| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 11 | | | |
| | | | | 42 | | | |
| | | | | 45 | | | |
| | | | | 75 | | | |
| | | | | 76 | | | |
| | | | | 83 | | | |
| | | | | 120 | | | |
| | | | | 121 | | | |
| | | | | 122 | | | |
| | | | | 124 | | | |
| | | | | 125 | | | |
| | | | | 127 | | | |
| | | | | 128 | | | |
| | | | | 128 | | | |
| | | | | 128 | | | |
| | | | | F-1 | | | |
| | | | | F-70 | | |
| | |
For the Years Ended December 31,
|
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||||||||
| | |
(dollars in millions)
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue
|
| | | $ | 14,796 | | | | | $ | 14,756 | | | | | $ | 14,008 | | | | | $ | 13,362 | | | | | $ | 12,623 | | | | | $ | 6,305 | | | | | $ | 6,316 | | |
Operating income
|
| | | | 2,149 | | | | | | 2,309 | | | | | | 1,610 | | | | | | 2,067 | | | | | | 1,821 | | | | | | 867 | | | | | | 1,171 | | |
Net income attributable to DISH DBS
|
| | | | 835 | | | | | | 965 | | | | | | 724 | | | | | | 971 | | | | | | 828 | | | | | | 363 | | | | | | 619 | | |
| | |
As of June 30, 2020
|
| |||
| | |
(dollars in millions)
|
| |||
Balance Sheet Data: | | | | | | | |
Cash, cash equivalents and current marketable investment securities
|
| | | $ | 27 | | |
Total assets
|
| | | | 4,156 | | |
Long-term debt and finance lease obligations (including current portion) (1)
|
| | | | 9,701 | | |
Total stockholder’s equity (deficit)
|
| | | $ | (10,306) | | |
| | |
As of or for the Years Ended December 31,
|
| |
As of or
for the Six Months Ended June 30, |
| ||||||||||||||||||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||||||||
| | |
(dollars in millions)
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pay-TV subscribers, as of period
end (thousands) (unaudited) |
| | | | 13,897 | | | | | | 13,671 | | | | | | 13,242 | | | | | | 12,322 | | | | | | 11,986 | | | | | | 12,032 | | | | | | 11,272 | | |
EBITDA (unaudited)(2)
|
| | | $ | 3,037 | | | | | $ | 3,174 | | | | | $ | 2,438 | | | | | $ | 2,734 | | | | | $ | 2,406 | | | | | $ | 1,162 | | | | | $ | 1,430 | | |
Net cash flows from: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 1,974 | | | | | $ | 1,834 | | | | | $ | 1,287 | | | | | $ | 1,197 | | | | | $ | 1,385 | | | | | $ | 765 | | | | | $ | 1,360 | | |
Investing activities
|
| | | | 618 | | | | | | (393) | | | | | | (578) | | | | | | (282) | | | | | | (166) | | | | | | (262) | | | | | | (144) | | |
Financing activities
|
| | | | (8,934) | | | | | | (1,084) | | | | | | (1,122) | | | | | | (1,150) | | | | | | (1,271) | | | | | | (34) | | | | | | (1,206) | | |
| | |
For the Years Ended December 31,
|
| |
For the Six
Months Ended June 30, |
| ||||||||||||||||||||||||||||||||||||
| | |
2015
|
| |
2016
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||||||||
| | |
(dollars in millions)
|
| | | |||||||||||||||||||||||||||||||||||||
EBITDA (unaudited)
|
| | | $ | 3,037 | | | | | $ | 3,174 | | | | | $ | 2,438 | | | | | $ | 2,734 | | | | | $ | 2,406 | | | | | $ | 1,162 | | | | | $ | 1,430 | | |
Interest expense, net
|
| | | | (857) | | | | | | (819) | | | | | | (855) | | | | | | (784) | | | | | | (726) | | | | | | (382) | | | | | | (345) | | |
Income tax provision, net
|
| | | | (474) | | | | | | (558) | | | | | | (117) | | | | | | (318) | | | | | | (275) | | | | | | (126) | | | | | | (208) | | |
Depreciation and amortization
|
| | | | (871) | | | | | | (832) | | | | | | (742) | | | | | | (661) | | | | | | (577) | | | | | | (291) | | | | | | (258) | | |
Net income attributable to DISH DBS
|
| | | $ | 835 | | | | | $ | 965 | | | | | $ | 724 | | | | | $ | 971 | | | | | $ | 828 | | | | | $ | 363 | | | | | $ | 619 | | |
| | | | | | | | |
Leased From
|
| |||||||||||||||
Description/Use/Location
|
| |
Owned
|
| |
EchoStar
|
| |
DISH
|
| |
Other
Third Party |
| ||||||||||||
Corporate headquarters, Englewood, Colorado(1)
|
| | | | | | | | | | X | | | | | | | | | | | | | | |
Customer call center and general offices, Roseland, New Jersey
|
| | | | | | | | | | | | | | | | | | | | | | X | | |
Customer call center, Bluefield, West Virginia
|
| | | | X | | | | | | | | | | | | | | | | | | | | |
Customer call center, Christiansburg, Virginia
|
| | | | | | | | | | | | | | | | | | | | | | X | | |
Customer call center, Harlingen, Texas
|
| | | | X | | | | | | | | | | | | | | | | | | | | |
Customer call center, Hilliard, Ohio
|
| | | | | | | | | | | | | | | | | | | | | | X | | |
Customer call center, Littleton, Colorado(2)
|
| | | | | | | | | | | | | | | | X | | | | | | | | |
Customer call center, Phoenix, Arizona
|
| | | | | | | | | | | | | | | | | | | | | | X | | |
Customer call center, Thornton, Colorado
|
| | | | X | | | | | | | | | | | | | | | | | | | | |
Customer call center, Tulsa, Oklahoma
|
| | | | | | | | | | | | | | | | | | | | | | X | | |
Customer call center, warehouse, service, and remanufacturing center, El Paso, Texas
|
| | | | X | | | | | | | | | | | | | | | | | | | | |
Data Center, Cheyenne, Wyoming(2)
|
| | | | | | | | | | | | | | | | X | | | | | | | | |
Digital broadcast operations center, Cheyenne, Wyoming(3)
|
| | | | X | | | | | | | | | | | | | | | | | | | | |
Digital broadcast operations center, Gilbert, Arizona(3)
|
| | | | X | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Leased From
|
| |||||||||
Description/Use/Location
|
| |
Owned
|
| |
EchoStar
|
| |
DISH
|
| |
Other
Third Party |
| ||||||
Engineering offices and service center, Englewood, Colorado(3)
|
| | | | X | | | | | | | | | | | | | | |
Engineering office, American Fork, Utah(3)
|
| | | | | | | | | | | | | | | | X | | |
Engineering office, Bangalore, India(3)
|
| | | | | | | | | | | | | | | | X | | |
Engineering office, Foster City, California(3)
|
| | | | | | | | | | | | | | | | X | | |
Engineering office, Kharkov, Ukraine(3)
|
| | | | | | | | | | | | | | | | X | | |
Engineering office, Superior, Colorado(3)
|
| | | | | | | | | | | | | | | | X | | |
IT development center, Denver, Colorado
|
| | | | | | | | | | | | | | | | X | | |
Micro digital broadcast operations center, Lockhart, Texas(3)
|
| | | | X | | | | | | | | | | | | | | |
Regional digital broadcast operations center, Monee, Illinois(3)
|
| | | | X | | | | | | | | | | | | | | |
Regional digital broadcast operations center, New Braunfels, Texas (3)
|
| | | | X | | | | | | | | | | | | | | |
Regional digital broadcast operations center, Quicksburg, Virginia (3)
|
| | | | X | | | | | | | | | | | | | | |
Regional digital broadcast operations center, Spokane, Washington (3)
|
| | | | X | | | | | | | | | | | | | | |
Service and remanufacturing center, Spartanburg, South Carolina
|
| | | | | | | | | | | | | | | | X | | |
Warehouse and distribution center, Denver, Colorado
|
| | | | | | | | | | | | | | | | X | | |
Warehouse and distribution center, Atlanta, Georgia
|
| | | | | | | | | | | | | | | | X | | |
Warehouse, Denver, Colorado
|
| | | | X | | | | | | | | | | | | | | |
| | |
For the Three Months Ended
June 30, |
| |
Variance
|
| ||||||||||||||||||
Statements of Operations Data
|
| |
2020
|
| |
2019
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | | | | | | | |
(In thousands)
|
| | | |||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber-related revenue
|
| | | $ | 3,117,334 | | | | | $ | 3,117,066 | | | | | $ | 268 | | | | | | 0.0 | | |
Equipment sales and other revenue
|
| | | | 31,197 | | | | | | 49,533 | | | | | | (18,336) | | | | | | (37.0) | | |
Total revenue
|
| | | | 3,148,531 | | | | | | 3,166,599 | | | | | | (18,068) | | | | | | (0.6) | | |
Costs and Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber-related expenses
|
| | | | 1,863,895 | | | | | | 1,974,439 | | | | | | (110,544) | | | | | | (5.6) | | |
% of Subscriber-related revenue
|
| | | | 59.8% | | | | | | 63.3% | | | | | | | | | | | | | | |
Satellite and transmission expenses
|
| | | | 117,912 | | | | | | 144,983 | | | | | | (27,071) | | | | | | (18.7) | | |
% of Subscriber-related revenue
|
| | | | 3.8% | | | | | | 4.7% | | | | | | | | | | | | | | |
Cost of sales – equipment and other
|
| | | | 23,660 | | | | | | 49,603 | | | | | | (25,943) | | | | | | (52.3) | | |
Subscriber acquisition costs
|
| | | | 199,724 | | | | | | 238,078 | | | | | | (38,354) | | | | | | (16.1) | | |
General and administrative expenses
|
| | | | 156,574 | | | | | | 187,930 | | | | | | (31,356) | | | | | | (16.7) | | |
% of Total revenue
|
| | | | 5.0% | | | | | | 5.9% | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 122,869 | | | | | | 135,600 | | | | | | (12,731) | | | | | | (9.4) | | |
Total costs and expenses
|
| | | | 2,484,634 | | | | | | 2,730,633 | | | | | | (245,999) | | | | | | (9.0) | | |
Operating income (loss)
|
| | | | 663,897 | | | | | | 435,966 | | | | | | 227,931 | | | | | | 52.3 | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 1,112 | | | | | | 5,593 | | | | | | (4,481) | | | | | | (80.1) | | |
Interest expense, net of amounts capitalized
|
| | | | (164,047) | | | | | | (194,857) | | | | | | 30,810 | | | | | | 15.8 | | |
Other, net
|
| | | | (152) | | | | | | 3,131 | | | | | | (3,283) | | | | | | * | | |
Total other income (expense)
|
| | | | (163,087) | | | | | | (186,133) | | | | | | 23,046 | | | | | | 12.4 | | |
Income (loss) before income taxes
|
| | | | 500,810 | | | | | | 249,833 | | | | | | 250,977 | | | | | | * | | |
Income tax (provision) benefit, net
|
| | | | (125,830) | | | | | | (64,465) | | | | | | (61,365) | | | | | | (95.2) | | |
Effective tax rate
|
| | | | 25.1% | | | | | | 25.8% | | | | | | | | | | | | | | |
Net income (loss)
|
| | | | 374,980 | | | | | | 185,368 | | | | | | 189,612 | | | | | | * | | |
Less: Net income (loss) attributable to noncontrolling interests, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | * | | |
Net income (loss) attributable to DISH DBS
|
| | | $ | 374,980 | | | | | $ | 185,368 | | | | | $ | 189,612 | | | | | | * | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Pay-TV subscribers, as of period end (in millions)**
|
| | | | 11.272 | | | | | | 12.032 | | | | | | (0.760) | | | | | | (6.3) | | |
DISH TV subscribers, as of period end (in millions)**
|
| | | | 9.017 | | | | | | 9.560 | | | | | | (0.543) | | | | | | (5.7) | | |
SLING TV subscribers, as of period end (in millions)
|
| | | | 2.255 | | | | | | 2.472 | | | | | | (0.217) | | | | | | (8.8) | | |
Pay-TV subscriber additions (losses), net (in millions)**
|
| | | | (0.096) | | | | | | (0.031) | | | | | | (0.065) | | | | | | * | | |
DISH TV subscriber additions (losses), net (in millions)**
|
| | | | (0.040) | | | | | | (0.079) | | | | | | 0.039 | | | | | | 49.4 | | |
SLING TV subscriber additions (losses), net (in millions)
|
| | | | (0.056) | | | | | | 0.048 | | | | | | (0.104) | | | | | | * | | |
Pay-TV ARPU
|
| | | $ | 92.17 | | | | | $ | 86.34 | | | | | $ | 5.83 | | | | | | 6.8 | | |
DISH TV subscriber additions, gross (in millions)
|
| | | | 0.268 | | | | | | 0.348 | | | | | | (0.080) | | | | | | (23.0) | | |
DISH TV churn rate
|
| | | | 1.14% | | | | | | 1.48% | | | | | | (0.34)% | | | | | | (23.0) | | |
DISH TV SAC
|
| | | $ | 834 | | | | | $ | 786 | | | | | $ | 48 | | | | | | 6.1 | | |
EBITDA
|
| | | $ | 786,614 | | | | | $ | 574,697 | | | | | $ | 211,917 | | | | | | 36.9 | | |
| | |
For the Three Months Ended
June 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | | | | | | | |
(In thousands)
|
| |||
EBITDA
|
| | | $ | 786,614 | | | | | $ | 574,697 | | |
Interest, net
|
| | | | (162,935) | | | | | | (189,264) | | |
Income tax (provision) benefit, net
|
| | | | (125,830) | | | | | | (64,465) | | |
Depreciation and amortization
|
| | | | (122,869) | | | | | | (135,600) | | |
Net income (loss) attributable to DISH DBS
|
| | | $ | 374,980 | | | | | $ | 185,368 | | |
| | |
For the Six Months Ended
June 30, |
| |
Variance
|
| ||||||||||||||||||
Statements of Operations Data
|
| |
2020
|
| |
2019
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | | | | | | | |
(In thousands)
|
| | | |||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber-related revenue
|
| | | $ | 6,248,234 | | | | | $ | 6,215,002 | | | | | $ | 33,232 | | | | | | 0.5 | | |
Equipment sales and other revenue
|
| | | | 68,079 | | | | | | 89,597 | | | | | | (21,518) | | | | | | (24.0) | | |
Total revenue
|
| | | | 6,316,313 | | | | | | 6,304,599 | | | | | | 11,714 | | | | | | 0.2 | | |
Costs and Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber-related expenses
|
| | | | 3,797,718 | | | | | | 3,950,875 | | | | | | (153,157) | | | | | | (3.9) | | |
% of Subscriber-related revenue
|
| | | | 60.8% | | | | | | 63.6% | | | | | | | | | | | | | | |
Satellite and transmission expenses
|
| | | | 239,973 | | | | | | 299,880 | | | | | | (59,907) | | | | | | (20.0) | | |
% of Subscriber-related revenue
|
| | | | 3.8% | | | | | | 4.8% | | | | | | | | | | | | | | |
Cost of sales – equipment and other
|
| | | | 54,474 | | | | | | 89,944 | | | | | | (35,470) | | | | | | (39.4) | | |
