siri-10q_20150930.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

þ

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2015

OR

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM __________ TO ________

COMMISSION FILE NUMBER 001-34295

 

SIRIUS XM HOLDINGS INC.

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

38-3916511

(State or other jurisdiction

of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

1221 Avenue of the Americas, 36th Floor

 

 

New York, New York

 

10020

(Address of principal executive offices)

 

(Zip code)

Registrant’s telephone number, including area code: (212) 584-5100

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.    Yes  þ    No  o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  þ    No  o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer  

þ

Accelerated filer  

o

 

Non-accelerated filer  

o

Smaller reporting company  

o

 

 

 

 

(Do not check if a smaller reporting company)

 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).    Yes  o    No  þ

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

 

(Class)

 

(Outstanding as of October 20, 2015)

COMMON STOCK, $0.001 PAR VALUE

 

5,212,117,469

 

SHARES

 

 

 

 

 

 

 


 

Table of Contents

 

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES

INDEX TO FORM 10-Q

 

Item No.

 

Description

 

 

 

 

 

 

 

 

 

PART I — Financial Information

 

 

 

 

 

 

 

Item 1.

 

Financial Statements (unaudited):

 

 

 

 

 

 

 

 

 

Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2015 and 2014

 

2

 

 

 

 

 

 

 

Consolidated Balance Sheets as of September 30, 2015 and December 31, 2014

 

3

 

 

 

 

 

 

 

Consolidated Statement of Stockholders’ Equity as of September 30, 2015

 

4

 

 

 

 

 

 

 

Consolidated Statements of Cash Flows for the nine months ended September 30, 2015 and 2014

 

5

 

 

 

 

 

 

 

Notes to Consolidated Financial Statements

 

7

 

 

 

 

 

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

24

 

 

 

 

 

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risks

 

40

 

 

 

 

 

Item 4.

 

Controls and Procedures

 

40

 

 

 

 

 

 

 

PART II — Other Information

 

 

 

 

 

 

 

Item 1.

 

Legal Proceedings

 

40

 

 

 

 

 

Item 1A.

 

Risk Factors

 

42

 

 

 

 

 

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

 

42

 

 

 

 

 

Item 3.

 

Defaults Upon Senior Securities

 

42

 

 

 

 

 

Item 4.

 

Mine Safety Disclosures

 

42

 

 

 

 

 

Item 5.

 

Other Information

 

43

 

 

 

 

 

Item 6.

 

Exhibits

 

43

 

 

 

 

 

 

 

Signatures

 

44

 

 

 

 


Table of Contents

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(UNAUDITED)

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

(in thousands, except per share data)

2015

 

 

2014

 

 

2015

 

 

2014

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subscriber revenue

$

974,471

 

 

$

902,514

 

 

$

2,826,018

 

 

$

2,632,110

 

Advertising revenue

 

33,131

 

 

 

25,300

 

 

 

88,843

 

 

 

73,012

 

Equipment revenue

 

25,875

 

 

 

23,129

 

 

 

79,979

 

 

 

74,723

 

Other revenue

 

136,235

 

 

 

106,144

 

 

 

379,072

 

 

 

310,298

 

Total revenue

 

1,169,712

 

 

 

1,057,087

 

 

 

3,373,912

 

 

 

3,090,143

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue share and royalties

 

238,620

 

 

 

204,307

 

 

 

783,115

 

 

 

599,939

 

Programming and content

 

75,707

 

 

 

74,920

 

 

 

216,223

 

 

 

219,360

 

Customer service and billing

 

94,492

 

 

 

93,013

 

 

 

278,521

 

 

 

274,174

 

Satellite and transmission

 

22,743

 

 

 

21,794

 

 

 

65,761

 

 

 

64,446

 

Cost of equipment

 

9,246

 

 

 

9,485

 

 

 

29,021

 

 

 

29,319

 

Subscriber acquisition costs

 

133,009

 

 

 

119,778

 

 

 

391,773

 

 

 

367,207

 

Sales and marketing

 

90,541

 

 

 

83,906

 

 

 

255,778

 

 

 

237,992

 

Engineering, design and development

 

16,132

 

 

 

16,136

 

 

 

47,180

 

 

 

47,677

 

General and administrative

 

67,234

 

 

