XML 58 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONDENSED CONSOLIDATING FINANCIAL INFORMATION - (Tables)
12 Months Ended
Dec. 31, 2018
Condensed Financial Information Disclosure [Abstract]  
Supplemental Consolidating Balance Sheet
Globalstar, Inc.
Condensed Consolidating Balance Sheet
As of December 31, 2018
 
Parent Company
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Elimination
 
Consolidated
 
(In thousands)
ASSETS
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
11,312

 
$
2,126

 
$
1,774

 
$

 
$
15,212

Restricted cash
60,278

 

 

 

 
60,278

Accounts receivable, net of allowance
7,138

 
7,826

 
4,363

 

 
19,327

Intercompany receivables
1,047,320

 
824,920

 
105,819

 
(1,978,059
)
 

Inventory
6,747

 
6,149

 
1,378

 

 
14,274

Prepaid expenses and other current assets
7,765

 
2,987

 
2,658

 

 
13,410

Total current assets
1,140,560

 
844,008

 
115,992

 
(1,978,059
)
 
122,501

Property and equipment, net
850,790

 
1,242

 
30,658

 
5

 
882,695

Intercompany notes receivable
5,600

 

 
6,436

 
(12,036
)
 

Investment in subsidiaries
(255,187
)
 
42,481

 
50,220

 
162,486

 

Intangibles and other assets, net
36,275

 
324

 
3,698

 
(11
)
 
40,286

Total assets
$
1,778,038

 
$
888,055

 
$
207,004

 
$
(1,827,615
)
 
$
1,045,482

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Current portion of long-term debt
$
96,249

 
$

 
$

 
$

 
$
96,249

Accounts payable
2,420

 
3,378

 
1,197

 

 
6,995

Accrued expenses
8,904

 
6,747

 
7,434

 

 
23,085

Intercompany payables
778,340

 
832,284

 
367,396

 
(1,978,020
)
 

Payables to affiliates
656

 

 

 

 
656

Derivative liabilities
757

 

 

 

 
757

Deferred revenue
1,699

 
23,943

 
6,296

 

 
31,938

Total current liabilities
889,025

 
866,352

 
382,323

 
(1,978,020
)
 
159,680

Long-term debt, less current portion
367,202

 

 

 

 
367,202

Employee benefit obligations
4,489

 

 

 

 
4,489

Intercompany notes payable
6,436

 

 
5,600

 
(12,036
)
 

Derivative liabilities
146,108

 

 

 

 
146,108

Deferred revenue
5,339

 
335

 
18

 

 
5,692

Other non-current liabilities
494

 
323

 
2,549

 

 
3,366

Total non-current liabilities
530,068

 
658

 
8,167

 
(12,036
)
 
526,857

Stockholders' equity (deficit)
358,945

 
21,045

 
(183,486
)
 
162,441

 
358,945

Total liabilities and shareholders' equity
$
1,778,038

 
$
888,055

 
$
207,004

 
$
(1,827,615
)
 
$
1,045,482

Globalstar, Inc.
Condensed Consolidating Balance Sheet
As of December 31, 2017 
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Elimination
 
Consolidated
 
(In thousands)
ASSETS
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
32,864

 
$
4,942

 
$
3,838

 
$

 
$
41,644

Restricted cash
63,635

 

 

 

 
63,635

Accounts receivable, net of allowance
7,129

 
6,524

 
3,460

 

 
17,113

Intercompany receivables
979,942

 
755,847

 
64,477

 
(1,800,266
)
 

Inventory
1,182

 
4,610

 
1,481

 

 
7,273

Prepaid expenses and other current assets
3,149

 
2,414

 
1,182

 

 
6,745

Total current assets
1,087,901

 
774,337

 
74,438

 
(1,800,266
)
 
136,410

Property and equipment, net
962,756

 
3,855

 
4,503

 
5

 
971,119

Intercompany notes receivable
5,600

 

 
6,436

 
(12,036
)
 

Investment in subsidiaries
(280,745
)
 
84,244

 
38,637

 
157,864

 

Intangible and other assets, net
18,353

 
47

 
3,348

 
(12
)
 
21,736

Total assets
$
1,793,865

 
$
862,483

 
$
127,362

 
$
(1,654,445
)
 
$
1,129,265

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Current portion of long-term debt
$
79,215

 
$

 
$

 
$

 
$
79,215

Accounts payable
2,257

 
2,736

 
1,055

 

 
6,048

Accrued contract termination charge
21,002

 

 

 

 
21,002

Accrued expenses
7,627

 
6,331

 
6,796

 

 
20,754

Intercompany payables
711,159

 
799,565

 
289,503

 
(1,800,227
)
 

Payables to affiliates
225

 

 

 

 
225

Derivative liabilities
1,326

 