Subscriber acquisition costs
|
| | | | 453,597 | | | | | | 431,977 | | | | | | 21,620 | | | | | | 5.0 | | |
General and administrative expenses
|
| | | | 341,498 | | | | | | 374,507 | | | | | | (33,009) | | | | | | (8.8) | | |
% of Total revenue
|
| | | | 5.4% | | | | | | 5.9% | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 257,954 | | | | | | 290,715 | | | | | | (32,761) | | | | | | (11.3) | | |
Total costs and expenses
|
| | | | 5,145,214 | | | | | | 5,437,898 | | | | | | (292,684) | | | | | | (5.4) | | |
Operating income (loss)
|
| | | | 1,171,099 | | | | | | 866,701 | | | | | | 304,398 | | | | | | 35.1 | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 1,962 | | | | | | 8,528 | | | | | | (6,566) | | | | | | (77.0) | | |
Interest expense, net of amounts capitalized
|
| | | | (346,387) | | | | | | (390,502) | | | | | | 44,115 | | | | | | 11.3 | | |
Other, net
|
| | | | 793 | | | | | | 4,564 | | | | | | (3,771) | | | | | | (82.6) | | |
Total other income (expense)
|
| | | | (343,632) | | | | | | (377,410) | | | | | | 33,778 | | | | | | 8.9 | | |
Income (loss) before income taxes
|
| | | | 827,467 | | | | | | 489,291 | | | | | | 338,176 | | | | | | 69.1 | | |
Income tax (provision) benefit, net
|
| | | | (208,334) | | | | | | (126,287) | | | | | | (82,047) | | | | | | (65.0) | | |
Effective tax rate
|
| | | | 25.2% | | | | | | 25.8% | | | | | | | | | | | | | | |
Net income (loss)
|
| | | | 619,133 | | | | | | 363,004 | | | | | | 256,129 | | | | | | 70.6 | | |
Less: Net income (loss) attributable to noncontrolling interests, net of tax
|
| | | | — | | | | | | (124) | | | | | | 124 | | | | | | * | | |
Net income (loss) attributable to DISH DBS
|
| | | $ | 619,133 | | | | | $ | 363,128 | | | | | $ | 256,005 | | | | | | 70.5 | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Pay-TV subscribers, as of period end (in millions)
|
| | | | 11.272 | | | | | | 12.032 | | | | | | (0.760) | | | | | | (6.3) | | |
DISH TV subscribers, as of period end (in millions)
|
| | | | 9.017 | | | | | | 9.560 | | | | | | (0.543) | | | | | | (5.7) | | |
SLING TV subscribers, as of period end (in millions)
|
| | | | 2.255 | | | | | | 2.472 | | | | | | (0.217) | | | | | | (8.8) | | |
Pay-TV subscriber additions (losses), net (in millions)
|
| | | | (0.509) | | | | | | (0.290) | | | | | | (0.219) | | | | | | (75.5) | | |
DISH TV subscriber additions (losses), net (in millions)
|
| | | | (0.172) | | | | | | (0.345) | | | | | | 0.173 | | | | | | 50.1 | | |
SLING TV subscriber additions (losses), net
(in millions) |
| | | | (0.337) | | | | | | 0.055 | | | | | | (0.392) | | | | | | * | | |
Pay-TV ARPU
|
| | | $ | 90.43 | | | | | $ | 85.68 | | | | | $ | 4.75 | | | | | | 5.5 | | |
DISH TV subscriber additions, gross (in millions)
|
| | | | 0.567 | | | | | | 0.591 | | | | | | (0.024) | | | | | | (4.1) | | |
DISH TV churn rate
|
| | | | 1.34% | | | | | | 1.61% | | | | | | (0.27)% | | | | | | (16.8) | | |
DISH TV SAC
|
| | | $ | 849 | | | | | $ | 803 | | | | | $ | 46 | | | | | | 5.7 | | |
EBITDA
|
| | | $ | 1,429,846 | | | | | $ | 1,162,104 | | | | | $ | 267,742 | | | | | | 23.0 | | |
| | |
For the Six Months Ended
June 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
EBITDA
|
| | | $ | 1,429,846 | | | | | $ | 1,162,104 | | |
Interest, net
|
| | | | (344,425) | | | | | | (381,974) | | |
Income tax (provision) benefit, net
|
| | | | (208,334) | | | | | | (126,287) | | |
Depreciation and amortization
|
| | | | (257,954) | | | | | | (290,715) | | |
Net income (loss) attributable to DISH DBS
|
| | | $ | 619,133 | | | | | $ | 363,128 | | |
|
| | |
For the Years Ended
December 31, |
| |
Variance
|
| ||||||||||||||||||
Statements of Operations Data
|
| |
2019
|
| |
2018
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | | | | | | | |
(In thousands)
|
| | | |||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber-related revenue
|
| | | $ | 12,436,637 | | | | | $ | 13,197,994 | | | | | $ | (761,357) | | | | | | (5.8) | | |
Equipment sales and other revenue
|
| | | | 186,256 | | | | | | 164,145 | | | | | | 22,111 | | | | | | 13.5 | | |
Total revenue
|
| | | | 12,622,893 | | | | | | 13,362,139 | | | | | | (739,246) | | | | | | (5.5) | | |
Costs and Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber-related expenses
|
| | | | 7,768,732 | | | | | | 8,392,150 | | | | | | (623,418) | | | | | | (7.4) | | |
% of Subscriber-related revenue
|
| | | | 62.5% | | | | | | 63.6% | | | | | | | | | | | | | | |
Satellite and transmission expenses
|
| | | | 555,803 | | | | | | 637,160 | | | | | | (81,357) | | | | | | (12.8) | | |
% of Subscriber-related revenue
|
| | | | 4.5% | | | | | | 4.8% | | | | | | | | | | | | | | |
Cost of sales – equipment and other
|
| | | | 172,700 | | | | | | 143,671 | | | | | | 29,029 | | | | | | 20.2 | | |
Subscriber acquisition costs
|
| | | | 994,523 | | | | | | 769,307 | | | | | | 225,216 | | | | | | 29.3 | | |
General and administrative expenses
|
| | | | 732,589 | | | | | | 692,881 | | | | | | 39,708 | | | | | | 5.7 | | |
% of Total revenue
|
| | | | 5.8% | | | | | | 5.2% | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 577,348 | | | | | | 660,460 | | | | | | (83,112) | | | | | | (12.6) | | |
Total costs and expenses
|
| | | | 10,801,695 | | | | | | 11,295,629 | | | | | | (493,934) | | | | | | (4.4) | | |
Operating income (loss)
|
| | | | 1,821,198 | | | | | | 2,066,510 | | | | | | (245,312) | | | | | | (11.9) | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 30,041 | | | | | | 8,923 | | | | | | 21,118 | | | | | | * | | |
Interest expense, net of amounts capitalized
|
| | | | (756,690) | | | | | | (792,436) | | | | | | 35,746 | | | | | | 4.5 | | |
Other, net
|
| | | | 7,609 | | | | | | 8,994 | | | | | | (1,385) | | | | | | (15.4) | | |
Total other income (expense)
|
| | | | (719,040) | | | | | | (774,519) | | | | | | 55,479 | | | | | | 7.2 | | |
Income (loss) before income taxes
|
| | | | 1,102,158 | | | | | | 1,291,991 | | | | | | (189,833) | | | | | | (14.7) | | |
Income tax (provision) benefit, net
|
| | | | (274,751) | | | | | | (318,305) | | | | | | 43,554 | | | | | | 13.7 | | |
Effective tax rate
|
| | | | 24.9% | | | | | | 24.6% | | | | | | | | | | | | | | |
Net income (loss)
|
| | | | 827,407 | | | | | | 973,686 | | | | | | (146,279) | | | | | | (15.0) | | |
Less: Net income (loss) attributable to noncontrolling interests, net of tax
|
| | | | (124) | | | | | | 2,399 | | | | | | (2,523) | | | | | | * | | |
Net income (loss) attributable to DISH DBS
|
| | | $ | 827,531 | | | | | $ | 971,287 | | | | | $ | (143,756) | | | | | | (14.8) | | |
|
| | |
For the Years Ended
December 31, |
| |
Variance
|
| ||||||||||||||||||
Statements of Operations Data
|
| |
2019
|
| |
2018
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | | | | | | | |
(In thousands)
|
| | | |||||||||||||
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Pay-TV subscribers, as of period end (in millions)
|
| | | | 11.986 | | | | | | 12.322 | | | | | | (0.336) | | | | | | (2.7) | | |
DISH TV subscribers, as of period end (in millions)
|
| | | | 9.394 | | | | | | 9.905 | | | | | | (0.511) | | | | | | (5.2) | | |
Sling TV subscribers, as of period end (in millions)
|
| | | | 2.592 | | | | | | 2.417 | | | | | | 0.175 | | | | | | 7.2 | | |
Pay-TV subscriber additions (losses), net (in millions)
|
| | | | (0.336) | | | | | | (0.920) | | | | | | 0.584 | | | | | | 63.5 | | |
DISH TV subscriber additions (losses), net (in millions)
|
| | | | (0.511) | | | | | | (1.125) | | | | | | 0.614 | | | | | | 54.6 | | |
Sling TV subscriber additions (losses), net (in millions)
|
| | | | 0.175 | | | | | | 0.205 | | | | | | (0.030) | | | | | | (14.6) | | |
Pay-TV ARPU
|
| | | $ | 85.92 | | | | | $ | 85.46 | | | | | $ | 0.46 | | | | | | 0.5 | | |
DISH TV subscriber additions, gross (in millions)
|
| | | | 1.348 | | | | | | 1.114 | | | | | | 0.234 | | | | | | 21.0 | | |
DISH TV churn rate
|
| | | | 1.62% | | | | | | 1.78% | | | | | | (0.16)% | | | | | | (9.0) | | |
DISH TV SAC
|
| | | $ | 822 | | | | | $ | 759 | | | | | $ | 63 | | | | | | 8.3 | | |
EBITDA
|
| | | $ | 2,406,279 | | | | | $ | 2,733,565 | | | | | $ | (327,286) | | | | | | (12.0) | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
EBITDA
|
| | | $ | 2,406,279 | | | | | $ | 2,733,565 | | |
Interest, net
|
| | | | (726,649) | | | | | | (783,513) | | |
Income tax (provision) benefit, net
|
| | | | (274,751) | | | | | | (318,305) | | |
Depreciation and amortization
|
| | | | (577,348) | | | | | | (660,460) | | |
Net income (loss) attributable to DISH DBS
|
| | | $ | 827,531 | | | | | $ | 971,287 | | |
| | |
For the Years Ended December 31,
|
| |
Variance
|
| ||||||||||||||||||
Statements of Operations Data
|
| |
2018
|
| |
2017
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | | | | | | | |
(In thousands)
|
| | | |||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber-related revenue
|
| | | $ | 13,197,994 | | | | | $ | 13,877,196 | | | | | $ | (679,202) | | | | | | (4.9) | | |
Equipment sales and other revenue
|
| | | | 164,145 | | | | | | 130,315 | | | | | | 33,830 | | | | | | 26.0 | | |
Total revenue
|
| | | | 13,362,139 | | | | | | 14,007,511 | | | | | | (645,372) | | | | | | (4.6) | | |
Costs and Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber-related expenses
|
| | | | 8,392,150 | | | | | | 8,692,676 | | | | | | (300,526) | | | | | | (3.5) | | |
% of Subscriber-related revenue
|
| | | | 63.6% | | | | | | 62.6% | | | | | | | | | | | | | | |
Satellite and transmission expenses
|
| | | | 637,160 | | | | | | 717,231 | | | | | | (80,071) | | | | | | (11.2) | | |
% of Subscriber-related revenue
|
| | | | 4.8% | | | | | | 5.2% | | | | | | | | | | | | | | |
Cost of sales – equipment and other
|
| | | | 143,671 | | | | | | 95,116 | | | | | | 48,555 | | | | | | 51.0 | | |
Subscriber acquisition costs
|
| | | | 769,307 | | | | | | 1,185,211 | | | | | | (415,904) | | | | | | (35.1) | | |
General and administrative expenses
|
| | | | 692,881 | | | | | | 669,934 | | | | | | 22,947 | | | | | | 3.4 | | |
% of Total revenue
|
| | | | 5.2% | | | | | | 4.8% | | | | | | | | | | | | | | |
Litigation expense
|
| | | | — | | | | | | 295,695 | | | | | | (295,695) | | | | | | * | | |
Depreciation and amortization
|
| | | | 660,460 | | | | | | 741,772 | | | | | | (81,312) | | | | | | (11.0) | | |
Total costs and expenses
|
| | | | 11,295,629 | | | | | | 12,397,635 | | | | | | (1,102,006) | | | | | | (8.9) | | |
Operating income (loss)
|
| | | | 2,066,510 | | | | | | 1,609,876 | | | | | | 456,634 | | | | | | 28.4 | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 8,923 | | | | | | 9,855 | | | | | | (932) | | | | | | (9.5) | | |
Interest expense, net of amounts capitalized
|
| | | | (792,436) | | | | | | (865,181) | | | | | | 72,745 | | | | | | 8.4 | | |
Other, net
|
| | | | 8,994 | | | | | | 88,511 | | | | | | (79,517) | | | | | | (89.8) | | |
Total other income (expense)
|
| | | | (774,519) | | | | | | (766,815) | | | | | | (7,704) | | | | | | (1.0) | | |
Income (loss) before income taxes
|
| | | | 1,291,991 | | | | | | 843,061 | | | | | | 448,930 | | | | | | 53.3 | | |
Income tax (provision) benefit, net
|
| | | | (318,305) | | | | | | (117,616) | | | | | | (200,689) | | | | | | * | | |
Effective tax rate
|
| | | | 24.6% | | | | | | 14.0% | | | | | | | | | | | | | | |
Net income (loss)
|
| | | | 973,686 | | | | | | 725,445 | | | | | | 248,241 | | | | | | 34.2 | | |
Less: Net income (loss) attributable to noncontrolling interests, net of tax
|
| | | | 2,399 | | | | | | 1,919 | | | | | | 480 | | | | | | 25.0 | | |
Net income (loss) attributable to DISH DBS
|
| | | $ | 971,287 | | | | | $ | 723,526 | | | | | $ | 247,761 | | | | | | 34.2 | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Pay-TV subscribers, as of period end (in millions)
|
| | | | 12.322 | | | | | | 13.242 | | | | | | (0.920) | | | | | | (6.9) | | |
DISH TV subscribers, as of period end
(in millions) |
| | | | 9.905 | | | | | | 11.030 | | | | | | (1.125) | | | | | | (10.2) | | |
Sling TV subscribers, as of period end
(in millions) |
| | | | 2.417 | | | | | | 2.212 | | | | | | 0.205 | | | | | | 9.3 | | |
Pay-TV subscriber additions (losses), net
(in millions) |
| | | | (0.920) | | | | | | (0.284) | | | | | | (0.636) | | | | | | * | | |
DISH TV subscriber additions (losses), net (in millions)
|
| | | | (1.125) | | | | | | (0.995) | | | | | | (0.130) | | | | | | (13.1) | | |
Sling TV subscriber additions (losses), net (in millions)
|
| | | | 0.205 | | | | | | 0.711 | | | | | | (0.506) | | | | | | (71.2) | | |
Pay-TV ARPU
|
| | | $ | 85.46 | | | | | $ | 86.43 | | | | | $ | (0.97) | | | | | | (1.1) | | |
DISH TV subscriber additions, gross (in millions)
|
| | | | 1.114 | | | | | | 1.477 | | | | | | (0.363) | | | | | | (24.6) | | |
DISH TV churn rate
|
| | | | 1.78% | | | | | | 1.78% | | | | | | —% | | | | | | * | | |
DISH TV SAC
|
