XML 53 R22.htm IDEA: XBRL DOCUMENT v2.4.0.6
SUPPLEMENTAL CONSOLIDATING FINANCIAL INFORMATION
9 Months Ended
Sep. 30, 2012
SUPPLEMENTAL CONSOLIDATING FINANCIAL INFORMATION [Abstract]  
SUPPLEMENTAL CONSOLIDATING FINANCIAL INFORMATION

17. SUPPLEMENTAL CONSOLIDATING FINANCIAL INFORMATION

 

In connection with the Company's issuance of the 5.0% Notes and 5.0% Warrants, certain of the Company's domestic subsidiaries (the "Guarantor Subsidiaries"), fully, unconditionally, jointly, and severally guaranteed the payment obligations under the 5.0% Notes. The following supplemental financial information sets forth, on a consolidating basis, the balance sheets, statements of operations and statements of cash flows for Globalstar, Inc. ("Parent Company"), for the Guarantor Subsidiaries and for the Parent Company's other subsidiaries (the "Non-Guarantor Subsidiaries").

 

The supplemental condensed consolidating financial information has been prepared pursuant to the rules and regulations for condensed financial information and does not include disclosures included in annual financial statements. The principal eliminating entries eliminate investments in subsidiaries, intercompany balances and intercompany revenues and expenses.

 

Globalstar, Inc.

Supplemental Condensed Consolidating Statement of Operations

Three Months Ended September 30, 2012

(Unaudited)

 

                Non-              
    Parent     Guarantor     Guarantor              
    Company     Subsidiaries     Subsidiaries     Eliminations     Consolidated  
    (In thousands)  
Revenue:                                        
Service revenues   $ 14,296     $ 10,832     $ 4,002     $ (13,762 )   $ 15,368  
Subscriber equipment sales     255       4,138       2,941       (2,165 )     5,169  
Total revenue     14,551       14,970       6,943       (15,927 )     20,537  
Operating expenses:                                        
Cost of services (exclusive of depreciation, amortization, and accretion shown separately below)     1,784       3,585       1,983       (1,794 )     5,558  
Cost of subscriber equipment sales     134       4,742       3,780       (4,616 )     4,040  
Cost of subscriber equipment sales - reduction in the value of inventory     -       658       2       -       660  
Marketing, general and administrative     5,236       1,944       3,379       (1,279 )     9,280  
Reduction in the value of long-lived assets     -       -       -       -       -  
Contract termination charge     -       -       -       -       -  
Depreciation, amortization, and accretion     13,313       13,782       4,338       (12,779 )     18,654  
Total operating expenses     20,467       24,711       13,482       (20,468 )     38,192  
Loss from operations     (5,916 )     (9,741 )     (6,539 )     4,541       (17,655 )
Other income (expense):                                        
Interest income and expense, net of amounts capitalized     (6,172 )     (1 )     (394 )     2       (6,565 )
Derivative loss     (16,473 )     -       -       -       (16,473 )
Equity in subsidiary earnings     (12,120 )     2,205       -       9,915       -  
Other     (456 )     (117 )     218       (84 )     (439 )
Total other income (expense)     (35,221 )     2,087       (176 )     9,833       (23,477 )
Loss before income taxes     (41,137 )     (7,654 )     (6,715 )     14,374       (41,132 )
Income tax (benefit) expense     51       (18 )     23       -       (56 )
Net loss   $ (41,188 )   $ (7,636 )   $ (6,738 )   $ 14,374     $ (41,188 )
                                         
Comprehensive loss   $ (41,188 )   $ (7,636 )   $ (5,619 )   $ 14,374     $ (40,069 )

 

 

Globalstar, Inc.