 

75,170

 

 

 

219,194

 

 

 

223,995

 

Depreciation and amortization

 

70,404

 

 

 

64,550

 

 

 

202,527

 

 

 

200,021

 

Total operating expenses

 

818,128

 

 

 

763,059

 

 

 

2,489,093

 

 

 

2,264,130

 

Income from operations

 

351,584

 

 

 

294,028

 

 

 

884,819

 

 

 

826,013

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of amounts capitalized

 

(76,624

)

 

 

(75,416

)

 

 

(221,912

)

 

 

(197,029

)

Loss on change in value of derivatives

 

 

 

 

 

 

 

 

 

 

(34,485

)

Other income

 

4,133

 

 

 

6,602

 

 

 

9,077

 

 

 

8,234

 

Total other expense

 

(72,491

)

 

 

(68,814

)

 

 

(212,835

)

 

 

(223,280

)

Income before income taxes

 

279,093

 

 

 

225,214

 

 

 

671,984

 

 

 

602,733

 

Income tax expense

 

(112,543

)

 

 

(89,044

)

 

 

(296,893

)

 

 

(252,614

)

Net income

$

166,550

 

 

$

136,170

 

 

$

375,091

 

 

$

350,119

 

Foreign currency translation adjustment, net of tax

 

(91

)

 

 

(58

)

 

 

(100

)

 

 

20

 

Total comprehensive income

$

166,459

 

 

$

136,112

 

 

$

374,991

 

 

$

350,139

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.03

 

 

$

0.02

 

 

$

0.07

 

 

$

0.06

 

Diluted

$

0.03

 

 

$

0.02

 

 

$

0.07

 

 

$

0.06

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

5,297,797

 

 

 

5,626,078

 

 

 

5,436,378

 

 

 

5,860,248

 

Diluted

 

5,346,438

 

 

 

5,974,047

 

 

 

5,487,116

 

 

 

6,208,569

 

See accompanying notes to the unaudited consolidated financial statements.

 

 

 

2


Table of Contents

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

September 30,

 

 

December 31,

 

(in thousands, except per share data)

2015

 

 

2014

 

ASSETS

(unaudited)

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

152,545

 

 

$

147,724

 

Receivables, net

 

237,200

 

 

 

220,579

 

Inventory, net

 

26,743

 

 

 

19,397

 

Related party current assets

 

8,725

 

 

 

4,344

 

Deferred tax asset

 

801,052

 

 

 

1,038,603

 

Prepaid expenses and other current assets

 

189,857

 

 

 

119,099

 

Total current assets

 

1,416,122

 

 

 

1,549,746

 

Property and equipment, net

 

1,440,368

 

 

 

1,510,112

 

Long-term restricted investments

 

9,888

 

 

 

5,922

 

Deferred financing fees, net

 

14,767

 

 

 

12,021

 

Intangible assets, net

 

2,605,978

 

 

 

2,645,046

 

Goodwill

 

2,205,107

 

 

 

2,205,107

 

Related party long-term assets

 

 

 

 

3,000

 

Long-term deferred tax asset

 

389,809

 

 

 

437,736

 

Other long-term assets

 

58,842

 

 

 

6,819

 

Total assets

$

8,140,881

 

 

$

8,375,509

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable and accrued expenses

$

606,393

 

 

$

587,755

 

Accrued interest

 

95,363

 

 

 

80,440

 

Current portion of deferred revenue

 

1,711,435

 

 

 

1,632,381

 

Current portion of deferred credit on executory contracts

 

 

 

 

1,394

 

Current maturities of long-term debt

 

5,646

 

 

 

7,482

 

Related party current liabilities

 

3,013

 

 

 

4,340

 

Total current liabilities

 

2,421,850

 

 

 

2,313,792

 

Deferred revenue

 

154,473

 

 

 

151,901

 

Long-term debt

 

5,400,321

 

 

 

4,493,863

 

Related party long-term liabilities

 

11,505

 

 

 

13,635

 

Other long-term liabilities

 

91,820

 

 

 

92,481

 

Total liabilities

 

8,079,969

 

 

 

7,065,672

 

Commitments and contingencies (Note 14)