| | | $ | 759 | | | | | $ | 751 | | | | | $ | 8 | | | | | | 1.1 | | |
EBITDA
|
| | | $ | 2,733,565 | | | | | $ | 2,438,240 | | | | | $ | 295,325 | | | | | | 12.1 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
| | |
(In thousands)
|
| |||||||||
EBITDA
|
| | | $ | 2,733,565 | | | | | $ | 2,438,240 | | |
Interest, net
|
| | | | (783,513) | | | | | | (855,326) | | |
Income tax (provision) benefit, net
|
| | | | (318,305) | | | | | | (117,616) | | |
Depreciation and amortization
|
| | | | (660,460) | | | | | | (741,772) | | |
Net income (loss) attributable to DISH DBS
|
| | | $ | 971,287 | | | | | $ | 723,526 | | |
Year
|
| |
Percentage
|
| |||
2023
|
| | | | 103.6875% | | |
2024
|
| | | | 101.8438% | | |
2025 and thereafter
|
| | | | 100.0000% | | |
| | |
As of June 30, 2020
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in millions)
|
| |||||||||
Cash, cash equivalents and current marketable investment securities
|
| | | $ | 27 | | | | | $ | 1,025 | | |
Debt | | | | | | | | | | | | | |
63∕4% Senior Notes due 2021
|
| | | | 2,000 | | | | | | 2,000 | | |
57∕8% Senior Notes due 2022
|
| | | | 2,000 | | | | | | 2,000 | | |
5% Senior Notes due 2023
|
| | | | 1,500 | | | | | | 1,500 | | |
57∕8% Senior Notes due 2024
|
| | | | 2,000 | | | | | | 2,000 | | |
7 3∕4 Senior Notes due 2026
|
| | | | 2,000 | | | | | | 2,000 | | |
7 3∕8 Senior Notes due 2028
|
| | | | — | | | | | | 1,000 | | |
Finance lease obligations and other notes payable, including current portion
|
| | | | 215 | | | | | | 215 | | |
Unamortized deferred financing costs and debt discounts, net
|
| | | | (14) | | | | | | (15) | | |
Total long-term debt and Finance lease obligations (including current portion)
|
| | | | 9,701 | | | | | | 10,700 | | |
Total stockholder’s equity (deficit)
|
| | | | (10,306) | | | | | | (10,306) | | |
Total capitalization
|
| | | $ | (605) | | | | | $ | 394 | | |
Series
|
| |
Principal Amount
(as of June 30, 2020) |
| |
Redeemable Beginning
|
| |
Maturity
|
| |||
| | |
(dollars in millions)
|
| | | | | | | |||
63∕4% Senior Notes due 2021
|
| | | $ | 2,000 | | | | At any time on payment of “make-whole” premium | | | June 1, 2021 | |
57∕8% Senior Notes due 2022
|
| | | $ | 2,000 | | | | At any time on payment of “make-whole” premium | | | July 15, 2022 | |
5% Senior Notes due 2023
|
| | | $ | 1,500 | | | | At any time on payment of “make-whole” premium | | | March 15, 2023 | |
57∕8% Senior Notes due 2024
|
| | | $ | 2,000 | | | | At any time on payment of “make-whole” premium | | |
November 15, 2024
|
|
7 3∕4 Senior Notes due 2026
|
| | | $ | 2,000 | | | | At any time on payment of “make-whole” premium | | | July 1, 2026 | |
| | |
Page
|
| |||
Consolidated Financial Statements: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 17,426 | | | | | $ | 129,498 | | |
Marketable investment securities
|
| | | | — | | | | | | 149,740 | | |
Trade accounts receivable, net of allowance for doubtful accounts of $19,280
and $16,956, respectively |
| | | | 568,679 | | | | | | 623,602 | | |
Inventory
|
| | | | 321,983 | | | | | | 290,697 | | |
Other current assets
|
| | | | 164,767 | | | | | | 234,054 | | |
Total current assets
|
| | | | 1,072,855 | | | | | | 1,427,591 | | |
Noncurrent Assets: | | | | | | | | | | | | | |
Restricted cash, cash equivalents and marketable investment securities
|
| | | | 61,067 | | | | | | 67,597 | | |
Property and equipment, net
|
| | | | 1,751,573 | | | | | | 1,377,949 | | |
FCC authorizations
|
| | | | 611,794 | | | | | | 637,346 | | |
Other investment securities
|
| | | | 106,874 | | | | | | 108,308 | | |
Operating lease assets
|
| | | | 553,576 | | | | | | — | | |
Other noncurrent assets, net
|
| | | | 228,820 | | | | | | 286,753 | | |
Total noncurrent assets
|
| | | | 3,313,704 | | | | | | 2,477,953 | | |
Total assets
|
| | | $ | 4,386,559 | | | | | $ | 3,905,544 | | |
Liabilities and Stockholder’s Equity (Deficit) | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Trade accounts payable
|
| | | $ | 266,417 | | | | | $ | 217,268 | | |
Advances from affiliates
|
| | | | 82,415 | | | | | | — | | |
Deferred revenue and other
|
| | | | 674,079 | | | | | | 644,920 | | |
Accrued programming
|
| | | | 1,308,531 | | | | | | 1,474,207 | | |
Accrued interest
|
| | | | 189,039 | | | | | | 222,996 | | |
Other accrued expenses
|
| | | | 918,333 | | | | | | 756,534 | | |
Current portion of long-term debt and finance lease obligations
|
| | | | 1,151,108 | | | | | | 1,338,527 | | |
Total current liabilities
|
| | | | 4,589,922 | | | | | | 4,654,452 | | |
Long-Term Obligations, Net of Current Portion: | | | | | | | | | | | | | |
Long-term debt and finance lease obligations, net of current portion
|
| | | | 9,671,255 | | | | | | 10,632,960 | | |
Deferred tax liabilities
|
| | | | 501,857 | | | | | | 461,452 | | |
Operating lease liabilities
|
| | | | 350,155 | | | | | | — | | |
Long-term deferred revenue and other long-term liabilities
|
| | | | 207,992 | | | | | | 198,840 | | |
Total long-term obligations, net of current portion
|
| | | | 10,731,259 | | | | | | 11,293,252 | | |
Total liabilities
|
| | | | 15,321,181 | | | | | | 15,947,704 | | |
Commitments and Contingencies (Note 12) | | | | | | | | | | | | | |
Stockholder’s Equity (Deficit): | | | | | | | | | | | | | |
Common stock, $.01 par value, 1,000,000 shares authorized, 1,015 shares issued and outstanding
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 1,432,736 | | | | | | 1,152,369 | | |
Accumulated other comprehensive income (loss)
|
| | | | (449) | | | | | | (376) | | |
Accumulated earnings (deficit)
|
| | | | (12,366,909) | | | | | | (13,194,440) | | |
Total DISH DBS stockholder’s equity (deficit)
|
| | | | (10,934,622) | | | | | | (12,042,447) | | |
Noncontrolling interests
|
| | | | — | | | | | | 287 | | |
Total stockholder’s equity (deficit)
|
| | | | (10,934,622) | | | | | | (12,042,160) | | |
Total liabilities and stockholder’s equity (deficit)
|
| | | $ | 4,386,559 | | | | | $ | 3,905,544 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
Revenue: | | | | | | | | | | | | | | | | | | | |
Subscriber-related revenue
|
| | | $ | 12,436,637 | | | | | $ | 13,197,994 | | | | | $ | 13,877,196 | | |
Equipment sales and other revenue
|
| | | | 186,256 | | | | | | 164,145 | | | | | | 130,315 | | |
Total revenue
|
| | | | 12,622,893 | | | | | | 13,362,139 | | | | | | 14,007,511 | | |
Costs and Expenses (exclusive of depreciation shown separately
below – Note 6): |
| | | | | | | | | | | | | | | | | | |
Subscriber-related expenses
|
| | | | 7,768,732 | | | | | | 8,392,150 | | | | | | 8,692,676 | | |
Satellite and transmission expenses
|
| | | | 555,803 | | | | | | 637,160 | | | | | | 717,231 | | |
Cost of sales – equipment and other
|
| | | | 172,700 | | | | | | 143,671 | | | | | | 95,116 | | |
Subscriber acquisition costs: | | | | | | | | | | | | | | | | | | | |
Cost of sales – subscriber promotion subsidies
|
| | | | 29,592 | | | | | | 50,253 | | | | | | 72,955 | | |
Other subscriber acquisition costs
|
| | | | 444,993 | | | | | | 292,824 | | | | | | 563,952 | | |
Subscriber acquisition advertising
|
| | | | 519,938 | | | | | | 426,230 | | | | | | 548,304 | | |
Total subscriber acquisition costs
|
| | | | 994,523 | | | | | | 769,307 | | | | | | 1,185,211 | | |
General and administrative expenses
|
| | | | 732,589 | | | | | | 692,881 | | | | | | 669,934 | | |
Litigation expense (Note 12)
|
| | | | — | | | | | | — | | | | | | 295,695 | | |
Depreciation and amortization (Note 6)
|
| | | | 577,348 | | | | | | 660,460 | | | | | | 741,772 | | |
Total costs and expenses
|
| | | | 10,801,695 | | | | | | 11,295,629 | | | | | | 12,397,635 | | |
Operating income (loss)
|
| | | | 1,821,198 | | | | | | 2,066,510 | | | | | | 1,609,876 | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 30,041 | | | | | | 8,923 | | | | | | 9,855 | | |
Interest expense, net of amounts capitalized
|
| | | | (756,690) | | | | | | (792,436) | | | | | | (865,181) | | |
Other, net
|
| | | | 7,609 | | | | | | 8,994 | | | | | | 88,511 | | |
Total other income (expense)
|
| | | | (719,040) | | | | | | (774,519) | | | | | | (766,815) | | |
Income (loss) before income taxes
|
| | | | 1,102,158 | | | | | | 1,291,991 | | | | | | 843,061 | | |
Income tax (provision) benefit, net
|
| | | | (274,751) | | | | | | (318,305) | | | | | | (117,616) | | |
Net income (loss)
|
| | | | 827,407 | | | | | | 973,686 | | | | | | 725,445 | | |
Less: Net income (loss) attributable to noncontrolling interests, net of tax
|
| | | | (124) | | | | | | 2,399 | | | | | | 1,919 | | |
Net income (loss) attributable to DISH DBS
|
| | | $ | 827,531 | | | | | $ | 971,287 | | | | | $ | 723,526 | | |
Comprehensive Income (Loss): | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 827,407 | | | | | $ | 973,686 | | | | | $ | 725,445 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | (133) | | | | | | (1,343) | | | | | | 1,027 | | |
Unrealized holding gains (losses) on available-for-sale securities
|
| | | | 81 | | | | | | 69 | | | | | | (33) | | |
Deferred income tax (expense) benefit, net
|
| | | | (21) | | | | | | (37) | | | | | | 57 | | |
Total other comprehensive income (loss), net of tax
|
| | | | (73) | | | | | | (1,311) | | | | | | 1,051 | | |
Comprehensive income (loss)
|
| | | | 827,334 | | | | | | 972,375 | | | | | | 726,496 | | |
Less: Comprehensive income (loss) attributable to noncontrolling interests, net of tax
|
| | | | (124) | | | | | | 2,399 | | | | | | 1,919 | | |
Comprehensive income (loss) attributable to DISH DBS
|
| | | $ | 827,458 | | | | | $ | 969,976 | | | | | $ | 724,577 | | |
| | |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Earnings (Deficit) |
| |
Noncontrolling
Interests |
| |
Total
|
| ||||||||||||||||||
Balance, December 31, 2016
|
| | | $ | — | | | | | $ | 1,097,606 | | | | | $ | (116) | | | | | $ | (14,891,573) | | | | | $ | 1,933 | | | | | $ | (13,792,150) | | |
Non-cash, stock-based compensation
|
| | | | — | | | | | | 29,941 | | | | | | — | | | | | | — | | | | | | — | | | | | | 29,941 | | |
Change in unrealized holding gains (losses) on available-for-sale securities, net
|
| | | | — | | | | | | — | | | | | | (33) | | | | | | — | | | | | | — | | | | | | (33) | | |
Deferred income tax (expense) benefit attributable to unrealized gains (losses) on available-for-sale securities
|
| | | | — | | | | | | — | | | | | | 57 | | | | | | — | | | | | | — | | | | | | 57 | | |
Foreign currency translation
|
| | | | | | | | | | | | | | | | 1,027 | | | | | | | | | | | | | | | | | | 1,027 | | |
Payments made to parent of transferred businesses
|
| | | | — | | | | | | (7,372) | | | | | | — | | | | | | — | | | | | | 274 | | | | | | (7,098) | | |
Net income (loss) attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,919 | | | | | | 1,919 | | |
Net income (loss) attributable to DISH DBS
|
| | | | — | | | | | | — | | | | | | — | | | | | | 723,526 | | | | | | — | | | | | | 723,526 | | |
Other
|
| | | | — | | | | | | (3,327) | | | | | | — | | | | | | — | | | | | | (525) | | | | | | (3,852) | | |
Balance, December 31, 2017
|
| | | $ | — | | | | | $ | 1,116,848 | | | | | $ | 935 | | | | | $ | (14,168,047) | | | | | $ | 3,601 | | | | | $ | (13,046,663) | | |
Non-cash, stock-based compensation
|
| | | | — | | | | | | 35,521 | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,521 | | |
Change in unrealized holding gains (losses) on available-for-sale securities, net
|
| | | | — | | | | | | — | | | | | | 69 | | | | | | — | | | | | | — | | | | | | 69 | | |
Deferred income tax (expense) benefit attributable to unrealized gains (losses) on available-for-sale securities
|
| | | | — | | | | | | — | | | | | | (37) | | | | | | — | | | | | | — | | | | | | (37) | | |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | (1,343) | | | | | | — | | | | | | — | | | | | | (1,343) | | |
ASU 2014-09 cumulative catch-up adjustment
|
| | | | | | | | | | | | | | | | | | | | | | 2,320 | | | | | | | | | | | | 2,320 | | |
Net income (loss) attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,399 | | | | | | 2,399 | | |
Net income (loss) attributable to DISH DBS
|
| | | | — | | | | | | — | | | | | | — | | | | | | 971,287 | | | | | | — | | | | | | 971,287 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,713) | | | | | | (5,713) | | |
Balance, December 31, 2018
|
| | | $ | — | | | | | $ | 1,152,369 | | | | | $ | (376) | | | | | $ | (13,194,440) | | | | | $ | 287 | | | | | $ | (12,042,160) | | |
Non-cash, stock-based compensation
|
| | | | — | | | | | | 13,853 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,853 | | |
Change in unrealized holding gains (losses) on available-for-sale securities, net
|
| | | | — | | | | | | — | | | | | | 81 | | | | | | — | | | | | | — | | | | | | 81 | | |
Deferred income tax (expense) benefit attributable to unrealized gains (losses) on available-for-sale securities
|