Supplemental Condensed Consolidating Statement of Operations

Three Months Ended September 30, 2011

(Unaudited)

 

                Non-              
    Parent     Guarantor     Guarantor              
    Company     Subsidiaries     Subsidiaries     Eliminations     Consolidated  
    (In thousands)  
Revenue:                                        
Service revenues   $ 8,120     $ 9,992     $ 5,049     $ (8,963 )   $ 14,198  
Subscriber equipment sales     301       2,905       229       554       3,989  
Total revenue     8,421       12,897       5,278       (8,409 )     18,187  
Operating expenses:                                        
Cost of services (exclusive of depreciation, amortization, and accretion shown separately below)     4,595       1,421       3,498       (1,182 )     8,332  
Cost of subscriber equipment sales     -       2,661       2,187       (1,977 )     2,871  
Cost of subscriber equipment sales - reduction in the value of inventory     -       312       667       -       979  
Marketing, general and administrative     3,839       5,980       2,430       -       12,249  
Reduction in the value of long-lived assets     788       2,195       55       -       3,038  
Contract termination charge     -       -       -       -       -  
Depreciation, amortization, and accretion     6,187       9,171       3,836       (7,088 )     12,106  
Total operating expenses     15,409       21,740       12,673       (10,247 )     39,575  
(Loss) gain from operations     (6,988 )     (8,843 )     (7,395 )     1,838       (21,388 )
Other income (expense):                                        
Interest income and expense, net of amounts capitalized     (641 )             (582 )     (9 )     (1,232 )
Derivative gain     23,793       -       -       -       23,793  
Equity in subsidiary earnings     (16,544 )     (3,349 )     -       19,893       -  
Other     (302 )     247       (1,924 )     103       (1,876 )
Total other income (expense)     6,306       (3,102 )     (2,506 )     19,987       20,685  
Loss before income taxes     (682 )     (11,945 )     (9,901 )     21,825       (703 )
Income tax expense     (1 )     (23 )     2       -       (22 )
Net (loss) gain   $ (681 )   $ (11,922 )   $ (9,903 )   $ 21,825     $ (681 )
                                         
Comprehensive loss   $ (681 )   $ (11,922 )   $ (10,034 )   $ 21,822     $ (815 )

 

 

Globalstar, Inc.

Supplemental Condensed Consolidating Statement of Operations

Nine Months Ended September 30, 2012

(Unaudited)

 

                Non-              
    Parent     Guarantor     Guarantor              
    Company     Subsidiaries     Subsidiaries     Eliminations     Consolidated  
    (In thousands)  
Revenue:                                        
Service revenues   $ 35,609     $ 30,528     $ 11,609     $ (35,600 )   $ 42,146  
Subscriber equipment sales     809       12,328       5,676       (3,703 )     15,110  
Total revenue     36,418       42,856       17,285       (39,303 )     57,256  
Operating expenses:                                        
Cost of services (exclusive of depreciation, amortization, and accretion shown separately below)     5,678       6,231       5,888       (1,082 )     16,715  
Cost of subscriber equipment sales     284       9,420       5,377       (4,616 )     10,465  
Cost of subscriber equipment sales - reduction in the value of inventory     2       904       51       -       957  
Marketing, general and administrative     15,493       4,997       9,426       (3,351 )     26,565  
Reduction in the value of long-lived assets     79       7,139       -       -       7,218  
Contract termination charge     22,048       -       -       -       22,048  
Depreciation, amortization, and accretion     32,789       36,817       12,343       (32,672 )     49,277  
Total operating expenses     76,373       65,508       33,085       (41,721 )     133,245  
Loss from operations     (39,955 )     (22,652 )     (15,800 )     2,418       (75,989 )
Other income (expense):                                        
Interest income and expense, net of amounts capitalized     (12,126 )     (7 )     (1,261 )     (2 )     (13,396 )
Derivative loss     (2,562 )     -       -       -       (2,562 )
Equity in subsidiary earnings     (37,737 )     6,703       -       31,034       -  
Other     (687 )     (12 )     (163 )     (76 )     (938 )
Total other income (expense)     (53,112 )     6,684       (1,424 )     30,956       (16,896 )
Loss before income taxes     (93,067 )     (15,968 )     (17,224 )     33,374       (92,885 )
Income tax expense     179       30       152       -       361  
Net loss   $ (93,246 )   $ (15,998 )   $ (17,376 )   $ 33,374     $ (93,246 )
                                         
Comprehensive loss   $ (93,246 )   $ (15,998 )   $ (15,708 )   $ 33,374     $ (91,578 )

 

 

Globalstar, Inc.

