||||||||||
Trade accounts payable | 8,825 | (15,599) | (12,339) | |||||||||||||||||
Contract liabilities | (19,604) | 36,774 | 3,509 | |||||||||||||||||
Accrued expenses and other current liabilities | (3,649) | (84,621) | 42,822 | |||||||||||||||||
Non-current assets and non-current liabilities, net | (6,841) | 80,012 | (15,064) | |||||||||||||||||
Net cash provided by (used for) operating activities | 529,605 | 632,226 | 534,388 | |||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Purchases of marketable investment securities | (1,067,461) | (1,651,608) | (2,799,838) | |||||||||||||||||
Sales and maturities of marketable investment securities | 1,136,594 | 2,321,560 | 2,110,336 | |||||||||||||||||
Expenditures for property and equipment | (325,891) | (438,430) | (408,798) | |||||||||||||||||
Expenditures for externally marketed software | (23,105) | (33,543) | (38,655) | |||||||||||||||||
India JV formation | (7,892) | — | — | |||||||||||||||||
Dividend received from unconsolidated affiliate | 2,000 | — | — | |||||||||||||||||
Sale of unconsolidated affiliate | 7,500 | — | — | |||||||||||||||||
Purchase of other investments | — | (50,000) | (5,500) | |||||||||||||||||
Sales of other investments | 3,070 | 10,951 | — | |||||||||||||||||
Net cash provided by (used for) investing activities | (275,185) | 158,930 | (1,142,455) | |||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Repurchase and maturity of the 2021 Senior Unsecured Notes | — | (901,818) | — | |||||||||||||||||
Payment of finance lease obligations | (120) | (670) | (811) | |||||||||||||||||
Payment of in-orbit incentive obligations | (2,988) | (2,214) | (1,554) | |||||||||||||||||
Proceeds from Class A common stock options exercised | — | 408 | 855 | |||||||||||||||||
Proceeds from Class A common stock issued under the Employee Stock Purchase Plan | 9,306 | 9,471 | 10,109 | |||||||||||||||||
Treasury share repurchase | (89,303) | (261,436) | (43,458) | |||||||||||||||||
Contribution by non-controlling interest holder | — | 9,880 | 18,241 | |||||||||||||||||
Other, net | — | (966) | 998 | |||||||||||||||||
Net cash provided by (used for) financing activities | (83,105) | (1,147,345) | (15,620) | |||||||||||||||||
Effect of exchange rates on cash and cash equivalents | (2,306) | (3,749) | (1,390) | |||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 169,009 | (359,938) | (625,077) | |||||||||||||||||
Cash and cash equivalents, including restricted amounts, beginning of period | 536,874 | 896,812 | 1,521,889 | |||||||||||||||||
Cash and cash equivalents, including restricted amounts, end of period | $ | 705,883 | $ | 536,874 | $ | 896,812 |