| | | | — | | | | | | | | | | | | (21) | | | | | | — | | | | | | — | | | | | | (21) | | |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | (133) | | | | | | — | | | | | | — | | | | | | (133) | | |
Satellite and Spectrum Transaction, net of deferred taxes of $29,075
|
| | | | — | | | | | | 267,437 | | | | | | — | | | | | | — | | | | | | (163) | | | | | | 267,274 | | |
Net income (loss) attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (124) | | | | | | (124) | | |
Net income (loss) attributable to DISH DBS
|
| | | | — | | | | | | — | | | | | | — | | | | | | 827,531 | | | | | | — | | | | | | 827,531 | | |
Other
|
| | | | — | | | | | | (923) | | | | | | — | | | | | | — | | | | | | — | | | | | | (923) | | |
Balance, December 31, 2019
|
| | | $ | — | | | | | $ | 1,432,736 | | | | | $ | (449) | | | | | $ | (12,366,909) | | | | | $ | — | | | | | $ | (10,934,622) | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
Cash Flows From Operating Activities: | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 827,407 | | | | | $ | 973,686 | | | | | $ | 725,445 | | |
Adjustments to reconcile net income (loss) to net cash flows from
operating activities: |
| | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 577,348 | | | | | | 660,460 | | | | | | 741,772 | | |
Realized and unrealized losses (gains) on investments
|
| | | | (3,119) | | | | | | (9,056) | | | | | | (85,550) | | |
Non-cash, stock-based compensation
|
| | | | 13,853 | | | | | | 35,521 | | | | | | 29,941 | | |
Deferred tax expense (benefit)
|
| | | | 11,310 | | | | | | (24,477) | | | | | | (297,012) | | |
Other, net
|
| | | | 71,406 | | | | | | (67,672) | | | | | | (3,431) | | |
Changes in current assets and current liabilities:
|
| | | | | | | | | | | | | | | | | | |
Trade accounts receivable
|
| | | | 52,599 | | | | | | 2,137 | | | | | | 114,962 | | |
Allowance for doubtful accounts
|
| | | | 2,324 | | | | | | 1,900 | | | | | | (2,384) | | |
Inventory
|
| | | | (78,216) | | | | | | 15,754 | | | | | | 37,028 | | |
Other current assets
|
| | | | 70,449 | | | | | | (39,822) | | | | | | (76,735) | | |
Trade accounts payable
|
| | | | 49,149 | | | | | | (145,891) | | | | | | (142,803) | | |
Deferred revenue and other
|
| | | | 29,159 | | | | | | (93,093) | | | | | | (57,802) | | |
Accrued programming and other accrued expenses
|
| | | | (238,969) | | | | | | (111,987) | | | | | | 303,901 | | |
Net cash flows from operating activities
|
| | | | 1,384,700 | | | | | | 1,197,460 | | | | | | 1,287,332 | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | | | | | | | |
(Purchases) Sales and maturities of marketable investment securities, net
|
| | | | 153,422 | | | | | | 41,155 | | | | | | (88,346) | | |
Purchases of property and equipment
|
| | | | (392,690) | | | | | | (348,023) | | | | | | (419,445) | | |
Purchases of strategic investments
|
| | | | — | | | | | | — | | | | | | (90,381) | | |
Other, net
|
| | | | 73,352 | | | | | | 24,816 | | | | | | 19,996 | | |
Net cash flows from investing activities
|
| | | | (165,916) | | | | | | (282,052) | | | | | | (578,176) | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | | | | | | | |
Redemption and repurchases of senior notes
|
| | | | (1,317,372) | | | | | | (1,108,489) | | | | | | (1,074,139) | | |
Payments made to parent of transferred businesses
|
| | | | — | | | | | | — | | | | | | (7,098) | | |
Advances from affiliates
|
| | | | 82,415 | | | | | | — | | | | | | — | | |
Repayment of long-term debt and finance lease obligations
|
| | | | (35,356) | | | | | | (38,639) | | | | | | (39,118) | | |
Other, net
|
| | | | (444) | | | | | | (3,270) | | | | | | (1,994) | | |
Net cash flows from financing activities
|
| | | | (1,270,757) | | | | | | (1,150,398) | | | | | | (1,122,349) | | |
Net increase (decrease) in cash, cash equivalents, restricted cash and cash equivalents
|
| | | | (51,973) | | | | | | (234,990) | | | | | | (413,193) | | |
Cash, cash equivalents, restricted cash and cash equivalents, beginning of period (Note 4)
|
| | | | 130,076 | | | | | | 365,066 | | | | | | 778,259 | | |
Cash, cash equivalents, restricted cash and cash equivalents, end
of period (Note 4) |
| | | $ | 78,103 | | | | | $ | 130,076 | | | | | $ | 365,066 | | |
Length of Time Investment
Has Been In a Continuous Loss Position |
| |
Treatment of the Decline in Value
(absent specific factors to the contrary) |
|
Less than six months
|
| | Generally, considered temporary. | |
Six to nine months
|
| | Evaluated on a case by case basis to determine whether any company or market-specific factors exist indicating that such decline is other-than-temporary. | |
Greater than nine months
|
| | Generally, considered other-than-temporary. The decline in value is recorded as a charge to earnings. | |
Consolidated Balance Sheets
|
| |
DISH DBS (as
would have been reported under previous standards) |
| |
Impact of adopting
ASU 2016-02 |
| |
DISH DBS
(as currently reported) |
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
As of December 31, 2019 | | | | | | | | | | | | | | | | | | | |
Operating lease assets
|
| | | $ | — | | | | | $ | 553,576 | | | | | $ | 553,576 | | |
Total assets
|
| | | $ | 3,832,983 | | | | | $ | 553,576 | | | | | $ | 4,386,559 | | |
Other accrued expenses
|
| | | $ | 715,361 | | | | | $ | 202,972 | | | | | $ | 918,333 | | |
Operating lease liabilities
|
| | | $ | — | | | | | $ | 350,155 | | | | | $ | 350,155 | | |
Long-term deferred revenue and other long-term liabilities
|
| | | $ | 207,543 | | | | | $ | 449 | | | | | $ | 207,992 | | |
Total liabilities
|
| | | $ | 14,767,605 | | | | | $ | 553,576 | | | | | $ | 15,321,181 | | |
Total stockholder’s equity (deficit)
|
| | | $ | (10,934,622) | | | | | $ | — | | | | | $ | (10,934,622) | | |
Total liabilities and stockholder’s equity (deficit)
|
| | | $ | 3,832,983 | | | | | $ | 553,576 | | | | | $ | 4,386,559 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Cash paid for interest
|
| | | $ | 765,510 | | | | | $ | 793,506 | | | | | $ | 878,772 | | |
Cash received for interest
|
| | | | 30,041 | | | | | | 6,043 | | | | | | 9,855 | | |
Cash paid for income taxes
|
| | | | 19,485 | | | | | | 18,683 | | | | | | 29,961 | | |
Cash paid for income taxes to DISH Network
|
| | | | 245,028 | | | | | | 302,329 | | | | | | 408,265 | | |
Capitalized interest
|
| | | | 440 | | | | | | 1,071 | | | | | | 481 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Marketable investment securities: | | | | | | | | | | | | | |
Current marketable investment securities: | | | | | | | | | | | | | |
Trading/equity
|
| | | $ | — | | | | | $ | 2,370 | | |
Other
|
| | | | — | | | | | | 147,370 | | |
Total current marketable investment securities
|
| | | | — | | | | | | 149,740 | | |
Restricted marketable investment securities(1)
|
| | | | 390 | | | | | | 67,019 | | |
Total marketable investment securities
|
| | | | 390 | | | | | | 216,759 | | |
Restricted cash and cash equivalents(1)
|
| | | | 60,677 | | | | | | 578 | | |
Other investment securities: | | | | | | | | | | | | | |
Other investment securities
|
| | | | 106,874 | | | | | | 108,308 | | |
Total other investment securities
|
| | | | 106,874 | | | | | | 108,308 | | |
Total marketable investment securities, restricted cash and cash equivalents,
and other investment securities |
| | | $ | 167,941 | | | | | $ | 325,645 | | |
| | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Marketable
Investment Securities |
| |
Unrealized
|
| |
Marketable
Investment Securities |
| |
Unrealized
|
| ||||||||||||||||||||||||||||||||||||
| | |
Gains
|
| |
Losses
|
| |
Net
|
| |
Gains
|
| |
Losses
|
| |
Net
|
| ||||||||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Debt securities (including restricted):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury and agency securities
|
| | | $ | 390 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 66,823 | | | | | $ | 40 | | | | | $ | (19) | | | | | $ | 21 | | |
Commercial paper
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,938 | | | | | | — | | | | | | — | | | | | | — | | |
Corporate securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100,662 | | | | | | 11 | | | | | | (113) | | | | | | (102) | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 966 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 390 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 214,389 | | | | | $ | 51 | | | | | $ | (132) | | | | | $ | (81) | | |
|
| | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Cash equivalents (including
restricted) |
| | | $ | 60,677 | | | | | $ | 60,677 | | | | | $ | — | | | | | $ | — | | | | | $ | 114,464 | | | | | $ | 12,493 | | | | | $ | 101,971 | | | | | $ | — | | |
Debt securities (including restricted):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury and agency
securities |
| | | $ | 390 | | | | | $ | 390 | | | | | $ | — | | | | | $ | — | | | | | $ | 66,823 | | | | | $ | 66,823 | | | | | $ | — | | | | | $ | — | | |
Commercial paper
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,938 | | | | | | — | | | | | | 45,938 | | | | | | — | | |
Corporate securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100,662 | | | | | | — | | | | | | 100,662 | | | | | | — | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 966 | | | | | | — | | | | | | 966 | | | | | | — | | |
Equity securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,370 | | | | | | 2,370 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 390 | | | | | $ | 390 | | | | | $ | — | | | | | $ | — | | | | | $ | 216,759 | | | | | $ | 69,193 | | | | | $ | 147,566 | | | | | $ | — | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
Other, net:
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Marketable investment securities – realized and unrealized gains (losses)
|
| | | $ | 3,119 | | | | | $ | 5,313 | | | | | $ | 87,020 | | |
Costs related to early redemption of debt
|
| | | | — | | | | | | (3,261) | | | | | | (1,470) | | |
Gain (loss) on sale of subsidiary
|
| | | | — | | | | | | 7,004 | | | | | | — | | |
Equity in earnings of affiliates
|
| | | | 3,514 | | | | | | (2,110) | | | | | | 2,163 | | |
Other
|
| | | | 976 | | | | | | 2,048 | | | | | | 798 | | |
Total
|
| | | $ | 7,609 | | | | | $ | 8,994 | | | | | $ | 88,511 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Finished goods
|
| | | $ | 254,240 | | | | | $ | 215,150 | | |
Work-in-process and service repairs
|
| | | | 34,120 | | | | | | 56,871 | | |
Raw materials
|
| | | | 33,623 | | | | | | 18,676 | | |
Total inventory
|
| | | $ | 321,983 | | | | | $ | 290,697 | | |
| | |
Depreciable
Life (In Years) |
| |
As of
|
| |||||||||
| | |
December 31,
2019 |
| |
December 31,
2018 |
| |||||||||
| | | | | |
(In thousands)
|
| |||||||||
Equipment leased to customers
|
| |
2 – 5
|
| | | $ | 1,837,503 | | | | | $ | 1,980,808 | | |
EchoStar XV
|
| |
15
|
| | | | 277,658 | | | | | | 277,658 | | |
EchoStar XVIII(1)
|
| |
15
|
| | | | 411,255 | | | | | | — | | |
Satellites acquired under finance lease agreements(2)(3)
|
| |
15
|
| | | | 398,107 | | | | | | 499,819 | | |
Furniture, fixtures, equipment and other
|
| |
2 – 20
|
| | | | 1,894,629 | | | | | | 1,820,883 | | |
Buildings and improvements
|
| |
5 – 40
|
| | | | 289,421 | | | | | | 289,244 | | |
Land
|
| |
—
|
| | | | 13,186 | | | | | | 13,186 | | |
Construction in progress
|
| |
—
|
| | | | 70,081 | | | | | | 47,077 | | |
Total property and equipment
|
| | | | | | | 5,191,840 | | | | | | 4,928,675 | | |
Accumulated depreciation
|
| | | | | | | (3,440,267) | | | | | | (3,550,726) | | |
Property and equipment, net
|
| | | | | | $ | 1,751,573 | | | | | $ | 1,377,949 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Equipment leased to customers
|
| | | $ | 370,867 | | | | | $ | 437,342 | | | | | $ | 539,434 | | |
Satellites
|
| | | | 65,441 | | | | | | 61,045 | | | | | | 61,045 | | |
Buildings, furniture, fixtures, equipment and other
|
| | | | 141,040 | | | | | | 162,073 | | | | | | 141,293 | | |
Total depreciation and amortization
|
| | | $ | 577,348 | | | | | $ | 660,460 | | | | | $ | 741,772 | | |
Satellites
|
| |
Launch
Date |
| |
Degree
Orbital Location |
| |
Lease
Termination Date |
| |||
Owned: | | | | | | | | | | | | | |
EchoStar XV
|
| |
July 2010
|
| | | | 61.5 | | | |
N/A
|
|
EchoStar XVIII
|
| |
June 2016
|
| | | | 61.5 | | | |
N/A
|
|
Leased from EchoStar(1): | | | | | | | | | | | | | |
EchoStar IX
|
| |
August 2003
|
| | | | 121 | | | |
Month to month
|
|
Leased from DISH Network(2): | | | | | | | | | | | | | |
EchoStar X(3)
|
| |
February 2006
|
| | | | 110 | | | |
February 2021
|
|
EchoStar XI(3)
|
| |
July 2008
|
| | | | 110 | | | |
September 2021
|
|
EchoStar XIV(3)
|
| |
March 2010
|
| | | | 119 | | | |
February 2023
|
|
EchoStar XVI(3)
|
| |
November 2012
|
| | | | 61.5 | | | |
January 2023
|
|
Nimiq 5(3)(4)
|
| |
September 2009
|
| | | | 72.7 | | | |
September 2020
|
|
QuetzSat-1(3) | | |
September 2011
|
| | | | 77 | | | |