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

Common stock, par value $0.001; 9,000,000 shares authorized; 5,240,619 and

   5,653,529 shares issued; 5,233,869 and 5,646,119 outstanding at September 30,

  2015 and December 31, 2014, respectively

 

5,240

 

 

 

5,653

 

Accumulated other comprehensive loss, net of tax

 

(502

)

 

 

(402

)

Additional paid-in capital

 

5,147,121

 

 

 

6,771,554

 

Treasury stock, at cost; 6,750 and 7,410 shares of common stock at September 30,

   2015 and December 31, 2014, respectively

 

(25,104

)

 

 

(26,034

)

Accumulated deficit

 

(5,065,843

)

 

 

(5,440,934

)

Total stockholders’ equity

 

60,912

 

 

 

1,309,837

 

Total liabilities and stockholders’ equity

$

8,140,881

 

 

$

8,375,509

 

See accompanying notes to the unaudited consolidated financial statements.

 

 

 

3


Table of Contents

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

(UNAUDITED)

 

 

 

Common Stock

 

 

 

 

 

 

 

 

 

 

Treasury Stock

 

 

 

 

 

 

 

 

 

(in thousands)

 

Shares

 

 

Amount

 

 

Accumulated

Other

Comprehensive

Loss

 

 

Additional

Paid-in

Capital

 

 

Shares

 

 

Amount

 

 

Accumulated

Deficit

 

 

Total

Stockholders’

Equity

 

Balance at December 31, 2014

 

 

5,653,529

 

 

$

5,653

 

 

$

(402

)

 

$

6,771,554

 

 

 

7,410

 

 

$

(26,034

)

 

$

(5,440,934

)

 

$

1,309,837

 

Comprehensive income, net of tax

 

 

 

 

 

 

 

 

(100

)

 

 

 

 

 

 

 

 

 

 

 

375,091

 

 

 

374,991

 

Share-based payment expense

 

 

 

 

 

 

 

 

 

 

 

62,334

 

 

 

 

 

 

 

 

 

 

 

 

62,334

 

Exercise of options and vesting

   of restricted stock units

 

 

14,356

 

 

 

14

 

 

 

 

 

 

245

 

 

 

 

 

 

 

 

 

 

 

 

259

 

Minimum withholding taxes on

   net share settlement of

   stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

(39,711

)

 

 

 

 

 

 

 

 

 

 

 

(39,711

)

Issuance of common stock upon

   exercise of warrants

 

 

6,010

 

 

 

6

 

 

 

 

 

 

(6

)

 

 

 

 

 

 

 

 

 

 

 

 

Common stock repurchased

 

 

 

 

 

 

 

 

 

 

 

 

 

 

432,616

 

 

 

(1,646,798

)

 

 

 

 

 

(1,646,798

)

Common stock retired

 

 

(433,276

)

 

 

(433

)

 

 

 

 

 

(1,647,295

)

 

 

(433,276

)

 

 

1,647,728

 

 

 

 

 

 

 

Balance at September 30, 2015

 

 

5,240,619

 

 

$

5,240

 

 

$

(502

)

 

$

5,147,121

 

 

 

6,750

 

 

$

(25,104

)

 

$

(5,065,843

)

 

$

60,912

 

See accompanying notes to the unaudited consolidated financial statements.

 

 

 

4


Table of Contents

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

For the Nine Months Ended September 30,

 

(in thousands)

2015

 

 

2014

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net income

$

375,091

 

 

$

350,119

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

202,527

 

 

 

200,021

 

Non-cash interest expense, net of amortization of premium

 

5,851

 

 

 

16,515

 

Provision for doubtful accounts

 

34,031

 

 

 

32,875

 

Amortization of deferred income related to equity method investment

 

(2,082

)

 

 

(2,081

)

Gain on unconsolidated entity investments, net

 

 

 

 

(2,677

)

Dividend received from unconsolidated entity investment

 

11,260

 

 

 

12,873

 

Loss on change in value of derivatives

 

 

 

 

34,485

 

Share-based payment expense

 

62,334

 

 

 

57,832

 

Deferred income taxes

 

285,478

 

 

 

244,667

 

Other non-cash purchase price adjustments

 

(1,394

)

 

 

(2,836

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Receivables

 

(50,651

)

 

 

(46,756

)

Inventory

 

(7,346

)

 

 

(10,487

)