 

 

 
1,326

Deferred revenue
1,164

 
23,282

 
7,301

 

 
31,747

Total current liabilities
823,975

 
831,914

 
304,655

 
(1,800,227
)
 
160,317

Long-term debt, less current portion
434,651

 

 

 

 
434,651

Employee benefit obligations
4,389

 

 

 

 
4,389

Intercompany notes payable
6,436

 

 
5,600

 
(12,036
)
 

Derivative liabilities
226,659

 

 

 

 
226,659

Deferred revenue
5,625

 
410

 
17

 

 
6,052

Other non-current liabilities
906

 
325

 
4,742

 

 
5,973

Total non-current liabilities
678,666

 
735

 
10,359

 
(12,036
)
 
677,724

Stockholders' equity (deficit)
291,224

 
29,834

 
(187,652
)
 
157,818

 
291,224

Total liabilities and shareholders' equity
$
1,793,865

 
$
862,483

 
$
127,362

 
$
(1,654,445
)
 
$
1,129,265

Supplemental Consolidating Statement of Operations
Globalstar, Inc.
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Year Ended December 31, 2018
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(In thousands)
Revenue:
 

 
 

 
 

 
 

 
 

Service revenue
$
89,992

 
$
40,658

 
$
65,054

 
$
(84,615
)
 
$
111,089

Subscriber equipment sales
711

 
16,963

 
5,676

 
(4,326
)
 
19,024

Total revenue
90,703

 
57,621

 
70,730

 
(88,941
)
 
130,113

Operating expenses:
 

 
 

 
 

 
 

 
 

Cost of services (exclusive of depreciation, amortization and accretion shown separately below)
26,795

 
5,932

 
10,050

 
(5,129
)
 
37,648

Cost of subscriber equipment sales
552

 
13,964

 
4,253

 
(4,328
)
 
14,441

Marketing, general and administrative
38,007

 
5,221

 
91,758

 
(79,543
)
 
55,443

Revision to contract termination charge
(20,478
)
 

 

 

 
(20,478
)
Depreciation, amortization and accretion
88,783

 
264

 
1,391

 

 
90,438

Total operating expenses
133,659

 
25,381

 
107,452

 
(89,000
)
 
177,492

Income (loss) from operations
(42,956
)

32,240


(36,722
)

59


(47,379
)
Other income (expense):
 

 
 

 
 

 
 

 
 

Interest income and expense, net of amounts capitalized
(43,742
)
 
4

 
72

 
54

 
(43,612
)
Derivative gain
81,120

 

 

 

 
81,120

Gain on legal settlement
6,779

 

 

 

 
6,779

Equity in subsidiary earnings (loss)
(7,617
)
 
(16,655
)
 

 
24,272

 

Other
(100
)
 
206

 
(3,349
)
 
(56
)
 
(3,299
)
Total other income (expense)
36,440


(16,445
)

(3,277
)

24,270


40,988

Income (loss) before income taxes
(6,516
)

15,795


(39,999
)

24,329


(6,391
)
Income tax expense

 
30

 
95

 

 
125

Net income (loss)
$
(6,516
)

$
15,765


$
(40,094
)

$
24,329


$
(6,516
)
Defined benefit pension plan liability adjustment
(64
)
 

 

 

 
(64
)
Net foreign currency translation adjustment

 

 
3,072

 
92

 
3,164

Total comprehensive income (loss)
$
(6,580
)
 
$
15,765

 
$
(37,022
)
 
$
24,421

 
$
(3,416
)
Globalstar, Inc.
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Year Ended December 31, 2017 
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(In thousands)
Revenue:
 

 
 

 
 

 
 

 
 

Service revenue
$
76,096

 
$
39,347

 
$
54,102

 
$
(71,072
)
 
$
98,473

Subscriber equipment sales
264

 
11,459

 
6,141

 
(3,677
)
 
14,187

Total revenue
76,360

 
50,806

 
60,243

 
(74,749
)
 
112,660

Operating expenses:
 

 
 

 
 

 
 

 
 

Cost of services (exclusive of depreciation, amortization and accretion shown separately below)
25,664

 
5,981

 
10,740

 
(5,363
)
 
37,022

Cost of subscriber equipment sales
97

 
9,211

 
4,311

 
(3,675
)
 
9,944

Cost of subscriber equipment sales - reduction in the value of inventory
843

 

 

 

 
843

Marketing, general and administrative
22,588

 
4,792

 
77,099

 
(65,720
)
 
38,759

Reduction in the value of long-lived assets
17,040

 

 

 

 
17,040

Depreciation, amortization and accretion
76,625

 
629

 
244

 

 
77,498

Total operating expenses
142,857

 
20,613

 
92,394

 
(74,758
)
 
181,106

Income (loss) from operations
(66,497
)
 