November 2021
|
|
Leased from Other Third Party: | | | | | | | | | | | | | |
Anik F3
|
| |
April 2007
|
| | | | 118.7 | | | |
April 2022
|
|
Ciel II
|
| |
December 2008
|
| | | | 129 | | | |
January 2021
|
|
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||
| | |
Intangible
Assets |
| |
Accumulated
Amortization |
| |
Intangible
Assets |
| |
Accumulated
Amortization |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Technology-based
|
| | | $ | 58,162 | | | | | $ | (53,447) | | | | | $ | 58,162 | | | | | $ | (51,204) | | |
Trademarks
|
| | | | 35,010 | | | | | | (30,655) | | | | | | 35,010 | | | | | | (27,106) | | |
Contract-based
|
| | | | 4,500 | | | | | | (4,500) | | | | | | 4,500 | | | | | | (4,500) | | |
Customer relationships
|
| | | | 23,632 | | | | | | (23,632) | | | | | | 23,632 | | | | | | (23,632) | | |
Total
|
| | | $ | 121,304 | | | | | $ | (112,234) | | | | | $ | 121,304 | | | | | $ | (106,442) | | |
For the Years Ended December 31,
|
| | | | | | |
2020
|
| | | $ | 3,285 | | |
2021
|
| | | | 835 | | |
2022
|
| | | | 666 | | |
2023
|
| | | | 654 | | |
2024
|
| | | | 654 | | |
Thereafter
|
| | | | 2,976 | | |
Total
|
| | | $ | 9,070 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
DBS Licenses
|
| | | $ | 611,794 | | | | | $ | 611,794 | | |
MVDDS Licenses(1)
|
| | | | — | | | | | | 24,000 | | |
Capitalized Interest
|
| | | | — | | | | | | 1,552 | | |
Total
|
| | | $ | 611,794 | | | | | $ | 637,346 | | |
| | |
For the Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Operating lease cost
|
| | | $ | 297,181 | | |
Short-term lease cost(1)
|
| | | | 37,686 | | |
Finance lease cost: | | | | | | | |
Amortization of right-of-use assets
|
| | | | 29,134 | | |
Interest on lease liabilities
|
| | | | 9,826 | | |
Total finance lease cost
|
| | | | 38,960 | | |
Total lease costs
|
| | | $ | 373,827 | | |
| | |
For the Year Ended
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | |
Operating cash flows from operating leases
|
| | | $ | 301,524 | | |
Operating cash flows from finance leases
|
| | | $ | 9,826 | | |
Financing cash flows from finance leases
|
| | | $ | 31,841 | | |
Right-of-use assets obtained in exchange for lease obligations: | | | | | | | |
Operating leases
|
| | | $ | 81,198 | | |
Finance leases
|
| | | $ | 175,311 | | |
Right-of-use assets and liabilities recognized at January 1, 2019 upon adoption of ASC 842
|
| | | $ | 730,180 | | |
| | |
As of
December 31, 2019 |
| |||
| | |
(In thousands)
|
| |||
Operating Leases: | | | | | | | |
Operating lease right-of-use assets
|
| | | $ | 553,576 | | |
Other current liabilities
|
| | | $ | 202,972 | | |
Operating lease liabilities
|
| | | | 350,155 | | |
Total operating lease liabilities
|
| | | $ | 553,127 | | |
Finance Leases: | | | | | | | |
Property and equipment, gross
|
| | | $ | 399,764 | | |
Accumulated depreciation
|
| | | | (201,873) | | |
Property and equipment, net
|
| | | $ | 197,891 | | |
Other current liabilities
|
| | | $ | 48,678 | | |
Other long-term liabilities
|
| | | | 163,939 | | |
Total finance lease liabilities
|
| | | $ | 212,617 | | |
Weighted Average Remaining Lease Term: | | | | | | | |
Operating leases
|
| |
3.4 years
|
| |||
Finance leases
|
| |
4.2 years
|
| |||
Weighted Average Discount Rate: | | | | | | | |
Operating leases
|
| | | | 9.1% | | |
Finance leases
|
| | | | 9.5% | | |
| | |
Maturities of Lease Liabilities
|
| |||||||||||||||
For the Years Ending December 31,
|
| |
Operating
Leases |
| |
Finance
Leases |
| |
Total
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
2020
|
| | | $ | 239,660 | | | | | $ | 66,285 | | | | | $ | 305,945 | | |
2021
|
| | | | 199,062 | | | | | | 66,279 | | | | | | 265,341 | | |
2022
|
| | | | 127,300 | | | | | | 50,227 | | | | | | 177,527 | | |
2023
|
| | | | 24,571 | | | | | | 42,862 | | | | | | 67,433 | | |
2024
|
| | | | 9,191 | | | | | | 32,147 | | | | | | 41,338 | | |
Thereafter
|
| | | | 42,008 | | | | | | | | | | | | 42,008 | | |
Total lease payments
|
| | | | 641,792 | | | | | | 257,800 | | | | | | 899,592 | | |
Less: Imputed interest
|
| | | | (88,665) | | | | | | (45,183) | | | | | | (133,848) | | |
Total
|
| | | | 553,127 | | | | | | 212,617 | | | | | | 765,744 | | |
Less: Current portion
|
| | | | (202,972) | | | | | | (48,678) | | | | | | (251,650) | | |
Long-term portion of lease obligations
|
| | | $ | 350,155 | | | | | $ | 163,939 | | | | | $ | 514,094 | | |
|
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair Value
|
| |
Carrying
Amount |
| |
Fair Value
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
77∕8% Senior Notes due 2019(1)
|
| | | | — | | | | | | — | | | | | | 1,317,372 | | | | | | 1,343,298 | | |
51∕8% Senior Notes due 2020(2)
|
| | | | 1,100,000 | | | | | | 1,110,208 | | | | | | 1,100,000 | | | | | | 1,089,957 | | |
63∕4% Senior Notes due 2021
|
| | | | 2,000,000 | | | | | | 2,109,420 | | | | | | 2,000,000 | | | | | | 1,974,940 | | |
57∕8% Senior Notes due 2022
|
| | | | 2,000,000 | | | | | | 2,129,580 | | | | | | 2,000,000 | | | | | | 1,833,140 | | |
5% Senior Notes due 2023
|
| | | | 1,500,000 | | | | | | 1,543,770 | | | | | | 1,500,000 | | | | | | 1,247,445 | | |
57∕8% Senior Notes due 2024
|
| | | | 2,000,000 | | | | | | 2,049,080 | | | | | | 2,000,000 | | | | | | 1,611,960 | | |
73∕4% Senior Notes due 2026
|
| | | | 2,000,000 | | | | | | 2,128,900 | | | | | | 2,000,000 | | | | | | 1,653,720 | | |
Other notes payable
|
| | | | 25,996 | | | | | | 25,996 | | | | | | 10,346 | | | | | | 10,346 | | |
Subtotal
|
| | | | 10,625,996 | | | | | $ | 11,096,954 | | | | | | 11,927,718 | | | | | $ | 10,764,806 | | |
Unamortized deferred financing costs and debt discounts, net
|
| | | | (16,250) | | | | | | | | | | | | (23,215) | | | | | | | | |
Finance lease obligations(3)
|
| | | | 212,617 | | | | | | | | | | | | 66,984 | | | | | | | | |
Total long-term debt and finance lease obligations
(including current portion) |
| | | $ | 10,822,363 | | | | | | | | | | | $ | 11,971,487 | | | | | | | | |
| | |
Semi-Annual
Payment Dates |
| |
Annual
Debt Service Requirements |
| |||
| | | | | |
(In thousands)
|
| |||
51∕8% Senior Notes due 2020(1)
|
| |
May 1 and November 1
|
| | | $ | 56,375 | | |
63∕4% Senior Notes due 2021
|
| |
June 1 and December 1
|
| | | $ | 135,000 | | |
57∕8% Senior Notes due 2022
|
| |
January 15 and July 15
|
| | | $ | 117,500 | | |
5% Senior Notes due 2023
|
| |
March 15 and September 15
|
| | | $ | 75,000 | | |
57∕8% Senior Notes due 2024
|
| |
May 15 and November 15
|
| | | $ | 117,500 | | |
73∕4% Senior Notes due 2026
|
| |
January 1 and July 1
|
| | | $ | 155,000 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Satellites and other finance lease obligations
|
| | | $ | 212,617 | | | | | $ | 66,984 | | |
Notes payable related to satellite vendor financing and other debt payable in installments through 2025 with interest rates of approximately 6.0%
|
| | | | 25,996 | | | | | | 10,346 | | |
Total
|
| | | | 238,613 | | | | | | 77,330 | | |
Less: current portion
|
| | | | (51,108) | | | | | | (21,155) | | |
Other long-term debt and finance lease obligations, net of current portion
|
| | | $ | 187,505 | | | | | $ | 56,175 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Current (benefit) provision: | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | 208,821 | | | | | $ | 273,632 | | | | | $ | 356,759 | | |
State
|
| | | | 48,417 | | | | | | 64,534 | | | | | | 54,133 | | |
Foreign
|
| | | | 6,203 | | | | | | 4,616 | | | | | | 3,736 | | |
Total current (benefit) provision
|
| | | | 263,441 | | | | | | 342,782 | | | | | | 414,628 | | |
Deferred (benefit) provision: | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | | 11,243 | | | | | | (25,934) | | | | | | (308,028) | | |
State
|
| | | | (1,987) | | | | | | (123) | | | | | | 11,954 | | |
Increase (decrease) in valuation allowance
|
| | | | 2,054 | | | | | | 1,580 | | | | | | (938) | | |
Total deferred (benefit) provision
|
| | | | 11,310 | | | | | | (24,477) | | | | | | (297,012) | | |
Total (benefit) provision
|
| | | $ | 274,751 | | | | | $ | 318,305 | | | | | $ | 117,616 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
% of pre-tax income/(loss)
|
| |||||||||||||||
Statutory rate
|
| | | | 21.0 | | | | | | 21.0 | | | | | | 35.0 | | |
State income taxes, net of federal benefit
|
| | | | 3.6 | | | | | | 4.4 | | | | | | 4.2 | | |
Tax Reform Act(1)
|
| | | | — | | | | | | — | | | | | | (34.5) | | |
Nondeductible/Nontaxable items(2)
|
| | | | — | | | | | | — | | | | | | 11.5 | | |
Other, net
|
| | | | 0.3 | | | | | | (0.8) | | | | | | (2.2) | | |
Total (benefit) provision for income taxes
|
| | | | 24.9 | | | | | | 24.6 | | | | | | 14.0 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Deferred tax assets: | | | | | | | | | | | | | |
NOL, interest, credit and other carryforwards
|
| | | $ | 12,323 | | | | | $ | 10,915 | | |
Accrued and prepaid expenses
|
| | | | 96,974 | | | | | | — | | |
Stock-based compensation
|
| | | | 19,719 | | | | | | 21,198 | | |
Deferred revenue
|
| | | | 17,238 | | | | | | 18,361 | | |
Total deferred tax assets
|
| | | | 146,254 | | | | | | 50,474 | | |
Valuation allowance
|
| | | | (9,521) | | | | | | (7,467) | | |
Deferred tax asset after valuation allowance
|
| | | | 136,733 | | | | | | 43,007 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Depreciation
|
| | | | (458,811) | | | | | | (345,358) | | |
Accrued and prepaid expenses
|
| | | | — | | | | | | (15,537) | | |
FCC authorizations and other intangible amortization
|
| | | | (174,399) | | | | | | (131,452) | | |
Bases difference in partnerships and other investments
|
| | | | (5,380) | | | | | | (12,112) | | |
Other liabilities
|
| | | | — | | | | | | — | | |
Total deferred tax liabilities
|
| | | | (638,590) | | | | | | (504,459) | | |
Net deferred tax asset (liability)
|
| | | $ | (501,857) | | | | | $ | (461,452) | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
Unrecognized tax benefit
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Balance as of beginning of period
|
| | | $ | 194,136 | | | | | $ | 201,162 | | | | | $ | 201,693 | | |
Additions based on tax positions related to the current year
|
| | | | 3,232 | | | | | | 10,550 | | | | | | 684 | | |
Additions based on tax positions related to prior years
|
| | | | 28,137 | | | | | | 1,154 | | | | | | 4,593 | | |
Reductions based on tax positions related to prior years
|
| | | | (13,028) | | | | | | (4,479) | | | | | | (1,061) | | |
Reductions based on tax positions related to settlements with taxing authorities
|
| | | | (2,362) | | | | | | (8,328) | | | | | | (1,634) | | |
Reductions based on tax positions related to the lapse of the statute of limitations
|
| | | | (1,963) | | | | | | (5,923) | | | | | | (3,113) | | |
Balance as of end of period
|
| | | $ | 208,152 | | | | | $ | 194,136 | | | | | $ | 201,162 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
Expense Recognized Related to the 401(k) Plan
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Matching contributions, net of forfeitures
|
| | | $ | 11,181 | | | | | $ | 10,300 | | | | | $ | 7,070 | | |
Discretionary stock contributions, net of forfeitures
|
| | | $ | 28,774 | | | | | $ | 27,048 | | | | | $ | 27,969 | | |
| | |
Options Outstanding
|
| |
Options Exercisable
|
| ||||||||||||||||||||||||||||||
| | |
Number
Outstanding as of December 31, 2019 |
| |
Weighted-
Average Remaining Contractual Life |
| |
Weighted-
Average Exercise Price |
| |
Number
Exercisable as of December 31, 2019 |
| |
Weighted-
Average Remaining Contractual Life |
| |
Weighted-
Average Exercise Price |
| ||||||||||||||||||
$ 10.01 – $20.00 | | | | | 616,160 | | | | | | 0.50 | | | | | $ | 15.39 | | | | | | 16,160 | | | | | | 0.50 | | | | | $ | 15.62 | | |
$ 20.01 – $30.00 | | | | | 826,983 | | | | | | 3.37 | | | | | $ | 26.74 | | | | | | 124,233 | | | | | | 3.25 | | | | | $ | 24.02 | | |
$ 30.01 – $40.00 | | | | | 6,671,563 | | | | | | 7.94 | | | | | $ | 35.67 | | | | | | 1,057,044 | | | | | | 7.50 | | | | | $ | 35.52 | | |
$ 40.01 – $50.00 | | | | | 1,468,628 | | | | | | 7.59 | | | | | $ | 47.52 | | | | | | 384,800 | | | | | | 7.10 | | | | | $ | 47.24 | | |
$ 50.01 – $60.00 | | | | | 2,154,378 | | | | | | 6.47 | | | | | $ | 57.50 | | | | | | 430,952 | | | | | | 5.69 | | | | | $ | 59.90 | | |
$ 60.01 – $70.00 | | | | | 1,040,100 | | | | | | 6.29 | | | | | $ | 64.22 | | | | | | 304,300 | | | | | | 5.50 | | | | | $ | 65.23 | | |
$ 70.01 – $80.00 | | | | | 15,000 | | | | | | — | | | | | $ | 72.89 | | | | | | 15,000 | | | | | | — | | | | | $ | 72.89 | | |
$ — – $80.00 | | | | | 12,792,812 | | | | | | 6.85 | | | | | $ | 41.52 | | | | | | 2,332,489 | | | | | | 6.51 | | | | | $ | 44.77 | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||
| | |
Options
|
| |
Weighted-
Average Exercise Price |
| |
Options
|
| |
Weighted-
Average Exercise Price |
| |
Options
|
| |
Weighted-