Related party, net

 

(14,020

)

 

 

(2,256

)

Prepaid expenses and other current assets

 

(70,758

)

 

 

(16,319

)

Other long-term assets

 

(51,842

)

 

 

1,784

 

Accounts payable and accrued expenses

 

26,584

 

 

 

(36,861

)

Accrued interest

 

14,923

 

 

 

33,899

 

Deferred revenue

 

81,626

 

 

 

25,225

 

Other long-term liabilities

 

(658

)

 

 

(1,854

)

Net cash provided by operating activities

 

900,954

 

 

 

888,168

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Additions to property and equipment

 

(90,943

)

 

 

(87,244

)

Purchases of restricted and other investments

 

(3,966

)

 

 

 

Acquisition of business, net of cash acquired

 

 

 

 

1,144

 

Return of capital from investment in unconsolidated entity

 

 

 

 

24,178

 

Net cash used in investing activities

 

(94,909

)

 

 

(61,922

)

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from exercise of stock options

 

259

 

 

 

331

 

Taxes paid in lieu of shares issued for stock-based compensation

 

(39,622

)

 

 

(24,781

)

Proceeds from long-term borrowings and revolving credit facility, net of costs

 

1,579,323

 

 

 

2,151,205

 

Repayment of long-term borrowings and revolving credit facility

 

(693,456

)

 

 

(993,772

)

Common stock repurchased and retired

 

(1,647,728

)

 

 

(1,990,449

)

Net cash used in financing activities

 

(801,224

)

 

 

(857,466

)

Net increase (decrease) in cash and cash equivalents

 

4,821

 

 

 

(31,220

)

Cash and cash equivalents at beginning of period

 

147,724

 

 

 

134,805

 

Cash and cash equivalents at end of period

$

152,545

 

 

$

103,585

 

See accompanying notes to the unaudited consolidated financial statements.

 


5


Table of Contents

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS - (Continued)

(UNAUDITED)

 

 

 

For the Nine Months Ended September 30,

 

(in thousands)

2015

 

 

2014

 

Supplemental Disclosure of Cash and Non-Cash Flow Information

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

Interest, net of amounts capitalized

$

192,927

 

 

$

138,388

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

Capital lease obligations incurred to acquire assets

$

7,487

 

 

$

719

 

Treasury stock not yet settled

$

25,104

 

 

$

15,565

 

Conversion of 7% Exchangeable Notes to common stock, net of debt issuance and

   deferred financing costs

$

 

 

$

6

 

Purchase price accounting adjustments to goodwill

$

 

 

$

1,698

 

See accompanying notes to the unaudited consolidated financial statements.

 

 

 

6


Table of Contents

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

(Dollars and shares in thousands, except per share amounts)

(1)

Business & Basis of Presentation

Business

We broadcast music, sports, entertainment, comedy, talk, news, traffic and weather channels, as well as infotainment services, in the United States on a subscription fee basis through our two proprietary satellite radio systems.  Subscribers can also receive music and other channels, plus features such as SiriusXM On Demand and MySXM, over our Internet radio service, including through applications for mobile devices.  We are also a leader in providing connected vehicle services.  Our connected vehicle services are designed to enhance the safety, security and driving experience for vehicle operators while providing marketing and operational benefits to automakers and their dealers.

We have agreements with every major automaker (“OEMs”) to offer satellite radios in their vehicles. We also acquire subscribers through marketing to owners and lessees of vehicles that include factory-installed satellite radios that are not currently subscribing to our services. Additionally, we distribute our satellite radios through retailers online and at locations nationwide and through our website.  Satellite radio services are also offered to customers of certain daily rental car companies.

Our primary source of revenue is subscription fees, with most of our customers subscribing on an annual, semi-annual, quarterly or monthly plan. We offer discounts for prepaid, longer term subscription plans, as well as a multiple subscription discount.  We also derive revenue from activation and other fees, the sale of advertising on select non-music channels, the direct sale of satellite radios and accessories, and other ancillary services, such as our weather, traffic and data services.

In certain cases, a subscription to our radio services is included in the sale or lease price of new or previously owned vehicles. The length of these subscriptions varies but is typically three to twelve months.  We receive payments for these subscriptions from certain automakers.  We also reimburse various automakers for certain costs associated with satellite radios installed in new vehicles.