Supplemental Condensed Consolidating Statement of Operations

Nine Months Ended September 30, 2011

(Unaudited)

 

                Non-              
    Parent     Guarantor     Guarantor              
    Company     Subsidiaries     Subsidiaries     Eliminations     Consolidated  
    (In thousands)  
Revenue:                                        
Service revenues   $ 21,693     $ 29,624     $ 13,179     $ (22,722 )   $ 41,774  
Subscriber equipment sales     710       10,567       3,871       (1,482 )     13,666  
Total revenue     22,403       40,191       17,050       (24,204 )     55,440  
Operating expenses:                                        
Cost of services (exclusive of depreciation, amortization, and accretion shown separately below)     9,602       6,262       9,996       (3,176 )     22,684  
Cost of subscriber equipment sales     529       7,998       3,472       (2,678 )     9,321  
Cost of subscriber equipment sales - reduction in the value of inventory     -       735       666       -       1,401  
Marketing, general and administrative     8,702       17,470       7,832       -       34,004  
Reduction in the value of long-lived assets     1,073       2,356       55       -       3,484  
Contract termination charge     -       -       -       -       -  
Depreciation, amortization, and accretion     16,208       27,396       10,901       (18,993 )     35,512  
Total operating expenses     36,114       62,217       32,922       (24,847 )     106,406  
(Loss) gain from operations     (13,711 )     (22,026 )     (15,872 )     643       (50,966 )
Other income (expense):                                        
Interest income and expense, net of amounts capitalized     (2,046 )     -       (1,552 )     (1 )     (3,599 )
Derivative gain     34,090       -       -       -       34,090  
Equity in subsidiary earnings     (39,816 )     (7,193 )     -       47,009       -  
Other     295       (117 )     (695 )     (56 )     (573 )
Total other income (expense)     (7,477 )     (7,310 )     (2,247 )     46,952       29,918  
Loss before income taxes     (21,188 )     (29,336 )     (18,119 )     47,595       (21,048 )
Income tax expense     27       -       140       -       167  
Net (loss) gain   $ (21,215 )   $ (29,336 )   $ (18,259 )   $ 47,595     $ (21,215 )
                                         
Comprehensive loss   $ (21,215 )   $ (29,336 )   $ (18,397 )   $ 47,592     $ (21,356 )

 

 

Globalstar, Inc.

Supplemental Condensed Consolidating Balance Sheet

As of September 30, 2012

(Unaudited)

 

    Parent
Company
    Guarantor
Subsidiaries
    Non-
Guarantor
Subsidiaries
    Eliminations     Consolidated  
    (In thousands)  
ASSETS                                        
Current assets:                                        
Cash and cash equivalents   $ 451     $ 225     $ 543     $ -     $ 1,219  
Restricted cash     50,426       -       -       -       50,426  
Accounts receivable     3,725       4,936       4,940       -       13,601  
Intercompany receivables     593,317       398,411       23,788       (1,015,516 )     -  
Inventory     545       6,598       35,902       -       43,045  
Deferred financing costs, current     36,911       -       -       -       36,911  
Prepaid expenses and other current assets     3,019       441       2,325       -       5,785  
Total current assets     688,394       410,611       67,498       (1,015,516 )     150,987  
                                         
Property and equipment, net     1,101,982       36,521       87,366       445       1,226,314  
Restricted cash     -       -       -       -       -  
Intercompany notes receivable     47,662       14,413       26,364       (88,439 )     -  
Investment in subsidiaries     (148,557 )     (8,426 )     -       156,983       -  
Deferred financing costs     10,528       -       -       -       10,528  
Advances for inventory     9,158       -       -       -       9,158  
Intangible and other assets, net     3,222       2,083       1,832       (15 )     7,122  
Total assets   $ 1,712,389     $ 455,202     $ 183,060     $ (946,542 )   $ 1,404,109  
                                         
LIABILITIES AND STOCKHOLDERS' EQUITY                                        
Current liabilities:                                        
Current portion of long-term debt   $ 651,909     $ -     $ -     $ -     $ 651,909  
Accounts payable     17,221       3,238       22,296               42,755  
Accrued contract termination charge     22,048       -       -       -       22,048  
Accrued expenses     9,549       9,205       10,759               29,513  
Intercompany payables     382,374       479,640       151,705       (1,013,719 )     -  
Payables to affiliates     200       31       -       -       231  
Deferred revenue     1,494       14,095       828       -       16,417  
Total current liabilities     1,084,795       506,209       185,588       (1,013,719 )     762,873  
                                         
Long-term debt, less current portion     90,204       -       -       -       90,204  
Employee benefit obligations     7,152       -       -       -       7,152  
Intercompany notes payable     -       -       32,665       (32,665 )     -  
Derivative liabilities     34,720       -       -       -       34,720  
Deferred revenue     7,391       339       -       -       7,730  
Other non-current liabilities     4,054       2,731       10,572       -       17,357  
Total non-current liabilities     143,521       3,070       43,237       (32,665 )     157,163  
Stockholders' equity     484,073       (54,077 )     (45,765 )     99,842       484,073  
Total liabilities and stockholders' equity   $ 1,712,389     $ 455,202     $ 183,060     $ (946,542 )   $ 1,404,109  

 

Globalstar, Inc.

Supplemental Condensed Consolidating Balance Sheet

As of December 31, 2011

(Audited)

 

    Parent
Company
    Guarantor
Subsidiaries
    Non-
Guarantor
Subsidiaries
    Eliminations     Consolidated  
    (In thousands)  
ASSETS                                        
Current assets:                                        
Cash and cash equivalents   $ 7,343     $ 587     $ 2,021     $ -     $ 9,951  
Restricted cash     -       -       -       -       -  
Accounts receivable     3,363       4,322       4,708       -       12,393  
Intercompany receivables     538,876       351,510       13,923       (904,309 )     -  
Inventory     1       4,564       37,283       -       41,848  
Prepaid expenses and other current assets     2,846       303       2,132       -       5,281  
Total current assets     552,429       361,286       60,067       (904,309 )     69,473  
                                         
Property and equipment, net     1,070,543       60,872       87,624       (1,321 )     1,217,718  
Restricted cash     46,776       -       -       -       46,776  
Intercompany notes receivable     40,456       -       1,800       (42,256 )     -  
Investment in subsidiaries     (106,377 )     (18,629 )     -       125,006       -  
Deferred financing costs     53,409       -       73       -       53,482  
Advances for inventory     9,158       -       -       -       9,158  
Intangible and other assets, net     12,773       2,988       8,052       (15 )     23,798  
Total assets   $ 1,679,167     $ 406,517     $ 157,616     $ (822,895 )   $ 1,420,405  
                                         
LIABILITIES AND STOCKHOLDERS' EQUITY                                        
Current liabilities:                                        
Current maturities of long-term debt   $ -     $ -     $ -     $ -     $ -  
Accounts payable     19,346       1,953       26,509       -       47,808  
Accrued contract termination charge     -       -       -       -       -  
Accrued expenses     11,558       8,459       8,789       -       28,806  
Intercompany payables     333,201       427,852       142,966       (904,019 )     -  
Payables to affiliates     378       -       -       -       378  
Deferred revenue     1,043       12,740       805       -       14,588  
Total current liabilities     365,526       451,004       179,069       (904,019 )     91,580  
                                         
Long-term debt, less current maturities     723,888       -       -       -       723,888  
Employee benefit obligations     7,407       -       -       -       7,407  
Intercompany notes payable     -       -       41,356       (41,356 )     -  
Derivative liabilities     38,996       -       -       -       38,996  
Deferred revenue     6,695       600       -       -       7,295  
Other non-current liabilities     2,860       3,837       10,747       -       17,444  
Total non-current liabilities     779,846       4,437       52,103       (41,356 )     795,030  
Stockholders' equity     533,795       (48,924 )     (73,556 )     122,480       533,795  
Total liabilities and stockholders' equity   $ 1,679,167     $ 406,517     $ 157,616     $ (822,895 )   $ 1,420,405  

 

Globalstar, Inc.

Supplemental Condensed Consolidating Statement of Cash Flows

Nine Months Ended September 30, 2012

(Unaudited)

 

                Non-              
    Parent     Guarantor     Guarantor              
    Company     Subsidiaries     Subsidiaries     Eliminations     Consolidated  
    (In thousands)  
                               
Net cash provided by (used in) operating activities   $ 12,655     $ (165 )   $ (1,612 )   $ -     $ 10,878  
                                         
Cash flows from investing activities:                                        
Second-generation satellites, ground and related launch costs     (43,305 )                             (43,305 )
Property and equipment additions     -       (197 )     (185 )     -       (382 )
Investment in businesses     (450 )     -       -       -       (450 )
Restricted cash     (3,650 )     -       -       -       (3,650 )
                                         
Net cash used in investing activities     (47,405 )     (197 )     (185 )     -       (47,787 )
                                         
Cash flows from financing activities:                                        
Proceeds from issuance of common stock and stock options     100       -       -       -       100  
Borrowings from Facility Agreement     5,008       -       -       -       5,008  
Proceeds from contingent equity account     23,000       -       -       -       23,000  
Payment of deferred financing costs     (250 )     -       -       -       (250 )
Net cash from by financing activities     27,858       -       -       -       27,858  
Effect of exchange rate changes on cash and cash equivalents     -       -       319       -       319  
Net increase (decrease) in cash and cash equivalents     (6,892 )     (362 )     (1,478 )             (8,732 )
Cash and cash equivalents at beginning of period     7,343       587       2,021       -       9,951  
Cash and cash equivalents at end of period   $ 451     $ 225     $ 543     $ -     $ 1,219  

 

Globalstar, Inc.

Supplemental Condensed Consolidating Statement of Cash Flows

Nine Months Ended September 30, 2011

(Unaudited)

 

                Non-              
    Parent     Guarantor     Guarantor              
    Company     Subsidiaries     Subsidiaries     Eliminations     Consolidated  
    (In thousands)  
                               
Net cash provided by (used in) operating activities   $ (14,793 )   $ 3,052     $ 891     $ -     $ (10,850 )
                                         
Cash flows used in investing activities:                                        
Second-generation satellites, ground and related launch costs     (71,212 )     -       -       -       (71,212 )
Property and equipment additions     (501 )     (1,692 )     (192 )     -       (2,385 )
Investment in businesses     (500 )     -       -       -       (500 )
Restricted cash     (10,436 )     -       -       -       (10,436 )
                                         
Net cash used in investing activities     (82,649 )     (1,692 )     (192 )     -       (84,533 )
                                         
Cash flows from financing activities:                                        
Proceeds from issuance of common stock and stock options     526       -       -       -       526  
Borrowings from Facility Agreement     18,659       -       -       -       18,659  
Proceeds from the issuance of 5.0% convertible notes     38,000       -       -       -       38,000  
Proceeds from the contribution to the debt service reserve account     12,500       -       -       -       12,500  
Payment of deferred financing costs     (925 )     -       -       -       (925 )
Net cash from by financing activities     68,760       -       -       -       68,760  
Effect of exchange rate changes on cash and cash equivalents     -       -       (314 )     -       (314 )
Net increase (decrease) in cash and cash equivalents     (28,682 )     1,360       385       -       (26,937 )
Cash and cash equivalents at beginning of period     32,288       (766 )     1,495       -       33,017  
Cash and cash equivalents at end of period   $ 3,606     $ 594     $ 1,880     $ -     $ 6,080