Average Exercise Price |
| ||||||||||||||||||
Total options outstanding, beginning of period
|
| | | | 13,365,489 | | | | | $ | 41.78 | | | | | | 8,847,734 | | | | | $ | 43.90 | | | | | | 7,913,733 | | | | | $ | 36.22 | | |
Granted
|
| | | | 1,396,750 | | | | | $ | 33.52 | | | | | | 7,026,512 | | | | | $ | 38.44 | | | | | | 3,468,626 | | | | | $ | 59.66 | | |
Exercised
|
| | | | (713,411) | | | | | $ | 27.46 | | | | | | (267,905) | | | | | $ | 16.43 | | | | | | (505,125) | | | | | $ | 28.73 | | |
Forfeited and cancelled(1)
|
| | | | (1,256,016) | | | | | $ | 43.40 | | | | | | (2,240,852) | | | | | $ | 39.73 | | | | | | (2,029,500) | | | | | $ | 44.64 | | |
Total options outstanding, end of period
|
| | | | 12,792,812 | | | | | $ | 41.52 | | | | | | 13,365,489 | | | | | $ | 41.78 | | | | | | 8,847,734 | | | | | $ | 43.90 | | |
Performance-based options outstanding, end of period(2)
|
| | | | 7,608,446 | | | | | $ | 39.78 | | | | | | 8,671,886 | | | | | $ | 39.95 | | | | | | 5,490,626 | | | | | $ | 42.81 | | |
Exercisable at end of period
|
| | | | 2,332,489 | | | | | $ | 44.93 | | | | | | 1,705,103 | | | | | $ | 40.87 | | | | | | 1,772,608 | | | | | $ | 35.13 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Tax benefit from stock awards exercised
|
| | | $ | 1,239 | | | | | $ | 1,664 | | | | | $ | 9,347 | | |
| | |
As of December 31, 2019
|
| |||||||||
| | |
Options
Outstanding |
| |
Options
Exercisable |
| ||||||
| | |
(In thousands)
|
| |||||||||
Aggregate intrinsic value
|
| | | $ | 21,829 | | | | | $ | 2,136 | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||
| | |
Restricted
Stock Units/Awards |
| |
Weighted-
Average Grant Date Fair Value |
| |
Restricted
Stock Units/Awards |
| |
Weighted-
Average Grant Date Fair Value |
| |
Restricted
Stock Units/Awards |
| |
Weighted-
Average Grant Date Fair Value |
| ||||||||||||||||||
Total restricted stock units/awards
outstanding, beginning of period |
| | | | 1,718,945 | | | | | $ | 52.16 | | | | | | 2,484,720 | | | | | $ | 51.16 | | | | | | 1,336,000 | | | | | $ | 32.11 | | |
Granted
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 1,871,375 | | | | | $ | 63.87 | | |
Vested
|
| | | | (9,565) | | | | | $ | 63.49 | | | | | | (10,475) | | | | | $ | 63.49 | | | | | | (14,845) | | | | | $ | 62.58 | | |
Forfeited and cancelled(1)
|
| | | | (245,730) | | | | | $ | 59.86 | | | | | | (755,300) | | | | | $ | 48.51 | | | | | | (707,810) | | | | | $ | 48.59 | | |
Total restricted stock units/awards outstanding, end of period
|
| | | | 1,463,650 | | | | | $ | 50.82 | | | | | | 1,718,945 | | | | | $ | 52.16 | | | | | | 2,484,720 | | | | | $ | 51.16 | | |
Restricted Performance Units/Awards outstanding, end of period(2)
|
| | | | 1,446,300 | | | | | $ | 50.66 | | | | | | 1,689,350 | | | | | $ | 51.97 | | | | | | 2,435,500 | | | | | $ | 50.91 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
Non-Cash, Stock-Based Compensation Expense Recognized(1)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
2019 LTIP
|
| | | $ | 14,946 | | | | | $ | 3,475 | | | | | $ | — | | |
2017 LTIP
|
| | | | (12,902) | | | | | | 3,293 | | | | | | 10,640 | | |
2013 LTIP
|
| | | | (1,021) | | | | | | (2,471) | | | | | | (321) | | |
Other employee performance awards
|
| | | | (592) | | | | | | 17,888 | | | | | | 7,549 | | |
Total non-cash, stock-based compensation expense recognized for performance-based awards
|
| | | $ | 431 | | | | | $ | 22,185 | | | | | $ | 17,868 | | |
Estimated Remaining Non-Cash, Stock-Based Compensation Expense
|
| |
2019 LTIP
|
| |
2017 LTIP
|
| |
2013 LTIP
|
| |
Other
Employee Performance Awards |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Expense estimated to be recognized during 2020
|
| | | $ | 10,541 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Estimated contingent expense subsequent to 2020
|
| | | | 12,682 | | | | | | 29,341 | | | | | | 29,766 | | | | | | 61,322 | | |
Total estimated remaining expense over the term of the
plan |
| | | $ | 23,223 | | | | | $ | 29,341 | | | | | $ | 29,766 | | | | | $ | 61,322 | | |
| | |
As of December 31, 2019
|
| |||||||||
Performance-Based Stock Options
|
| |
Number of
Awards |
| |
Weighted-
Average Grant Price |
| ||||||
2019 LTIP
|
| | | | 3,510,375 | | | | | $ | 35.16 | | |
2017 LTIP
|
| | | | 2,083,071 | | | | | $ | 57.12 | | |
2013 LTIP
|
| | | | 875,000 | | | | | $ | 41.08 | | |
Other employee performance awards
|
| | | | 1,140,000 | | | | | $ | 21.31 | | |
Total
|
| | | | 7,608,446 | | | | | $ | 39.78 | | |
Restricted Performance Units/Awards | | | | | | | | | | | | | |
2013 LTIP
|
| | | | 437,500 | | | | | | | | |
Other employee performance awards
|
| | | | 1,008,800 | | | | | | | | |
Total
|
| | | | 1,446,300 | | | | | | | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Subscriber-related
|
| | | $ | 509 | | | | | $ | 1,150 | | | | | $ | 1,562 | | |
Satellite and transmission
|
| | | | 329 | | | | | | 262 | | | | | | 1,761 | | |
General and administrative
|
| | | | 13,015 | | | | | | 34,109 | | | | | | 26,618 | | |
Total non-cash, stock based compensation
|
| | | $ | 13,853 | | | | | $ | 35,521 | | | | | $ | 29,941 | | |
| | |
For the Years Ended December 31,
|
| ||||||
Stock Options
|
| |
2019
|
| |
2018
|
| |
2017
|
|
Risk-free interest rate
|
| |
1.51% – 2.53%
|
| |
2.09% – 2.98%
|
| |
1.34% – 2.29%
|
|
Volatility factor
|
| |
28.86% – 32.08%
|
| |
23.33% – 30.22%
|
| |
22.25% – 26.15%
|
|
Expected term of options in years
|
| |
4.3 – 5.5
|
| |
2.8 – 5.5
|
| |
3.8 – 5.5
|
|
Fair value of options granted
|
| |
$7.58 – $12.45
|
| |
$7.10 – $12.53
|
| |
$11.95 – $16.69
|
|
| | |
Payments due by period
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Total
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
Thereafter
|
| |||||||||||||||||||||
Long-term debt obligations
|
| | | $ | 10,625,996 | | | | | $ | 1,102,430 | | | | | $ | 2,002,554 | | | | | $ | 2,002,683 | | | | | $ | 1,502,820 | | | | | $ | 2,002,964 | | | | | $ | 2,012,545 | | |
Interest expense on
long-term debt |
| | | | 2,524,898 | | | | | $ | 629,410 | | | | | $ | 533,599 | | | | | $ | 465,969 | | | | | $ | 310,832 | | | | | $ | 273,188 | | | | | $ | 311,900 | | |
Finance lease obligations(1)
|
| | | | 212,617 | | | | | | 48,678 | | | | | | 53,150 | | | | | | 41,666 | | | | | | 38,018 | | | | | | 31,105 | | | | | | — | | |
Interest expense on
finance lease obligations(1) |
| | | | 45,183 | | | | | | 17,607 | | | | | | 13,129 | | | | | | 8,561 | | | | | | 4,844 | | | | | | 1,042 | | | | | | — | | |
Satellite-related and
other obligations(2) |
| | | | 219,019 | | | | | | 71,931 | | | | | | 65,663 | | | | | | 41,291 | | | | | | 23,321 | | | | | | 16,813 | | | | | | — | | |
Operating lease obligations(1)
|
| | | | 641,792 | | | | | | 239,660 | | | | | | 199,062 | | | | | | 127,300 | | | | | | 24,571 | | | | | | 9,191 | | | | | | 42,008 | | |
Purchase obligations
|
| | | | 1,241,340 | | | | | | 1,200,025 | | | | | | 29,284 | | | | | | 12,031 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 15,510,845 | | | | | $ | 3,309,741 | | | | | $ | 2,896,441 | | | | | $ | 2,699,501 | | | | | $ | 1,904,406 | | | | | $ | 2,334,303 | | | | | $ | 2,366,453 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
Revenue:
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
United States
|
| | | $ | 12,581,855 | | | | | $ | 13,319,091 | | | | | $ | 13,967,694 | | |
Canada and Mexico
|
| | | | 41,038 | | | | | | 43,048 | | | | | | 39,817 | | |
Total revenue
|
| | | $ | 12,622,893 | | | | | $ | 13,362,139 | | | | | $ | 14,007,511 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
Category:
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Pay-TV video and related revenue
|
| | | $ | 12,436,637 | | | | | $ | 13,197,994 | | | | | $ | 13,877,196 | | |
Equipment sales and other revenue
|
| | | | 186,256 | | | | | | 164,145 | | | | | | 130,315 | | |
Total
|
| | | $ | 12,622,893 | | | | | $ | 13,362,139 | | | | | $ | 14,007,511 | | |
Allowance for doubtful accounts
|
| |
Balance at
Beginning of Year |
| |
Charged to
Costs and Expenses |
| |
Deductions
|
| |
Balance at
End of Year |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
For the years ended: | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2019
|
| | | $ | 16,956 | | | | | $ | 69,866 | | | | | $ | (67,542) | | | | | $ | 19,280 | | |
December 31, 2018
|
| | | $ | 15,056 | | | | | $ | 98,461 | | | | | $ | (96,561) | | | | | $ | 16,956 | | |
December 31, 2017
|
| | | $ | 17,440 | | | | | $ | 124,143 | | | | | $ | (126,527) | | | | | $ | 15,056 | | |
| | |
Contract
Liabilities |
| |||
| | |
(In thousands)
|
| |||
Balance as of December 31, 2018
|
| | | $ | 624,626 | | |
Recognition of unearned revenue
|
| | | | (7,086,252) | | |
Deferral of revenue
|
| | | | 7,070,680 | | |
Balance as of December 31, 2019
|
| | | $ | 609,054 | | |
| | |
For the Three Months Ended
|
| |||||||||||||||||||||
| | |
March 31
|
| |
June 30
|
| |
September 30
|
| |
December 31
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Year ended December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue
|
| | | $ | 3,138,000 | | | | | $ | 3,166,599 | | | | | $ | 3,122,282 | | | | | $ | 3,196,012 | | |
Operating income (loss)
|
| | | | 430,735 | | | | | | 435,966 | | | | | | 438,498 | | | | | | 515,999 | | |
Net income (loss) attributable to DISH DBS
|
| | | | 177,760 | | | | | | 185,368 | | | | | | 204,858 | | | | | | 259,545 | | |
Year ended December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue
|
| | | $ | 3,383,222 | | | | | $ | 3,393,307 | | | | | $ | 3,334,444 | | | | | $ | 3,251,166 | | |
Operating income (loss)
|
| | | | 508,121 | | | | | | 549,502 | | | | | | 542,439 | | | | | | 466,448 | | |
Net income (loss) attributable to DISH DBS
|
| | | | 204,192 | | | | | | 285,691 | | | | | | 281,272 | | | | | | 200,132 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Purchases (including fees): | | | | | | | | | | | | | | | | | | | |
Purchases from NagraStar
|
| | | $ | 56,284 | | | | | $ | 72,162 | | | | | $ | 71,167 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Amounts Payable and Commitments: | | | | | | | | | | | | | |
Amounts payable to NagraStar
|
| | | $ | 9,630 | | | | | $ | 9,871 | | |
Commitments to NagraStar
|
| | | $ | 4,893 | | | | | $ | 3,888 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Sales: | | | | | | | | | | | | | | | | | | | |
Digital receivers and related components
|
| | | $ | — | | | | | $ | 1,227 | | | | | $ | 1,891 | | |
Uplink services
|
| | | | 5,620 | | | | | | 5,426 | | | | | | 3,994 | | |
Total
|
| | | $ | 5,620 | | | | | $ | 6,653 | | | | | $ | 5,885 | | |
|
| | |
As of December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Amounts Receivable: | | | | | | | | | | | | | |
Amounts receivable from Dish Mexico
|
| | | $ | 1,191 | | | | | $ | 1,370 | | |
| | |
Page
|
| |||
Unaudited Interim Consolidated Financial Statements: | | | | | | | |
| | | | F-71 | | | |
| | | | F-72 | | | |
| | | | F-73 | | | |
| | | | F-74 | | | |
| | | | F-75 | | |
| | |
As of
|
| |||||||||
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
Assets | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 26,819 | | | | | $ | 17,426 | | |
Marketable investment securities
|
| | | | 31 | | | | | | — | | |
Trade accounts receivable, net of allowance for credit losses and allowance
for doubtful accounts of $41,188 and $19,280, respectively |
| | | | 514,086 | | | | | | 568,679 | | |
Inventory
|
| | | | 301,408 | | | | | | 321,983 | | |
Other current assets
|
| | | | 179,818 | | | | | | 164,767 | | |
Total current assets
|
| | | | 1,022,162 | | | | | | 1,072,855 | | |
Noncurrent Assets: | | | | | | | | | | | | | |
Restricted cash, cash equivalents and marketable investment securities
|
| | | | 61,349 | | | | | | 61,067 | | |
Property and equipment, net
|
| | | | 1,661,928 | | | | | | 1,751,573 | | |
FCC authorizations
|
| | | | 611,794 | | | | | | 611,794 | | |
Other investment securities
|
| | | | 96,886 | | | | | | 106,874 | | |
Operating lease assets
|
| | | | 471,987 | | | | | | 553,576 | | |
Other noncurrent assets, net
|
| | | | 230,230 | | | | | | 228,820 | | |
Total noncurrent assets
|
| | | | 3,134,174 | | | | | | 3,313,704 | | |
Total assets
|
| | | $ | 4,156,336 | | | | | $ | 4,386,559 | | |
Liabilities and Stockholder’s Equity (Deficit) | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Trade accounts payable
|
| | | $ | 338,109 | | | | | $ | 266,417 | | |
Advances from affiliates
|
| | | | — | | | | | | 82,415 | | |
Deferred revenue and other
|
| | | | 652,866 | | | | | | 674,079 | | |
Accrued programming
|
| | | | 1,683,468 | | | | | | 1,308,531 | | |
Accrued interest
|
| | | | 180,248 | | | | | | 189,039 | | |
Other accrued expenses
|
| | | | 893,149 | | | | | | 918,333 | | |
Current portion of long-term debt and finance lease obligations
|
| | | | 2,053,291 | | | | | | 1,151,108 | | |
Total current liabilities
|
| | | | 5,801,131 | | | | | | 4,589,922 | | |
Long-Term Obligations, Net of Current Portion: | | | | | | | | | | | | | |
Long-term debt and finance lease obligations, net of current portion
|
| | | | 7,647,933 | | | | | | 9,671,255 | | |
Deferred tax liabilities
|
| | | | 521,433 | | | | | | 501,857 | | |
Operating lease liabilities
|
| | | | 267,154 | | | | | | 350,155 | | |
Long-term deferred revenue and other long-term liabilities
|
| | | | 224,210 | | | | | | 207,992 | | |
Total long-term obligations, net of current portion
|
| | | | 8,660,730 | | | | | | 10,731,259 | | |
Total liabilities
|
| | | | 14,461,861 | | | | | | 15,321,181 | | |
Commitments and Contingencies (Note 9) | | | | | | | | | | | | | |
Stockholder’s Equity (Deficit): | | | | | | | | | | | | | |
Common stock, $.01 par value, 1,000,000 shares authorized, 1,015 shares issued and outstanding
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 1,443,022 | | | | | | 1,432,736 | | |
Accumulated other comprehensive income (loss)
|
| | | | (771) | | | | | | (449) | | |
Accumulated earnings (deficit)
|
| | | | (11,747,776) | | | | | | (12,366,909) | | |
Total stockholder’s equity (deficit)
|
| | | | (10,305,525) | | | | | | (10,934,622) | | |
Total liabilities and stockholder’s equity (deficit)
|
| | | $ | 4,156,336 | | | | | $ | 4,386,559 | | |
| | |
For the Three Months Ended
June 30, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber-related revenue
|
| | | $ | 3,117,334 | | | | | $ | 3,117,066 | | | | | $ | 6,248,234 | | | | | $ | 6,215,002 | | |
Equipment sales and other revenue
|
| | | | 31,197 | | | | | | 49,533 | | | | | | 68,079 | | | | | | 89,597 | | |
Total revenue
|
| | | | 3,148,531 | | | | | | 3,166,599 | | | | | | 6,316,313 | | | | | | 6,304,599 | | |
Costs and Expenses (exclusive of depreciation shown
separately below – Note 6): |
| | | | | | | | | | | | | | | | | | | | | | | | |
Subscriber-related expenses
|
| | | | 1,863,895 | | | | | | 1,974,439 | | | | | | 3,797,718 | | | | | | 3,950,875 | | |
Satellite and transmission expenses
|
| | | | 117,912 | | | | | | 144,983 | | | | | | 239,973 | | | | | | 299,880 | | |
Cost of sales – equipment and other
|
| | | | 23,660 | | | | | | 49,603 | | | | | | 54,474 | | | | | | 89,944 | | |
Subscriber acquisition costs: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales – subscriber promotion subsidies
|
| | | | 1,159 | | | | | | 3,007 | | | | | | 10,048 | | | | | | 9,524 | | |
Other subscriber acquisition costs
|
| | | | 109,055 | | | | | | 108,289 | | | | | | 222,957 | | | | | | 188,764 | | |
Subscriber acquisition advertising
|
| | | | 89,510 | | | | | | 126,782 | | | | | | 220,592 | | | | | | 233,689 | | |
Total subscriber acquisition costs
|
| | | | 199,724 | | | | | | 238,078 | | | | | | 453,597 | | | | | | 431,977 | | |
General and administrative expenses
|
| | | | 156,574 | | | | | | 187,930 | | | | | | 341,498 | | | | | | 374,507 | | |
Depreciation and amortization (Note 6)
|
| | | | 122,869 | | | | | | 135,600 | | | | | | 257,954 | | | | | | 290,715 | | |
Total costs and expenses
|
| | | | 2,484,634 | | | | | | 2,730,633 | | | | | | 5,145,214 | | | | | | 5,437,898 | | |
Operating income (loss)
|
| | | | 663,897 | | | | | | 435,966 | | | | | | 1,171,099 | | | | | | 866,701 | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 1,112 | | | | | | 5,593 | | | | | | 1,962 | | | | | | 8,528 | | |
Interest expense, net of amounts capitalized
|
| | | | (164,047) | | | | | | (194,857) | | | | | | (346,387) | | | | | | (390,502) | | |
Other, net
|
| | | | (152) | | | | | | 3,131 | | | | | | 793 | | | | | | 4,564 | | |
Total other income (expense)
|
| | | | (163,087) | | | | | | (186,133) | | | | | | (343,632) | | | | | | (377,410) | | |
Income (loss) before income taxes
|
| | | | 500,810 | | | | | | 249,833 | | | | | | 827,467 | | | | | | 489,291 | | |
Income tax (provision) benefit, net
|
| | | | (125,830) | | | | | | (64,465) | | | | | | (208,334) | | | | | | (126,287) | | |
Net income (loss)
|
| | | | 374,980 | | | | | | 185,368 | | | | | | 619,133 | | | | | | 363,004 | | |
Less: Net income (loss) attributable to noncontrolling interests, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | (124) | | |
Net income (loss) attributable to DISH DBS
|
| | | $ | 374,980 | | | | | $ | 185,368 | | | | | $ | 619,133 | | | | | $ | 363,128 | | |
Comprehensive Income (Loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 374,980 | | | | | $ | 185,368 | | | | | $ | 619,133 | | | | | $ | 363,004 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | 30 | | | | | | 138 | | | | | | (322) | | | | | | 185 | | |
Unrealized holding gains (losses) on available-for-
sale debt securities |
| | | | 11 | | | | | | 102 | | | | | | — | | | | | | 254 | | |
Deferred income tax (expense) benefit, net
|
| | | | — | | | | | | (27) | | | | | | — | | | | | | (65) | | |
Total other comprehensive income (loss), net of tax
|
| | | | 41 | | | | | | 213 | | | | | | (322) | | | | | | 374 | | |
Comprehensive income (loss)
|
| | | | 375,021 | | | | | | 185,581 | | | | | | 618,811 | | | | | | 363,378 | | |
Less: Comprehensive income (loss) attributable to
noncontrolling interests, net of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | (124) | | |
Comprehensive income (loss) attributable to DISH DBS
|
| | | $ | 375,021 | | | | | $ | 185,581 | | | | | $ | 618,811 | | | | | $ | 363,502 | | |
| | |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Earnings (Deficit) |
| |
Noncontrolling
Interests |
| |
Total
|
| ||||||||||||||||||
Balance, December 31, 2018
|
| | | $ | — | | | | | $ | 1,152,369 | | | | | $ | (376) | | | | | $ | (13,194,440) | | | | | $ | 287 | | | | | $ | (12,042,160) | | |
Non-cash, stock-based compensation
|
| | | | — | | | | | | 11,003 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,003 | | |
Change in unrealized holding gains (losses) on available-for-sale debt securities, net
|
| | | | — | | | | | | — | | | | | | 152 | | | | | | — | | | | | | — | | | | | | 152 | | |
Deferred income tax (expense) benefit attributable to unrealized gains (losses) on available-for-sale securities
|
| | | | — | | | | | | — | | | | | | (38) | | | | | | — | | | | | | — | | | | | | (38) | | |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | 47 | | | | | | — | | | | | | — | | | | | | 47 | | |
Net income (loss) attributable to noncontrolling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (124) | | | | | | (124) | | |
Net income (loss) attributable to DISH DBS
|
| | | | — | | | | | | — | | | | | | — | | | | | | 177,760 | | | | | | — | | | | | | 177,760 | | |
Balance, March 31, 2019
|
| | | $ | — | | | | | $ | 1,163,372 | | | | | $ | (215) | | | | | $ | (13,016,680) | | | | | $ | 163 | | | | | $ | (11,853,360) | | |
Non-cash, stock-based compensation
|
| | | | — | | | | | | 11,528 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,528 | | |
Change in unrealized holding gains (losses) on available-for-sale debt securities, net
|
| | | | — | | | | | | — | | | | | | 102 | | | | | | — | | | | | | — | | | | | | 102 | | |
Deferred income tax (expense) benefit attributable to unrealized gains (losses) on available-for-sale securities
|
| | | | — | | | | | | — | | | | | | (27) | | | | | | — | | | | | | — | | | | | | (27) | | |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | 138 | | | | | | — | | | | | | — | | | | | | 138 | | |
Satellite and Spectrum Transaction, net of deferred taxes
|
| | | | — | | | | | | 267,437 | | | | | | — | | | | | | — | | | | | | (163) | | | | | | 267,274 | | |
Net income (loss) attributable to DISH DBS
|
| | | | — | | | | | | — | | | | | | — | | | | | | 185,368 | | | | | | — | | | | | | 185,368 | | |
Balance, June 30, 2019
|
| | | $ | — | | | | | $ | 1,442,337 | | | | | $ | (2) | | | | | $ | (12,831,312) | | | | | $ | — | | | | | $ | (11,388,977) | | |
Balance, December 31, 2019
|
| | | $ | — | | | | | $ | 1,432,736 | | | | | $ | (449) | | | | | $ | (12,366,909) | | | | | $ | — | | | | | $ | (10,934,622) | | |
Non-cash, stock-based compensation
|
| | | | — | | | | | | 6,953 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,953 | | |
Change in unrealized holding gains (losses) on available-for-sale debt securities, net
|
| | | | — | | | | | | — | | | | | | (11) | | | | | | — | | | | | | — | | | | | | (11) | | |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | (352) | | | | | | — | | | | | | — | | | | | | (352) | | |
Net income (loss) attributable to DISH DBS
|
| | | | — | | | | | | — | | | | | | — | | | | | | 244,153 | | | | | | — | | | | | | 244,153 | | |
Balance, March 31, 2020
|
| | | $ | — | | | | | $ | 1,439,689 | | | | | $ | (812) | | | | | $ | (12,122,756) | | | | | $ | — | | | | | $ | (10,683,879) | | |
Non-cash, stock-based compensation
|
| | | | — | | | | | | 3,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,333 | | |
Change in unrealized holding gains (losses) on available-for-sale debt securities, net
|
| | | | — | | | | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | 30 | | | | | | — | | | | | | — | | | | | | 30 | | |
Net income (loss) attributable to DISH DBS
|
| | | | — | | | | | | — | | | | | | — | | | | | | 374,980 | | | | | | — | | | | | | 374,980 | | |
Balance, June 30, 2020
|
| | | $ | — | | | | | $ | 1,443,022 | | | | | $ | (771) | | | | | $ | (11,747,776) | | | | | $ | — | | | | | $ | (10,305,525) | | |
|
| | |
For the Six Months Ended
June 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash Flows From Operating Activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 619,133 | | | | | $ | 363,004 | | |
Adjustments to reconcile net income (loss) to net cash flows from operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 257,954 | | | | | | 290,715 | | |
Realized and unrealized losses (gains) on investments
|
| | | | — | | | | | | (3,160) | | |
Non-cash, stock-based compensation
|
| | | | 10,286 | | | | | | 22,531 | | |
Deferred tax expense (benefit)
|
| | | | 19,576 | | | | | | (39,649) | | |
Allowance for credit losses and allowance for doubtful accounts,
respectively |
| | | | 21,908 | | | | | | 1,119 | | |
Other, net
|
| | | | 25,554 | | | | | | (30,509) | | |
Changes in current assets and current liabilities, net
|
| | | | 405,709 | | | | | | 160,594 | | |
Net cash flows from operating activities
|
| | | | 1,360,120 | | | | | | 764,645 | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | |
(Purchases) Sales and maturities of marketable investment securities, net
|
| | | | (31) | | | | | | (96,031) | | |
Purchases of property and equipment
|
| | | | (148,256) | | | | | | (183,776) | | |
Other, net
|
| | | | 4,454 | | | | | | 17,432 | | |
Net cash flows from investing activities
|
| | | | (143,833) | | | | | | (262,375) | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | |
Redemption and repurchases of senior notes
|
| | | | (1,100,000) | | | | | | (22,365) | | |
Advances to/from affiliates
|
| | | | (82,415) | | | | | | — | | |
Repayment of long-term debt and finance lease obligations
|
| | | | (23,807) | | | | | | (10,860) | | |
Other, net
|
| | | | — | | | | | | (400) | | |
Net cash flows from financing activities
|
| | | | (1,206,222) | | | | | | (33,625) | | |
Net increase (decrease) in cash, cash equivalents, restricted cash and cash equivalents
|
| | | | 10,065 | | | | | | 468,645 | | |
Cash, cash equivalents, restricted cash and cash equivalents, beginning of period
(Note 4) |
| | | | 78,103 | | | | | | 130,076 | | |
Cash, cash equivalents, restricted cash and cash equivalents, end of period (Note 4)
|
| | | $ | 88,168 | | | | | $ | 598,721 | | |
| | |
For the Six Months Ended
June 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Cash paid for interest
|
| | | $ | 329,923 | | | | | $ | 382,391 | | |
Cash received for interest
|
| | | | 1,962 | | | | | | 8,528 | | |
Cash paid for income taxes
|
| | | | 3,205 | | | | | | 8,845 | | |
Cash paid for income taxes to DISH Network
|
| | | | 176,964 | | | | | | 152,526 | | |
Capitalized interest
|
| | | | — | | | | | | 440 | | |
Reclassification of a receivable from noncurrent to current
|
| | | | — | | | | | | 138,210 | | |
| | |
As of
|
| |||||||||
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Marketable investment securities: | | | | | | | | | | | | | |
Current marketable investment securities
|
| | | $ | 31 | | | | | $ | — | | |
Restricted marketable investment securities(1)
|
| | | | — | | | | | | 390 | | |
Total marketable investment securities
|
| | | | 31 | | | | | | 390 | | |
Restricted cash and cash equivalents(1)
|
| | | | 61,349 | | | | | | 60,677 | | |
Other investment securities: | | | | | | | | | | | | | |
Other investment securities
|
| | | | 96,886 | | | | | | 106,874 | | |
Total other investment securities
|
| | | | 96,886 | | | | | | 106,874 | | |
|
| | |
As of
|
| |||||||||
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Total marketable investment securities, restricted cash and cash equivalents, and other investment securities
|
| | | $ | 158,266 | | | | | $ | 167,941 | | |
|
| | |
As of
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
June 30, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Cash equivalents (including restricted)
|
| | | $ | 63,344 | | | | | $ | 62,740 | | | | | $ | 604 | | | | | $ | — | | | | | $ | 60,677 | | | | | $ | 60,677 | | | | | $ | — | | | | | $ | — | | |
Debt securities (including restricted):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury and agency securities
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 390 | | | | | $ | 390 | | | | | $ | — | | | | | $ | — | | |
Commercial paper
|
| | | | 31 | | | | | | — | | | | | | 31 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Corporate securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 31 | | | | | $ | — | | | | | $ | 31 | | | | | $ | — | | | | | $ | 390 | | | | | $ | 390 | | | | | $ | — | | | | | $ | — | | |
| | |
For the Three Months Ended
June 30, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
Other, net:
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Marketable investment securities – realized and unrealized
gains (losses) |
| | | $ | — | | | | | $ | 829 | | | | | $ | — | | | | | $ | 3,599 | | |
Costs related to early redemption of debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | (439) | | |
Equity in earnings of affiliates
|
| | | | (399) | | | | | | 2,297 | | | | | | (121) | | | | | | 1,353 | | |
Other
|
| | | | 247 | | | | | | 5 | | | | | | 914 | | | | | | 51 | | |
Total
|
| | | $ | (152) | | | | | $ | 3,131 | | | | | $ | 793 | | | | | $ | 4,564 | | |
|
| | |
As of
|
| |||||||||
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Finished goods
|
| | | $ | 249,605 | | | | | $ | 254,240 | | |
Work-in-process and service repairs
|
| | | | 34,245 | | | | | | 34,120 | | |
Raw materials
|
| | | | 17,558 | | | | | | 33,623 | | |
Total inventory
|
| | | $ | 301,408 | | | | | $ | 321,983 | | |
| | |
Depreciable
Life (In Years) |
| |
As of
|
| |||||||||
| | |
June 30,
2020 |
| |
December 31,
2019 |
| |||||||||
| | | | | |
(In thousands)
|
| |||||||||
Equipment leased to customers
|
| |
2 – 5
|
| | | $ | 1,779,445 | | | | | $ | 1,837,503 | | |
EchoStar XV
|
| |
15
|
| | | | 277,658 | | | | | | 277,658 | | |
EchoStar XVIII
|
| |
15
|
| | | | 411,255 | | | | | | 411,255 | | |
Satellites acquired under finance lease agreements
|
| |
15
|
| | | | 398,107 | | | | | | 398,107 | | |
Furniture, fixtures, equipment and other
|
| |
2 – 20
|
| | | | 1,934,783 | | | | | | 1,894,629 | | |
Buildings and improvements
|
| |
5 – 40
|
| | | | 294,342 | | | | | | 289,421 | | |
Land
|
| |
—
|
| | | | 13,186 | | | | | | 13,186 | | |
Construction in progress
|
| |
—
|
| | | | 62,862 | | | | | | 70,081 | | |
Total property and equipment
|
| | | | | | | 5,171,638 | | | | | | 5,191,840 | | |
Accumulated depreciation
|
| | | | | | | (3,509,710) | | | | | | (3,440,267) | | |
Property and equipment, net
|
| | | | | | $ | 1,661,928 | | | | | $ | 1,751,573 | | |
| | |
For the Three Months Ended
June 30, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Equipment leased to customers
|
| | | $ | 69,489 | | | | | $ | 86,453 | | | | | $ | 149,171 | | | | | $ | 194,589 | | |
Satellites
|
| | | | 23,796 | | | | | | 12,920 | | | | | | 47,593 | | | | | | 23,575 | | |
Buildings, furniture, fixtures, equipment and other
|
| | | | 29,584 | | | | | | 36,227 | | | | | | 61,190 | | | | | | 72,551 | | |
Total depreciation and amortization
|
| | | $ | 122,869 | | | | | $ | 135,600 | | | | | $ | 257,954 | | | | | $ | 290,715 | | |
Satellites
|
| |
Launch
Date |
| |
Degree
Orbital Location |
| |
Lease
Termination Date |
|
Owned: | | | | | | | | | | |
EchoStar XV
|
| |
July 2010
|
| |
61.5
|
| |
N/A
|
|
EchoStar XVIII
|
| |
June 2016
|
| |
61.5
|
| |
N/A
|
|
Leased from EchoStar(1): | | | | | | | | | | |
EchoStar IX
|
| |
August 2003
|
| |
121
|
| |
Month to month
|
|
Leased from DISH Network(2): | | | | | | | | | | |
EchoStar X
|
| |
February 2006
|
| |
110
|
| |
February 2021
|
|
EchoStar XI
|
| |
July 2008
|
| |
110
|
| |
September 2021
|
|
EchoStar XIV
|
| |
March 2010
|
| |
119
|
| |
February 2023
|
|
EchoStar XVI
|
| |
November 2012
|
| |
61.5
|
| |
January 2023
|
|
Nimiq 5(3)
|
| |
September 2009
|
| |
72.7
|
| |
September 2020
|
|
QuetzSat-1
|
| |
September 2011
|
| |
77
|
| |
November 2021
|
|
Leased from Other Third Party: | | | | | | | | | | |
Anik F3
|
| |
April 2007
|
| |
118.7
|
| |
April 2022
|
|
Ciel II
|
| |
December 2008
|
| |
129
|
| |
January 2021
|
|
| | |
For the Three Months Ended
June 30, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Operating lease cost
|
| | | $ | 61,808 | | | | | $ | 81,762 | | | | | $ | 123,523 | | | | | $ | 162,048 | | |
Short-term lease cost(1)
|
| | | | 3,733 | | | | | | 12,141 | | | | | | 6,400 | | | | | | 31,426 | | |
Finance lease cost: | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of right-of-use assets
|
| | | | 12,300 | | | | | | 3,805 | | | | | | 24,748 | | | | | | 9,913 | | |
Interest on lease liabilities
|
| | | | 4,534 | | | | | | 1,099 | | | | | | 9,332 | | | | | | 2,280 | | |
Total finance lease cost
|
| | | | 16,834 | | | | | | 4,904 | | | | | | 34,080 | | | | | | 12,193 | | |
Total lease costs
|
| | | $ | 82,375 | | | | | $ | 98,807 | | | | | $ | 164,003 | | | | | $ | 205,667 | | |
| | |
For the Six Months Ended
June 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash flows from operating leases
|
| | | $ | 123,811 | | | | | $ | 164,159 | | |
Operating cash flows from finance leases
|
| | | $ | 9,332 | | | | | $ | 2,295 | | |
Financing cash flows from finance leases
|
| | | $ | 23,227 | | | | | $ | 10,454 | | |
Right-of-use assets obtained in exchange for lease obligations: | | | | | | | | | | | | | |
Operating leases
|
| | | $ | 17,967 | | | | | $ | 61,872 | | |
Finance leases
|
| | | $ | — | | | | | $ | — | | |
Right-of-use assets and liabilities recognized at January 1, 2019 upon adoption of ASC 842
|
| | | | | | | | | $ | 730,180 | | |
| | |
As of
|
| |||||||||
| | |
June 30, 2020
|
| |
December 31, 2019
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Operating Leases: | | | | | | | | | | | | | |
Operating lease assets
|
| | | $ | 471,987 | | | | | $ | 553,576 | | |
Other current liabilities
|
| | | $ | 204,138 | | | | | $ | 202,972 | | |
Operating lease liabilities
|
| | | | 267,154 | | | | | | 350,155 | | |
Total operating lease liabilities
|
| | | $ | 471,292 | | | | | $ | 553,127 | | |
Finance Leases: | | | | | | | | | | | | | |
Property and equipment, gross
|
| | | $ | 398,875 | | | | | $ | 399,764 | | |
Accumulated depreciation
|
| | | | (226,325) | | | | | | (201,873) | | |
Property and equipment, net
|
| | | $ | 172,550 | | | | | $ | 197,891 | | |
Other current liabilities
|
| | | $ | 50,860 | | | | | $ | 48,678 | | |
Other long-term liabilities
|
| | | | 137,949 | | | | | | 163,939 | | |
Total finance lease liabilities
|
| | | $ | 188,809 | | | | | $ | 212,617 | | |
Weighted Average Remaining Lease Term: | | | | | | | | | | | | | |
Operating leases
|
| |
3.1 years
|
| |
3.4 years
|
| ||||||
Finance leases
|
| |
3.8 years
|
| |
4.2 years
|
| ||||||
Weighted Average Discount Rate: | | | | | | | | | | | | | |
Operating leases
|
| | | | 9.0% | | | | | | 9.1% | | |
Finance leases
|
| | | | 9.5% | | | | | | 9.5% | | |
| | |
Maturities of Lease Liabilities
|
| |||||||||||||||
For the Years Ending December 31,
|
| |
Operating
Leases |
| |
Finance
Leases |
| |
Total
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
2020 (remaining six months)
|
| | | $ | 121,315 | | | | | $ | 33,139 | | | | | $ | 154,454 | | |
2021
|
| | | | 205,137 | | | | | | 66,279 | | | | | | 271,416 | | |
2022
|
| | | | 132,452 | | | | | | 50,226 | | | | | | 182,678 | | |
2023
|
| | | | 27,439 | | | | | | 42,862 | | | | | | 70,301 | | |
2024
|
| | | | 11,376 | | | | | | 32,147 | | | | | | 43,523 | | |
Thereafter
|
| | | | 42,414 | | | | | | — | | | | | | 42,414 | | |
Total lease payments
|
| | | | 540,133 | | | | | | 224,653 | | | | | | 764,786 | | |
Less: Imputed interest
|
| | | | (68,841) | | | | | | (35,844) | | | | | | (104,685) | | |
Total
|
| | | | 471,292 | | | | | | 188,809 | | | | | | 660,101 | | |
Less: Current portion
|
| | | | (204,138) | | | | | | (50,860) | | | | | | (254,998) | | |
Long-term portion of lease obligations
|
| | | $ | 267,154 | | | | | $ | 137,949 | | | | | $ | 405,103 | | |
|
| | |
As of
|
| |||||||||||||||||||||
| | |
June 30, 2020
|
| |
December 31, 2019
|
| ||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair Value
|
| |
Carrying
Amount |
| |
Fair Value
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
5 1∕8% Senior Notes due 2020(1)
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,100,000 | | | | | $ | 1,110,208 | | |
6 3∕4% Senior Notes due 2021(2)
|
| | | | 2,000,000 | | | | | | 2,045,100 | | | | | | 2,000,000 | | | | | | 2,109,420 | | |
5 7∕8% Senior Notes due 2022
|
| | | | 2,000,000 | | | | | | 2,043,040 | | | | | | 2,000,000 | | | | | | 2,129,580 | | |
5% Senior Notes due 2023
|
| | | | 1,500,000 | | | | | | 1,495,545 | | | | | | 1,500,000 | | | | | | 1,543,770 | | |
5 7∕8% Senior Notes due 2024
|
| | | | 2,000,000 | | | | | | 2,000,340 | | | | | | 2,000,000 | | | | | | 2,049,080 | | |
7 3∕4% Senior Notes due 2026
|
| | | | 2,000,000 | | | | | | 2,130,880 | | | | | | 2,000,000 | | | | | | 2,128,900 | | |
Other notes payable
|
| | | | 25,996 | | | | | | 25,996 | | | | | | 25,996 | | | | | | 25,996 | | |
Subtotal
|
| | | | 9,525,996 | | | | | $ | 9,740,901 | | | | | | 10,625,996 | | | | | $ | 11,096,954 | | |
Unamortized deferred financing costs and debt discounts, net
|
| | | | (13,581) | | | | | | | | | | | | (16,250) | | | | | | | | |
Finance lease obligations(3)
|
| | | | 188,809 | | | | | | | | | | | | 212,617 | | | | | | | | |
Total long-term debt and finance lease obligations (including current portion)
|
| | | $ | 9,701,224 | | | | | | | | | | | $ | 10,822,363 | | | | | | | | |
| | |
For the Three Months Ended
June 30, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
Revenue:
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
United States
|
| | | $ | 3,144,992 | | | | | $ | 3,155,828 | | | | | $ | 6,302,296 | | | | | $ | 6,282,937 | | |
Canada and Mexico
|
| | | | 3,539 | | | | | | 10,771 | | | | | | 14,017 | | | | | | 21,662 | | |
Total revenue
|
| | | $ | 3,148,531 | | | | | $ | 3,166,599 | | | | | $ | 6,316,313 | | | | | $ | 6,304,599 | | |
| | |
For the Three Months Ended
June 30, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
Category:
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Pay-TV video and related revenue
|
| | | $ | 3,117,334 | | | | | $ | 3,117,066 | | | | | $ | 6,248,234 | | | | | $ | 6,215,002 | | |
Equipment sales and other revenue
|
| | | | 31,197 | | | | | | 49,533 | | | | | | 68,079 | | | | | | 89,597 | | |
Total
|
| | | $ | 3,148,531 | | | | | $ | 3,166,599 | | | | | $ | 6,316,313 | | | | | $ | 6,304,599 | | |
Allowance for credit losses
|
| |
Balance at
Beginning of Period |
| |
Current Period
Provision for Expected Credit Losses |
| |
Write-offs
Charged Against Allowance |
| |
Balance
at End of Period |
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
For the six months ended June 30, 2020
|
| | | $ | 19,280 | | | | | $ | 51,808 | | | | | $ | (29,900) | | | | | $ | 41,188 | | |
| | |
Contract
Liabilities |
| |||
| | |
(In thousands)
|
| |||
Balance as of December 31, 2019
|
| | | $ | 609,054 | | |
Recognition of unearned revenue
|
| | | | (2,951,822) | | |
Deferral of revenue
|
| | | | 2,925,648 | | |
Balance as of June 30, 2020
|
| | | $ | 582,880 | | |
| | |
For the Three Months Ended
June 30, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Purchases (including fees): | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchases from NagraStar
|
| | | $ | 13,259 | | | | | $ | 14,355 | | | | | $ | 27,351 | | | | | $ | 28,714 | | |
|
| | |
As of
|
| |||||||||
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Amounts Payable and Commitments: | | | | | | | | | | | | | |
Amounts payable to NagraStar
|
| | | $ | 17,930 | | | | | $ | 9,630 | | |
Commitments to NagraStar
|
| | | $ | 4,159 | | | | | $ | 4,893 | | |
| | |
For the Three Months Ended
June 30, |
| |
For the Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Sales: | | | | | | | | | | | | | | | | | | | | | | | | | |
Uplink services
|
| | | $ | 1,288 | | | | | $ | 1,412 | | | | | $ | 2,669 | | | | | $ | 2,816 | | |
Total
|
| | | $ | 1,288 | | | | | $ | 1,412 | | | | | $ | 2,669 | | | | | $ | 2,816 | | |
|
| | |
As of
|
| |||||||||
| | |
June 30,
2020 |
| |
December 31,
2019 |
| ||||||
| | |
(In thousands)
|
| |||||||||
Amounts Receivable: | | | | | | | | | | | | | |
Amounts receivable from Dish Mexico
|
| | | $ | 2,116 | | | | | $ | 1,191 | | |