Liberty Media Corporation ("Liberty Media") beneficially owns, directly and indirectly, over 50% of the outstanding shares of our common stock.  As a result, we are a "controlled company" for the purposes of the NASDAQ corporate governance requirements.  Liberty Media owns interests in a range of media, communications and entertainment businesses.

Basis of Presentation

This Quarterly Report on Form 10-Q presents information for Sirius XM Holdings Inc. (“Holdings”).  Holdings has no operations independent of its wholly-owned subsidiary Sirius XM Radio Inc. ("Sirius XM").

The accompanying unaudited consolidated financial statements of Holdings and its subsidiaries have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), the instructions to Form 10-Q and Article 10 of Regulation S-X of the United States Securities and Exchange Commission ("SEC") for interim financial reporting.  Certain information and footnote disclosures normally included in the financial statements presented in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations.

Certain numbers in our prior period consolidated financial statements have been reclassified to conform to our current period presentation.  All significant intercompany transactions have been eliminated in consolidation.  In the opinion of management, all normal recurring adjustments necessary for a fair presentation of our unaudited consolidated financial statements as of September 30, 2015 and for the three and nine months ended September 30, 2015 and 2014 have been made.

Interim results are not necessarily indicative of the results that may be expected for a full year.  This Quarterly Report on Form 10-Q should be read together with our Annual Report on Form 10-K for the year ended December 31, 2014, which was filed with the SEC on February 5, 2015.

Public companies are required to disclose certain information about their reportable operating segments.  Operating segments are defined as significant components of an enterprise for which separate financial information is available and is evaluated on a regular basis by the chief operating decision makers in deciding how to allocate resources to an individual segment and in assessing performance of the segment. We have determined that we have one reportable segment as our chief operating decision maker, our Chief Executive Officer, assesses performance and allocates resources based on the consolidated results of operations of our business.

We have evaluated events subsequent to the balance sheet date and prior to the filing of this Quarterly Report on Form 10-Q for the three and nine months ended September 30, 2015 and have determined that no events have occurred that would require adjustment

7


Table of Contents

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued

(UNAUDITED)

(Dollars and shares in thousands, except per share amounts)

 

to our unaudited consolidated financial statements.  For a discussion of subsequent events that do not require adjustment to our unaudited consolidated financial statements refer to Note 16.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and footnotes.  Estimates, by their nature, are based on judgment and available information.  Actual results could differ materially from those estimates.  Significant estimates inherent in the preparation of the accompanying unaudited consolidated financial statements include asset impairment, depreciable lives of our satellites, share-based payment expense, and income taxes.

 

 

(2)

Summary of Significant Accounting Policies

Fair Value Measurements

For assets and liabilities required to be reported at fair value, GAAP provides a hierarchy that prioritizes inputs to valuation techniques used to measure fair value into three broad levels.  Level 1 inputs are based on unadjusted quoted prices in active markets for identical instruments.  Level 2 inputs are inputs, other than quoted market prices included within Level 1, that are observable for the asset or liability, either directly or indirectly.  Level 3 inputs are unobservable inputs for the asset or liability.  As of September 30, 2015 and December 31, 2014, the carrying amounts of cash and cash equivalents, receivables, and accounts payable approximated fair value due to the short-term nature of these instruments.

Our assets and liabilities measured at fair value were as follows:

 

 

 

September 30, 2015

 

 

December 31, 2014

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total Fair

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Total Fair

Value

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sirius XM Canada Holdings Inc.

   ("Sirius XM Canada") - investment (a)

 

$

173,900

 

 

 

 

 

 

 

 

$

173,900

 

 

$

246,500

 

 

 

 

 

 

$

246,500

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt (b)

 

 

 

 

$

5,419,038

 

 

 

 

 

$

5,419,038

 

 

 

 

 

$

4,613,044

 

 

 

$

4,613,044

 

 

(a)

This amount approximates fair value.  The carrying value of our investment in Sirius XM Canada was $0 and $2,654 as of September 30, 2015 and December 31, 2014, respectively.

(b)

The fair value for non-publicly traded instruments is based upon estimates from a market maker and brokerage firm.  Refer to Note 11 for information related to the carrying value of our debt as of September 30, 2015 and December 31, 2014.

