Toggle Menu

Gogo Announces Record Fourth Quarter and 2021 Financial Results, Provides 2022 Guidance and Updates Long-Term Targets

Press Release


<< Back


Gogo Announces Record Fourth Quarter and 2021 Financial Results, Provides 2022 Guidance and Updates Long-Term Targets



Fourth Quarter Revenue of $92.3 million, up 19% Year-over-Year, Net Income from Continuing Operations of $209.1 million and Adjusted EBITDA(1) of $39.6 million
Full Year Revenue of $335.7 million, up 24% Year-over-Year, Net Income from Continuing Operations of $156.6 million and Adjusted EBITDA(1) of $151.0 million
Gogo 5G Deployment on Track for Commercial Launch in the Second Half of 2022

BROOMFIELD, Colo., March 3, 2022 /PRNewswire/ -- Gogo Inc. (NASDAQ: GOGO) ("Gogo" or the "Company"), the world's largest provider of broadband connectivity services for the business aviation market, today announced its financial results for the quarter and fiscal year ended December 31, 2021.

Q4 2021 Highlights

  • Record total revenue of $92.3 million increased 19% compared to Q4 2020 and 6% compared to Q3 2021, fueled by strong growth in both service and equipment revenue.
    • Record service revenue of $69.3 million increased 22% compared to Q4 2020 and 5% compared to Q3 2021.
    • Equipment revenue of $23.0 million increased 11% compared to Q4 2020 and 10% compared to Q3 2021.
  • Total ATG aircraft online ("AOL") reached 6,400, an increase of 11% compared to Q4 2020 and 4% compared to Q3 2021.
    • Total AVANCE units online grew to 2,504, an increase of 46% compared to Q4 2020 and 12% compared to Q3 2021. AVANCE units comprised more than 39% of total AOL as of December 31, 2021, up from 30% as of December 31, 2020 and 36% as of September 30, 2021.
  • Average Monthly Revenue per ATG aircraft online ("ARPU") of $3,301 increased 8% compared to Q4 2020 and 1% compared to Q3 2021.
  • Net income from continuing operations increased to $209.1 million from a net loss from continuing operations of ($16.1) million in Q4 2020, primarily due to an income tax benefit of $187.7 million in the current period as well as lower interest costs and higher operating income compared to the prior year period.
    • Basic earnings per share from continuing operations for Q4 2021 was $1.89, of which $1.71 was related to the income tax benefit. Diluted earnings per share from continuing operations was $1.57, of which $1.40 was related to the income tax benefit.
  • Adjusted EBITDA(1) of $39.6 million increased 105% compared to Q4 2020 and decreased 3% compared to Q3 2021, with the sequential decrease due primarily to a credit for regulatory surcharges recognized in the prior quarter and higher expenses as anticipated.
  • Cash provided by operating activities from continuing operations of $30.3 million in Q4 2021 compared to cash used by operating activities from continuing operations of ($15.8) million in the prior year period.
    • Record Free Cash Flow(1) of $25.7 million in Q4 2021 compared to ($18.4) million in the prior year period.
    • Cash and cash equivalents totaled $145.9 million as of December 31, 2021 compared to $133.2 million as of September 30, 2021.
  • In Q4 2021, key Gogo flight data metrics increased to levels above those seen before the pandemic:
    • Total MB data consumed on our network per day increased 78% from Q4 2019.
    • Total MB data consumed on our network per flight increased 38% from Q4 2019.
    • Total flights on which our service was provided increased to a record of more than 416,000, an increase of 29% from Q4 2019.

Full Year 2021 Financial Results

  • Record total revenue of $335.7 million increased 24% compared to 2020.
    • Record service revenue of $259.6 million increased 22% compared to 2020.
    • Equipment revenue of $76.1 million increased 32% compared to 2020.
  • ARPU of $3,238 increased 10% compared to 2020.
  • Net income from continuing operations increased to $156.6 million from a net loss from continuing operations of ($48.6) million in 2020.
  • Adjusted EBITDA(1) of $151.0 million increased 54% compared to 2020
  • Cash provided by operating activities from continuing operations increased to $66.7 million in 2021 compared to $4.5 million in 2020. Free Cash Flow(1) improved to $58.0 million in 2021 versus ($4.5) million in 2020.

"Demand for connectivity in business aviation, combined with the excellent performance of our AVANCE platform, are driving record sales of equipment and high-margin service plans for Gogo," said Oakleigh Thorne, Chairman and CEO of Gogo.  "We remain on track for commercial deployment of our 5G ATG network in the second half of 2022 which we expect to further accelerate our growth."

"Record 2021 results and a positive 2022 outlook set the stage for significant Free Cash Flow growth in 2023 following the deployment of Gogo 5G," said Barry Rowan, Gogo's Executive Vice President and CFO.  "Our operating performance and continued de-leveraging create the flexibility for strategic investments to further enhance our growth and return of capital to shareholders over time."    

2022 Financial Guidance

The Company is providing the following guidance for 2022. This guidance is derived from the Company's baseline budget and includes planned investments in Gogo 5G but does not include potential strategic investments currently under consideration (including a global broadband initiative).

  • Total revenue in the range of $380 million to $395 million
  • Adjusted EBITDA(1) in the range of $150 million to $160 million, reflecting a planned increase in Gogo 5G investment
  • Free Cash Flow(1) of $25 million to $45 million, including cash interest payments of approximately $36 million and capital expenditures of approximately $65 million, with approximately $50 million of the capital expenditures tied to Gogo 5G

Updated Long-Term Financial Targets 

Based on the Company's recent update of its baseline long-term model, which includes 5G investments but does not include potential strategic investments currently under consideration (including a global broadband initiative), the Company is updating its baseline long-term targets as follows:

  • Revenue growth at a compound annual growth rate of approximately 15% from 2021 through 2026 (versus prior target of approximately 15% from 2020 to 2025)
  • Annual Adjusted EBITDA Margin(1) approaching 50% in 2026, up from the low 40%'s in 2022 and 2023 (versus prior target of reaching 45% in 2025)
  • Free Cash Flow(1) of approximately $125 million in 2023 following the deployment of the Gogo 5G network in 2022 (no change from prior target), increasing to over $200 million beginning in 2025 (versus prior target of approximately $200 million in 2025)

 

(1)

See "Non-GAAP Financial Measures" below.

Conference Call

The Company will host its fourth quarter conference call on March 3, 2022 at 8:30 a.m. ET. A live webcast of the conference call, as well as a replay, will be available online on the Investor Relations section of the Company's website at http://ir.gogoair.com. Participants can access the call by dialing (844) 464-3940 (within the United States and Canada) or (765) 507-2646 (international dialers) and entering conference ID number: 6334629

Non-GAAP Financial Measures

We report certain non-GAAP financial measurements, including Adjusted EBITDA and Free Cash Flow, in the supplemental tables below, and we refer to Adjusted EBITDA Margin in our discussion of long-term baseline targets above. Management uses Adjusted EBITDA, Adjusted EBITDA Margin and Free Cash Flow for business planning purposes, including managing our business against internally projected results of operations and measuring our performance and liquidity. These supplemental performance measures also provide another basis for comparing period-to-period results by excluding potential differences caused by non-operational and unusual or non-recurring items. These supplemental performance measurements may vary from and may not be comparable to similarly titled measures used by other companies. Adjusted EBITDA, Adjusted EBITDA Margin and Free Cash Flow are not recognized measurements under accounting principles generally accepted in the United States, or GAAP; when analyzing our performance with Adjusted EBITDA or Adjusted EBITDA Margin or liquidity with Free Cash Flow, as applicable, investors should (i) evaluate each adjustment in our reconciliation to the corresponding GAAP measure, and the explanatory footnotes regarding those adjustments, (ii) use Adjusted EBITDA and Adjusted EBITDA Margin in addition to, and not as an alternative to, net income (loss) attributable to common stock as a measure of operating results, and (iii) use Free Cash Flow in addition to, and not as an alternative to, consolidated net cash provided by (used in) operating activities when evaluating our liquidity. No reconciliation of the forecasted range for Adjusted EBITDA for fiscal 2022, Adjusted EBITDA Margin for fiscal 2022, 2023 and 2026 and Free Cash Flow for fiscal 2023 and 2025 is included in this release because we are unable to quantify certain amounts that would be required to be included in the corresponding GAAP measure without unreasonable efforts and we believe such reconciliation would imply a degree of precision that would be confusing or misleading to investors.

Cautionary Note Regarding Forward-Looking Statements
Certain disclosures in this press release and related comments by our management include forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, statements regarding our business outlook, industry, business strategy, plans, goals and expectations concerning our market position, international expansion, future technologies, future operations, margins, profitability, future efficiencies, capital expenditures, liquidity and capital resources and other financial and operating information. When used in this discussion, the words "anticipate," "assume," "believe," "budget," "continue," "could," "estimate," "expect," "forecast," "intend," "may," "plan," "potential," "predict," "project," "should," "will," "future" and the negative of these or similar terms and phrases are intended to identify forward-looking statements in this press release. Forward-looking statements are based on our current expectations regarding future events, results or outcomes. These expectations may or may not be realized. Although we believe the expectations reflected in the forward-looking statements are reasonable, we can give you no assurance these expectations will prove to have been correct. Some of these expectations may be based upon assumptions, data or judgments that prove to be incorrect. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following: our ability to attract and retain customers and generate revenue from the provision of our connectivity and entertainment services; our reliance on our key OEMs and dealers for equipment sales; our ability to compete effectively with other current or future providers of in-flight connectivity services and other products and services that we offer, including on the basis of price and performance; the impact of the COVID-19 pandemic and the measures implemented to combat it; our ability to evaluate or pursue strategic opportunities; our reliance on third parties for equipment and services; our ability to recruit, train and retain highly skilled employees; the impact of adverse economic conditions; our ability to develop and deploy Gogo 5G; a revocation of, or reduction in, our right to use licensed spectrum, the availability of other air-to-ground spectrum to a competitor or the repurposing by a competitor of other spectrum for air-to-ground use; our use of open source software and licenses; the availability of additional ATG spectrum in the United States or internationally; the effects of service interruptions or delays, technology failures and equipment failures or malfunctions arising from defects or errors in our software or defects in or damage to our equipment; the impact of assertions by third parties of infringement, misappropriation or other violations; our ability to innovate and provide products and services; the impact of government regulation of the internet; our possession and use of personal information; the extent of expenses or liabilities resulting from litigation; our ability to protect our intellectual property; our substantial indebtedness, limitations and restrictions in the agreements governing our current and future indebtedness and our ability to service our indebtedness; fluctuations in our operating results; the utilization of our tax losses; and other events beyond our control that may result in unexpected adverse operating results.

Additional information concerning these and other factors can be found under the caption "Risk Factors" in our annual report on Form 10-K for the year ended December 31, 2021 as filed with the Securities and Exchange Commission on March 3, 2022.

Any one of these factors or a combination of these factors could materially affect our financial condition or future results of operations and could influence whether any forward-looking statements contained in this report ultimately prove to be accurate. Our forward-looking statements are not guarantees of future performance, and you should not place undue reliance on them. All forward-looking statements speak only as of the date made and we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

About Gogo
Gogo is the world's largest provider of broadband connectivity services for the business aviation market. We offer a customizable suite of smart cabin systems for highly integrated connectivity, inflight entertainment and voice solutions. Gogo's products and services are installed on thousands of business aircraft of all sizes and mission types from turboprops to the largest global jets, and are utilized by the largest fractional ownership operators, charter operators, corporate flight departments and individuals.

As of December 31, 2021, Gogo reported 2,504 business aircraft flying with Gogo's AVANCE L5 or L3 system installed, 6,400 aircraft flying with its ATG systems onboard, and 4,567 aircraft with narrowband satellite connectivity installed. Connect with us at business.gogoair.com.

Investor Relations Contact:

Media Relations Contact:

Will Davis

Dave Mellin

+1 917-519-6994

+1 303-301-3606

wdavis@gogoair.com

pr@gogoair.com

 

Gogo Inc. and Subsidiaries

Unaudited Consolidated Statements of Operations

(in thousands, except per share amounts)

 
   

For the Three Months
Ended December 31,

   

For the Years
Ended December 31,

 
   

2021

   

2020

   

2021

   

2020

 

Revenue:

                       

Service revenue

 

$

69,257

   

$

56,904

   

$

259,583

   

$

211,987

 

Equipment revenue

   

23,043

     

20,730

     

76,133

     

57,731

 

Total revenue

   

92,300

     

77,634

     

335,716

     

269,718

 
                         

Operating expenses:

                       

Cost of service revenue (exclusive of items shown below)

   

13,846

     

12,264

     

56,103

     

45,073

 

Cost of equipment revenue (exclusive of items shown below)

   

14,510

     

15,263

     

46,092

     

39,299

 

Engineering, design and development

   

6,882

     

7,862

     

24,874

     

25,227

 

Sales and marketing

   

6,892

     

4,411

     

20,985

     

15,135

 

General and administrative

   

14,185

     

18,089

     

51,554

     

54,467

 

Depreciation and amortization

   

3,658

     

4,049

     

15,482

     

14,166

 

Total operating expenses

   

59,973

     

61,938

     

215,090

     

193,367

 

Operating income

   

32,327

     

15,696

     

120,626

     

76,351

 
                         

Other (income) expense:

                       

Interest income

   

(46)

     

(33)

     

(191)

     

(722)

 

Interest expense

   

10,895

     

32,192

     

67,472

     

125,787

 

Loss on extinguishment of debt and settlement of convertible notes

   

     

     

83,961

     

 

Other (income) expense

   

14

     

(21)

     

25

     

(9)

 

Total other expense

   

10,863

     

32,138

     

151,267

     

125,056

 
                         

Income (loss) from continuing operations before income taxes

   

21,464

     

(16,442)

     

(30,641)

     

(48,705)

 

Income tax provision (benefit)

   

(187,673)

     

(362)

     

(187,230)

     

(146)

 

Net income (loss) from continuing operations

   

209,137

     

(16,080)

     

156,589

     

(48,559)

 

Net loss from discontinued operations, net of tax

   

9,572

     

16,925

     

(3,854)

     

(201,477)

 

Net income (loss)

 

$

218,709

   

$

845

   

$

152,735

   

$

(250,036)

 
                         

Net income (loss) attributable to common stock per share - basic:

                       

Continuing operations

 

$

1.89

   

$

(0.19)

   

$

1.50

   

$

(0.59)

 

Discontinued operations

   

0.09

     

0.20

     

(0.04)

     

(2.45)

 

Net income (loss) attributable to common stock per share - basic

 

$

1.98

   

$

0.01

   

$

1.46

   

$

(3.04)

 
                         

Net income (loss) attributable to common stock per share - diluted:

                       

Continuing operations

 

$

1.57

   

$

(0.19)

   

$

1.28

   

$

(0.59)

 

Discontinued operations

   

0.03

     

0.20

     

     

(2.45)

 

Net income (loss) attributable to common stock per share - diluted

 

$

1.60

   

$

0.01

   

$

1.28

   

$

(3.04)

 
                         

Weighted average number of shares

                       

Basic

   

109,907

     

83,377

     

103,400

     

82,266

 

Diluted

   

134,027

     

83,377

     

127,205

     

82,266

 

 

Gogo Inc. and Subsidiaries

Unaudited Consolidated Balance Sheets

(in thousands)

 
   

December 31,

   

December 31,

 
   

2021

   

2020

 

Assets

           

Current assets:

           

Cash and cash equivalents

 

$

145,913

   

$

435,345

 

Accounts receivable, net of allowances of $894 and $1,044, respectively

   

37,730

     

39,833

 

Inventories

   

33,976

     

28,114

 

Prepaid expenses and other current assets

   

32,295

     

8,934

 

Total current assets

   

249,914

     

512,226

 

Non-current assets:

           

Property and equipment, net

   

63,672

     

63,493

 

Intangible assets, net

   

49,554

     

52,693

 

Operating lease right-of-use assets

   

70,989

     

33,690

 

Other non-current assets, net of allowances of $455 and $375, respectively

   

28,425

     

11,486

 

Deferred income taxes

   

185,133

     

 

Total non-current assets

   

397,773

     

161,362

 

Total assets

 

$

647,687

   

$

673,588

 

Liabilities and stockholders' deficit

           

Current liabilities:

           

Accounts payable

 

$

17,203

   

$

11,013

 

Accrued liabilities

   

59,868

     

83,009

 

Deferred revenue

   

1,825

     

3,113

 

Current portion of long-term debt

   

109,620

     

341,000

 

Total current liabilities

   

188,516

     

438,135

 

Non-current liabilities:

           

Long-term debt

   

694,760

     

827,968

 

Non-current operating lease liabilities

   

77,329

     

38,018

 

Other non-current liabilities

   

7,236

     

10,581

 

Total non-current liabilities

   

779,325

     

876,567

 

Total liabilities

   

967,841

     

1,314,702

 

Stockholders' deficit

           

Common stock

   

11

     

9

 

Additional paid-in capital

   

1,258,477

     

1,088,590

 

Accumulated other comprehensive income (loss)

   

1,789

     

(1,013)

 

Treasury stock, at cost

   

(128,803)

     

(98,857)

 

Accumulated deficit

   

(1,451,628)

     

(1,629,843)

 

Total stockholders' deficit

   

(320,154)

     

(641,114)

 

Total liabilities and stockholders' deficit

 

$

647,687

   

$

673,588

 

 

Gogo Inc. and Subsidiaries

Unaudited Consolidated Statements of Cash Flows

(in thousands)

 
   

For the Years
Ended December 31,

 
   

2021

   

2020

 

Operating activities from continuing operations:

           

Net income (loss)

 

$

156,589

   

$

(48,559)

 

Adjustments to reconcile net income (loss) to cash provided by operating activities:

           

Depreciation and amortization

   

15,482

     

14,166

 

Loss on asset disposals, abandonments and write-downs

   

141

     

64

 

Provision for expected credit losses

   

284

     

1,071

 

Deferred income taxes

   

(187,320)

     

(232)

 

Stock-based compensation expense

   

13,345

     

7,808

 

Amortization of deferred financing costs

   

4,661

     

5,892

 

Accretion and amortization of debt discount and premium

   

419

     

13,908

 

Losses on extinguishment of debt and settlement of convertible notes

   

83,961

     

 

Changes in operating assets and liabilities:

           

Accounts receivable

   

1,925

     

1,315

 

Inventories

   

(5,862)

     

7,091

 

Prepaid expenses and other current assets

   

(20,844)

     

(277)

 

Contract assets

   

(5,638)

     

(9,439)

 

Accounts payable

   

3,806

     

4,963

 

Accrued liabilities

   

14,099

     

4,470

 

Deferred revenue

   

(1,282)

     

898

 

Accrued interest

   

(8,604)

     

787

 

Other non-current assets and liabilities

   

1,535

     

587

 

Net cash provided by operating activities from continuing operations

   

66,697

     

4,513

 

Investing activities from continuing operations:

           

Proceeds from sale of property and equipment

   

1,000

     

 

Purchases of property and equipment

   

(4,264)

     

(1,818)

 

Acquisition of intangible assets—capitalized software

   

(4,396)

     

(7,172)

 

Purchase of interest rate cap

   

(8,629)

     

 

Net cash used in investing activities from continuing operations

   

(16,289)

     

(8,990)

 

Financing activities from continuing operations:

           

Proceeds from credit facility draw

   

     

26,000

 

Repayments of amounts drawn from credit facility

   

     

(26,000)

 

Repurchase of convertible notes

   

     

(2,498)

 

Proceeds from issuance of senior secured notes

   

     

51,750

 

Redemption of senior secured notes

   

(1,023,146)

     

 

Proceeds from term loan, net of discount

   

721,375

     

 

Payments on term loan

   

(3,625)

     

 

Payment of debt issuance costs

   

(21,103)

     

 

Payments on financing leases

   

(145)

     

(546)

 

Stock-based compensation activity

   

(4,393)

     

(4,227)

 

Net cash provided by (used in) financing activities from continuing operations

   

(331,037)

     

44,479

 

Cash flows from discontinued operations:

           

Cash used in operating activities

   

(1,211)

     

(137,200)

 

Cash used in investing activities

   

(7,802)

     

357,393

 

Cash used in financing activities

   

     

(54)

 

Net cash provided by (used in) discontinued operations

   

(9,013)

     

220,139

 

Effect of exchange rate changes on cash

   

40

     

(1,946)

 

Increase (decrease) in cash, cash equivalents and restricted cash

   

(289,602)

     

258,195

 

Cash, cash equivalents and restricted cash at beginning of period

   

435,870

     

177,675

 

Cash, cash equivalents and restricted cash at end of period

 

$

146,268

   

$

435,870

 

Cash, cash equivalents and restricted cash at end of period

 

$

146,268

   

$

435,870

 

Less: current restricted cash

   

25

     

525

 

Less: non-current restricted cash

   

330

     

 

Cash and cash equivalents at end of period

 

$

145,913

   

$

435,345

 

Supplemental Cash Flow Information:

           

Cash paid for interest

 

$

71,114

   

$

106,051

 

Cash paid for taxes

   

376

     

401

 

Non-cash investing activities:

           

Purchases of property and equipment in current liabilities

 

$

6,126

   

$

84

 

 

Gogo Inc. and Subsidiaries

Supplemental Information – Key Operating Metrics

 
   

For the Three Months
Ended December 31,

   

For the Years
Ended December 31,

 
   

2021

   

2020

   

2021

   

2020

 

Aircraft online (at period end)

                       

ATG

   

6,400

     

5,778

     

6,400

     

5,778

 

Satellite

   

4,567

     

4,702

     

4,567

     

4,702

 

Average monthly service revenue per aircraft online

                       

ATG

 

$

3,301

   

$

3,069

   

$

3,238

   

$

2,951

 

Satellite

   

254

     

226

     

250

     

212

 

Units Sold

                       

ATG

   

286

     

275

     

869

     

667

 

Satellite

   

36

     

48

     

205

     

199

 

Average equipment revenue per unit sold (in thousands)

                       

ATG

 

$

69

   

$

65

   

$

71

   

$

68

 

Satellite

   

63

     

56

     

54

     

59

 

 

  • ATG aircraft online. We define ATG aircraft online as the total number of business aircraft for which we provide ATG services as of the last day of each period presented. This number excludes aircraft receiving ATG service as part of the ATG Network Sharing Agreement with Intelsat.
  • Satellite aircraft online. We define satellite aircraft online as the total number of business aircraft for which we provide satellite services as of the last day of each period presented.
  • Average monthly connectivity service revenue per ATG aircraft online. We define average monthly connectivity service revenue per ATG aircraft online as the aggregate ATG connectivity service revenue for the period divided by the number of months in the period, divided by the number of ATG aircraft online during the period (expressed as an average of the month end figures for each month in such period). Revenue share earned from the ATG Network Sharing Agreement with Intelsat is excluded from this calculation.
  • Average monthly service revenue per satellite aircraft online. We define average monthly service revenue per satellite aircraft online as the aggregate satellite service revenue for the period divided by the number of months in the period, divided by the number of satellite aircraft online during the period (expressed as an average of the month end figures for each month in such period).
  • Units sold. We define units sold as the number of ATG or satellite units for which we recognized revenue during the period.
  • Average equipment revenue per ATG unit sold. We define average equipment revenue per ATG unit sold as the aggregate equipment revenue from all ATG units sold during the period, divided by the number of ATG units sold.
  • Average equipment revenue per satellite unit sold. We define average equipment revenue per satellite unit sold as the aggregate equipment revenue earned from all satellite units sold during the period, divided by the number of satellite units sold.

 

Gogo Inc. and Subsidiaries

Supplemental Information – Revenue and Cost of Revenue

(in thousands, unaudited)

 
   

For the Three Months
Ended December 31,

   

%
Change

   

For the Years
Ended December 31,

   

%
Change

 
   

2021

   

2020

   

2021 over
2020

   

2021

   

2020

   

2021 over
2020

 

Service revenue

 

$

69,257

   

$

56,904

     

21.7

%

 

$

259,583

   

$

211,987

     

22.5

%

Equipment revenue

   

23,043

     

20,730

     

11.2

%

   

76,133

     

57,731

     

31.9

%

Total revenue

 

$

92,300

   

$

77,634

     

18.9

%

 

$

335,716

   

$

269,718

     

24.5

%

 
   

For the Three Months
Ended December 31,

   

%
Change

   

For the Years
Ended December 31,

   

%
Change

 
   

2021

   

2020

   

2021 over
2020

   

2021

   

2020

   

2021 over
2020

 

Cost of service revenue (1)

 

$

13,846

   

$

12,264

     

12.9

%

 

$

56,103

   

$

45,073

     

24.5

%

Cost of equipment revenue (1)

 

$

14,510

   

$

15,263

     

(4.9)

%

 

$

46,092

   

$

39,299

     

17.3

%

   

(1)

Excludes depreciation and amortization expense.

 

Gogo Inc. and Subsidiaries

Reconciliation of GAAP to Non-GAAP Measures

(in thousands, unaudited)

 
   

For the Three Months
Ended December 31,

   

For the Years
Ended December 31,

   

For the Three
Months Ended
September 30,

 
   

2021

   

2020

   

2021

   

2020

   

2021

 

Adjusted EBITDA:

                             

Net income (loss) attributable to common stock (GAAP)

 

$

218,709

   

$

845

   

$

152,735

   

$

(250,036)

   

$

10,959

 

Interest expense

   

10,895

     

32,192

     

67,472

     

125,787

     

10,943

 

Interest income

   

(46)

     

(33)

     

(191)

     

(722)

     

(34)

 

Income tax provision (benefit)

   

(187,673)

     

(362)

     

(187,230)

     

(146)

     

131

 

Depreciation and amortization

   

3,658

     

4,049

     

15,482

     

14,166

     

4,160

 

EBITDA

   

45,543

     

36,691

     

48,268

     

(110,951)

     

26,159

 

Stock-based compensation expense

   

3,201

     

(475)

     

13,345

     

7,808

     

5,403

 

Loss (income) from discontinued operations

   

(9,572)

     

(16,925)

     

3,854

     

201,477

     

8,771

 

Loss on extinguishment of debt and settlement of convertible notes

   

     

     

83,961

     

     

 

Separation costs related to CA sale

   

380

     

     

1,550

     

     

450

 

Adjusted EBITDA

 

$

39,552

   

$

19,291

   

$

150,978

   

$

98,334

   

$

40,783

 
                               

Free Cash Flow:

                             

Net cash provided by (used in) operating activities (GAAP) (1)

 

$

30,342

   

$

(15,802)

   

$

66,697

   

$

4,513

   

$

26,754

 

Consolidated capital expenditures (1)

   

(4,656)

     

(2,627)

     

(8,660)

     

(8,990)

     

(2,178)

 

Free cash flow

 

$

25,686

   

$

(18,429)

   

$

58,037

   

$

(4,477)

   

$

24,576

 
   

(1)

See unaudited consolidated statement of cash flows

 

Gogo Inc. and Subsidiaries

Reconciliation of Estimated Full-Year GAAP Net Cash

Provided by Operating Activities to Non-GAAP Measures

(in millions, unaudited)

 
 

FY 2022

 

Free Cash Flow:

         

Net cash provided by operating activities (GAAP)

$

85

 

to

$

115

 

Consolidated capital expenditures

 

(60)

 

to

 

(70)

 

Free cash flow

$

25

 

to

$

45

 

Definition of Non-GAAP Measures

EBITDA represents net income (loss) attributable to common stock before interest expense, interest income, income taxes and depreciation and amortization expense.

Adjusted EBITDA represents EBITDA adjusted for (i) stock-based compensation expense included in the results of continuing operations, (ii) the results of discontinued operations, including stock-based compensation expense and the gain on the sale of CA, (iii) loss on extinguishment of debt and settlement of convertible notes and (iv) separation costs related to the sale of CA. Our management believes that the use of Adjusted EBITDA eliminates items that management believes have less bearing on our operating performance, thereby highlighting trends in our core business which may not otherwise be apparent. It also provides an assessment of controllable expenses, which are indicators management uses to determine whether current spending decisions need to be adjusted in order to meet financial goals and achieve optimal financial performance.

We believe that the exclusion of stock-based compensation expense from Adjusted EBITDA is appropriate given the significant variation in expense that can result from using the Black-Scholes model to determine the fair value of such compensation. The fair value of our stock options is determined using the Black-Scholes model and varies based on fluctuations in the assumptions used in this model, including inputs that are not necessarily directly related to the performance of our business, such as the expected volatility, the risk-free interest rate and the expected life of the options. Therefore, we believe that the exclusion of this cost provides a clearer view of the operating performance of our business. Further, stock option grants made at a certain price and point in time do not necessarily reflect how our business is performing at any particular time. While we believe that investors should have information about any dilutive effect of outstanding options and the cost of that compensation, we also believe that stockholders should have the ability to consider our performance using a non-GAAP financial measure that excludes these costs and that management uses to evaluate our business.

We believe it is useful for an understanding of our operating performance to exclude the results of our discontinued operations from Adjusted EBITDA because they are not part of our ongoing operations.

We believe it is useful for an understanding of our operating performance to exclude the loss on extinguishment of debt and settlement of convertible notes from Adjusted EBITDA because these activities are not related to our operating performance.

We believe it is useful for an understanding of our operating performance to exclude separation costs related to the sale of CA from Adjusted EBITDA for the year ended December 31, 2021 because of the non-recurring nature of these activities.

We also present Adjusted EBITDA as a supplemental performance measure because we believe that this measure provides investors, securities analysts and other users of our consolidated financial statements with important supplemental information with which to evaluate our performance and to enable them to assess our performance on the same basis as management.

Adjusted EBITDA Margin represents Adjusted EBITDA divided by total revenue. We present Adjusted EBITDA Margin as a supplemental performance measure because we believe that it provides meaningful information regarding our operating efficiency.

Free Cash Flow represents net cash provided by (used in) operating activities, less purchases of property and equipment and the acquisition of intangible assets. We believe that Free Cash Flow provides meaningful information regarding our liquidity.

Cision View original content:https://www.prnewswire.com/news-releases/gogo-announces-record-fourth-quarter-and-2021-financial-results-provides-2022-guidance-and-updates-long-term-targets-301494729.html

SOURCE Gogo Inc.