Business Acquisitions (Tables)

9 Months Ended

Sep. 30, 2013

Business Acquisitions

Schedule of total purchase price for the acquisition of GeoEy

(in millions)	Amount
Net cash received	$	(76.2	)
Cash due to equity holders	0.8
DigitalGlobe common stock	723.8
DigitalGlobe Series A convertible preferred stock	114.0
DigitalGlobe equity awards issued to replace GeoEye equity awards	21.6
Long-term debt issued to redeem GeoEye’s long-term debt including early termination penalties and accrued interest	596.7
Aggregate purchase price	$	1,380.7

Schedule of the classifications of the cash flows received

(in millions)	Amount
Investing activities:
Acquisition of business (1)	$	76.2
Redemption of GeoEye debt (2)	(596.7		)
Total cash used in acquisition of business	$	(520.5	)

(1) Includes $103.8 million of cash paid to GeoEye common and convertible preferred stockholders, offset by cash acquired of $180.0 million.

(2) Includes cash paid to settle GeoEye’s outstanding long-term debt at the acquisition date, including principal of $525.0 million and accrued interest of $16.4 million that was replaced by new debt (See Note 8). As a result of the discharge and redemption of GeoEye’s debt, DigitalGlobe incurred early termination penalties of approximately $55.3 million.

Schedule of the preliminary assignment of the aggregate consideration

(in millions)	September 30, 2013
Current assets, net of cash acquired	$	90.1
Property, plant and equipment, including satellite constellation	988.8
Identifiable intangible assets:
Technology	26.0
Customer relationships	10.0
Trademarks	5.0
FCC licenses and other	2.5
Other noncurrent assets	4.0
Current liabilities	(50.2		)
Deferred revenue	(12.1		)
Long-term deferred tax liability, net	(124.5		)
Fair value of acquired assets and assumed liabilities	939.6
Goodwill	441.1
Aggregate purchase price	$	1,380.7

Schedule of pro forma financial information related to the combined results of DigitalGlobe and GeoEy

	Nine months ended September 30,
(in millions, except per share data)	2013			2012
Operating revenue	$	452.8		$	560.8
Net (loss) income	(78.7		)	20.8
Net (loss) income available to common stockholders	(81.7		)	17.1
Basic (loss) income per common share	$	(1.11	)	$	0.24
Diluted (loss) income per common share	$	(1.11	)	$	0.23