Recent Accounting Pronouncements

In April 2015, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2015-03, Interest – Imputation of Interest (Subtopic 835-30) and, in August 2015, the FASB issued ASU 2015-15, Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements.  These ASUs require debt issuance costs related to a recognized debt liability to be presented in the balance sheet as a direct deduction from the carrying amount of that debt consistent with debt discounts.  The presentation and subsequent measurement of debt issuance costs associated with lines of credit, may be presented as an asset and amortized ratably over the term of the line of credit arrangement, regardless of whether there are outstanding borrowings on the arrangement.  The recognition and measurement guidance for debt issuance costs are not affected by these ASUs.  These ASUs are effective for financial statements issued for fiscal years beginning after December 15, 2015 and interim periods within those years.  Early adoption is permitted for financial statements that have not been previously issued, and retrospective application is required for each balance sheet presented.  We plan to adopt these ASUs in the fourth quarter of 2015, and debt issuance costs, other than those related to lines of credit, will be presented as a reduction to our debt liability within our consolidated balance sheets.

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606).  This ASU is a comprehensive new revenue recognition model that requires a company to recognize revenue to depict the transfer of goods or services to a customer at an amount that reflects the consideration it expects to receive in exchange for those goods or services.  This ASU also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from

8


Table of Contents

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued

(UNAUDITED)

(Dollars and shares in thousands, except per share amounts)

 

customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract.  In August 2015, with the issuance of ASU 2015-14, the FASB amended the effective date of this ASU to fiscal years beginning after December 15, 2017, and early adoption is permitted only for fiscal years beginning after December 15, 2016.  Accordingly, we plan to adopt this ASU on January 1, 2018.  Companies may use either a full retrospective or a modified retrospective approach to adopt this ASU.

 

 

(3)

Earnings per Share

Basic net income per common share is calculated by dividing the income available to common stockholders by the weighted average common shares outstanding during each reporting period.  Diluted net income per common share adjusts the weighted average number of common shares outstanding for the potential dilution that could occur if common stock equivalents (convertible debt, warrants, stock options and restricted stock units) were exercised or converted into common stock, calculated using the treasury stock method.  We had no participating securities during the three and nine months ended September 30, 2015 and 2014.

Common stock equivalents of 162,433 and 143,697 for the three months ended September 30, 2015 and 2014, respectively, and 127,231 and 123,234 for the nine months ended September 30, 2015 and 2014, respectively, were excluded from the calculation of diluted net income per common share as the effect would have been anti-dilutive.

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders for basic net

   income per common share

 

$

166,550

 

 

$

136,170

 

 

$

375,091

 

 

$

350,119

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of interest on assumed conversions of convertible

   debt

 

 

 

 

 

5,363

 

 

 

 

 

 

16,088

 

Net income available to common stockholders for diluted net

   income per common share

 

$

166,550

 

 

$

141,533

 

 

$

375,091

 

 

$

366,207

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding for basic net

   income per common share

 

 

5,297,797

 

 

 

5,626,078

 

 

 

5,436,378

 

 

 

5,860,248

 

Weighted average impact of assumed convertible

   debt (a)

 

 

 

 

272,853

 

 

 

 

 

272,853

 

Weighted average impact of dilutive equity instruments

 

 

48,641

 

 

 

75,116

 

 

 

50,738

 

 

 

75,468

 

Weighted average shares for diluted net income per common

   share

 

 

5,346,438

 

 

 

5,974,047

 

 

 

5,487,116

 

 

 

6,208,569

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.03

 

 

$

0.02

 

 

$

0.07

 

 

$

0.06

 

Diluted

 

$

0.03

 

 

$

0.02

 

 

$

0.07

 

 

$

0.06

 

(a)

The 7% Exchangeable Senior Subordinated Notes due 2014 (the “Exchangeable Notes”) were fully converted into shares of our common stock as of December 1, 2014.  

 

 

(4)

Receivables, net

Receivables, net includes customer accounts receivable, receivables from distributors and other receivables.

Customer accounts receivable, net, includes receivables from our subscribers and advertising customers and is stated at amounts due, net of an allowance for doubtful accounts. Our allowance for doubtful accounts is based upon our assessment of various factors.  We consider historical experience, the age of the receivable balances, current economic conditions and other factors that may affect the counterparty’s ability to pay.  Bad debt expense is included in Customer service and billing expense in our unaudited consolidated statements of comprehensive income.