30,193

 
(32,151
)
 
9

 
(68,446
)
Other income (expense):
 

 
 

 
 

 
 

 
 

Loss on extinguishment of debt
(6,306
)
 

 

 

 
(6,306
)
Gain (loss) on equity issuance
2,706

 

 
(36
)
 

 
2,670

Interest income and expense, net of amounts capitalized
(34,570
)
 
(8
)
 
(198
)
 
5

 
(34,771
)
Derivative gain
21,182

 

 

 

 
21,182

Equity in subsidiary earnings (loss)
(2,735
)
 
(13,906
)
 

 
16,641

 

Other
(2,854
)
 
(700
)
 
345

 
(4
)
 
(3,213
)
Total other income (expense)
(22,577
)
 
(14,614
)
 
111

 
16,642

 
(20,438
)
Income (loss) before income taxes
(89,074
)
 
15,579

 
(32,040
)
 
16,651

 
(88,884
)
Income tax expense

 
25

 
165

 

 
190

Net income (loss)
$
(89,074
)
 
$
15,554

 
$
(32,205
)
 
$
16,651

 
$
(89,074
)
Defined benefit pension plan liability adjustment
384

 

 

 

 
384

Net foreign currency translation adjustment

 

 
(1,944
)
 
(1
)
 
(1,945
)
Total comprehensive income (loss)
$
(88,690
)
 
$
15,554

 
$
(34,149
)
 
$
16,650

 
$
(90,635
)
 
Globalstar, Inc.
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Year Ended December 31, 2016
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(In thousands)
Revenue:
 

 
 

 
 

 
 

 
 

Service revenue
$
70,460

 
$
34,428

 
$
43,130

 
$
(64,949
)
 
$
83,069

Subscriber equipment sales
584

 
9,380

 
6,545

 
(2,717
)
 
13,792

Total revenue
71,044

 
43,808

 
49,675

 
(67,666
)
 
96,861

Operating expenses:
 

 
 

 
 

 
 

 
 

Cost of services (exclusive of depreciation, amortization and accretion shown separately below)
20,569

 
5,929

 
10,976

 
(5,566
)
 
31,908

Cost of subscriber equipment sales
207

 
7,481

 
4,931

 
(2,712
)
 
9,907

Marketing, general and administrative
21,268

 
4,847

 
73,679

 
(59,235
)
 
40,559

Reduction in the value of long-lived assets
350

 

 

 

 
350

Depreciation, amortization and accretion
75,896

 
802

 
1,054

 
(362
)
 
77,390

Total operating expenses
118,290

 
19,059

 
90,640

 
(67,875
)
 
160,114

Income (loss) from operations
(47,246
)
 
24,749

 
(40,965
)
 
209

 
(63,253
)
Other income (expense):
 

 
 

 
 

 
 

 
 

Gain (loss) on equity issuance
2,789

 

 
(389
)
 

 
2,400

Interest income and expense, net of amounts capitalized
(35,754
)
 
(24
)
 
(164
)
 
(10
)
 
(35,952
)
Derivative loss
(41,531
)
 

 

 

 
(41,531
)
Equity in subsidiary earnings (loss)
(9,803
)
 
(15,670
)
 

 
25,473

 

Other
(1,101
)
 
92

 
17

 
139

 
(853
)
Total other income (expense)
(85,400
)
 
(15,602
)
 
(536
)
 
25,602

 
(75,936
)
Income (loss) before income taxes
(132,646
)
 
9,147

 
(41,501
)
 
25,811

 
(139,189
)
Income tax expense (benefit)

 
18

 
(6,561
)
 

 
(6,543
)
Net income (loss)
$
(132,646
)
 
$
9,129

 
$
(34,940
)
 
$
25,811

 
$
(132,646
)
Defined benefit pension plan liability adjustment
221

 

 

 

 
221

Net foreign currency translation adjustment

 

 
(759
)
 
(7
)
 
(766
)
Total comprehensive income (loss)
$
(132,425
)
 
$
9,129

 
$
(35,699
)
 
$
25,804

 
$
(133,191
)
Supplemental Consolidating Statement of Cash Flows
Globalstar, Inc.
Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2018
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(In thousands)
Net cash provided by (used in) operating activities:
$
7,933

 
$
(1,842
)
 
$
(171
)
 
$

 
$
5,920

 
 
 
 
 
 
 
 
 
 
Cash flows used in investing activities:
 

 
 

 
 

 
 

 
 

Second-generation network costs (including interest)
(5,730
)
 

 
(1,302
)
 

 
(7,032
)
Property and equipment additions
(5,938
)
 
(974
)
 
(437
)
 

 
(7,349
)
Purchase of intangible assets
(2,978
)
 

 
(42
)
 

 
(3,020
)
Net cash used in investing activities
(14,646
)
 
(974
)
 
(1,781
)
 

 
(17,401
)
 
 
 
 
 
 
 
 
 
 
Cash flows provided by (used in) financing activities:
 

 
 

 
 

 
 

 
 

Principal payments of the Facility Agreement
(77,866
)
 

 

 

 
(77,866
)
Net proceeds from common stock offering
59,100

 

 

 

 
59,100

Payments for financing costs
(276
)
 

 

 

 
(276
)
Proceeds from issuance of common stock and exercise of options and warrants
846

 

 

 

 
846

Net cash used in financing activities
(18,196
)
 

 

 

 
(18,196
)
Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 
(112
)
 

 
(112
)
Net decrease in cash, cash equivalents and restricted cash
(24,909
)
 
(2,816
)
 
(2,064
)
 

 
(29,789
)
Cash, cash equivalents and restricted cash, beginning of period
96,499

 
4,942

 
3,838

 

 
105,279

Cash, cash equivalents and restricted cash, end of period
$
71,590

 
$
2,126

 
$
1,774

 
$

 
$
75,490


Globalstar, Inc.
Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2017 
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(In thousands)
Net cash provided by operating activities:
$
6,010

 
$
4,361

 
$
3,486

 
$

 
$
13,857

 
 
 
 
 
 
 
 
 
 
Cash flows provided by (used in) investing activities:
 

 
 

 
 

 
 

 
 

Second-generation network costs (including interest)
(11,856
)
 

 
(54
)
 

 
(11,910
)
Property and equipment additions
(3,674
)
 
(746
)
 
(1,105
)
 

 
(5,525
)
Purchase of intangible assets
(3,468
)
 

 
(328
)
 

 
(3,796
)
Investment in businesses
455

 

 

 

 
455

Net cash used in investing activities
(18,543
)
 
(746
)
 
(1,487
)
 

 
(20,776
)
 
 
 
 
 
 
 
 
 
 
Cash flows provided by (used in) financing activities:
 

 
 

 
 

 
 

 
 

Principal payments of the Facility Agreement
(75,755
)
 

 

 

 
(75,755
)
Net proceeds from common stock offering
114,993

 

 

 

 
114,993

Proceeds from Thermo Common Stock Purchase Agreement
33,000

 

 

 

 
33,000

Payment of debt restructuring fee
(20,795
)
 

 

 

 
(20,795
)
Payments for financing costs
(654
)
 

 

 

 
(654
)
Proceeds from issuance of stock to Terrapin
12,000

 

 

 

 
12,000

Proceeds from issuance of common stock and exercise of options and warrants
1,001

 

 

 

 
1,001

Net cash provided by financing activities
63,790

 

 

 

 
63,790

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 
195

 

 
195

Net increase in cash, cash equivalents and restricted cash
51,257

 
3,615

 
2,194

 

 
57,066

Cash, cash equivalents and restricted cash, beginning of period
45,242

 
1,327

 
1,644

 

 
48,213

Cash, cash equivalents and restricted cash, end of period
$
96,499

 
$
4,942

 
$
3,838

 
$

 
$
105,279

 
Globalstar, Inc.
Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2016
 
Parent
Company
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(In thousands)
Net cash provided by (used in) operating activities
$
8,642

 
$
1,307

 
$
(1,136
)
 
$

 
$
8,813

 
 
 
 
 
 
 
 
 
 
Cash flows used in investing activities:
 

 
 

 
 

 
 

 
 

Second-generation network costs (including interest)
(12,901
)
 

 
(269
)
 

 
(13,170
)
Property and equipment additions
(8,453
)
 
(699
)
 
(233
)
 

 
(9,385
)
Purchase of intangible assets
(1,996
)
 

 

 

 
(1,996
)
Net cash used in investing activities
(23,350
)
 
(699
)
 
(502
)
 

 
(24,551
)
 
 
 
 
 
 
 
 
 
 
Cash flows provided by (used in) financing activities:
 

 
 

 
 

 
 

 
 

Principal payments of the Facility Agreement
(32,835
)
 

 

 

 
(32,835
)
Proceeds from issuance of stock to Terrapin
48,000

 

 

 

 
48,000

Proceeds from issuance of common stock and exercise of options and warrants
3,337

 

 

 

 
3,337

Net cash provided by financing activities
18,502

 

 

 

 
18,502

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 
55

 

 
55

Net increase (decrease) in cash, cash equivalents and restricted cash
3,794

 
608

 
(1,583
)
 

 
2,819

Cash, cash equivalents and restricted cash, beginning of period
41,448

 
719

 
3,227

 

 
45,394

Cash, cash equivalents and restricted cash, end of period
$
45,242

 
$
1,327

 
$
1,644

 
$

 
$
48,213