9


Table of Contents

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued

(UNAUDITED)

(Dollars and shares in thousands, except per share amounts)

 

Receivables from distributors primarily include billed and unbilled amounts due from OEMs for services included in the sale or lease price of vehicles, as well as billed amounts due from wholesale distributors of our satellite radios.  Other receivables primarily include amounts due from manufacturers of our radios, modules and chipsets where we are entitled to subsidies and royalties based on the number of units produced.  We have not established an allowance for doubtful accounts for our receivables from distributors or other receivables as we have historically not experienced any significant collection issues with OEMs or other third parties.

Receivables, net consists of the following:

 

 

 

September 30, 2015

 

 

December 31, 2014

 

Gross customer accounts receivable

 

$

104,486

 

 

$

101,634

 

Allowance for doubtful accounts

 

 

(6,958

)

 

 

(7,815

)

Customer accounts receivable, net

 

$

97,528

 

 

$

93,819

 

Receivables from distributors

 

 

119,494

 

 

 

105,731

 

Other receivables

 

 

20,178

 

 

 

21,029

 

Total receivables, net

 

$

237,200

 

 

$

220,579

 

 

 

(5)

Inventory, net

Inventory consists of finished goods, refurbished goods, chipsets and other raw material components used in manufacturing radios. Inventory is stated at the lower of cost or market.  We record an estimated allowance for inventory that is considered slow moving or obsolete or whose carrying value is in excess of net realizable value.  The provision related to products purchased for resale in our direct to consumer distribution channel and components held for resale by us is reported as a component of Cost of equipment in our unaudited consolidated statements of comprehensive income.  The provision related to inventory consumed in our OEM and retail distribution channel is reported as a component of Subscriber acquisition costs in our unaudited consolidated statements of comprehensive income.

Inventory, net consists of the following:

 

 

 

September 30, 2015

 

 

December 31, 2014

 

Raw materials

 

$

15,177

 

 

$

12,150

 

Finished goods

 

 

21,853

 

 

 

17,971

 

Allowance for obsolescence

 

 

(10,287

)

 

 

(10,724

)

Total inventory, net

 

$

26,743

 

 

$

19,397

 

 

 

(6)

Goodwill

Goodwill represents the excess of the purchase price over the estimated fair value of the net tangible and identifiable intangible assets acquired in business combinations.  Our annual impairment assessment of our single reporting unit is performed as of the fourth quarter of each year, and an assessment is performed at other times if an event occurs or circumstances change that would more likely than not reduce the fair value of the asset below its carrying value. If the carrying value of goodwill exceeds its fair value, an impairment loss is recognized.

As of September 30, 2015, there were no indicators of impairment and no impairment loss was recorded for goodwill during the three and nine months ended September 30, 2015 and 2014.  As of September 30, 2015, the cumulative balance of goodwill impairments recorded since the July 2008 merger (the "Merger") between our wholly owned subsidiary, Vernon Merger Corporation, and XM Satellite Radio Holdings Inc. ("XM"), was $4,766,190, which was recognized during the year ended December 31, 2008.

 

 

10


Table of Contents

SIRIUS XM HOLDINGS INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued

(UNAUDITED)

(Dollars and shares in thousands, except per share amounts)

 

(7)

Intangible Assets 

Our intangible assets include the following:

 

 

 

 

 

September 30, 2015

 

 

December 31, 2014

 

 

 

Weighted

Average

Useful Lives

 

Gross

Carrying

Value

 

 

Accumulated Amortization

 

 

Net Carrying

Value

 

 

Gross

Carrying

Value

 

 

Accumulated Amortization

 

 

Net Carrying

Value

 

Indefinite life intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FCC licenses

 

Indefinite

 

$

2,083,654

 

 

$

 

 

$

2,083,654

 

 

$

2,083,654

 

 

$

 

 

$

2,083,654

 

Trademark

 

Indefinite

 

 

250,000

 

 

 

 

 

 

250,000

 

 

 

250,000

 

 

 

 

 

 

250,000

 

Definite life intangible assets: