EX-99 4 wiln-ex993.htm EX-99.3 wiln-40f_20171231.htm

Exhibit 99.3

 

 

Quarterhill Inc. 

2017 Audited Consolidated

Financial Statements

 

 

 

 

 

 

 

 

 

 


FINANCIAL STATEMENTS

 

MANAGEMENT’S ANNUAL REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

 

Management of the Company, under the supervision of the Chief Executive Officer and the Chief Financial Officer, is responsible for establishing and maintaining adequate internal control over the Company's financial reporting. Internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements in accordance with United States generally accepted accounting principles.

 

We, including the Chief Executive Officer and Chief Financial Officer, have assessed the effectiveness of the Company's internal control over financial reporting in accordance with Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on this assessment, we, including the Chief Executive Officer and Chief Financial Officer, have determined that the Company's internal control over financial reporting was effective as at December 31, 2017. Additionally, based on our assessment, we determined that there were no material weaknesses in the Company's internal control over financial reporting as at December 31, 2017.

 

We have excluded International Road Dynamics Inc. and VIZIYA Corp. from our assessment of internal control over financial reporting as of December 31, 2017 because they were acquired by the Company in purchase business combinations during 2017.  International Road Dynamics Inc. and VIZIYA Corp. are wholly-owned subsidiaries whose total assets and total revenues represent 34% and 25%, respectively, of the related consolidated financial statement amounts as of and for the year ended December 31, 2017.

 

The effectiveness of the Company's internal control over financial reporting as at December 31, 2017 has been audited by PricewaterhouseCoopers LLP, an independent registered public accounting firm, as stated in their report appearing herein.

 

 

March 1, 2018

 

 

/s/ Douglas Parker

_____________________________________

Douglas Parker

Chief Executive Officer

 

 

 

/s/ Shaun McEwan

_____________________________________

Shaun McEwan

Chief Financial Officer

 

 

 

 

 


 

1

 


FINANCIAL STATEMENTS

 

Report of Independent Registered Public Accounting Firm

 

To the Board of Directors and Shareholders of Quarterhill Inc.

 

Opinions on the Financial Statements and Internal Control over Financial Reporting

 

We have audited the accompanying consolidated balance sheet of Quarterhill Inc. and its subsidiaries (collectively the “Company”) as of December 31, 2017, and the related consolidated statements of operations, of comprehensive income, of changes in shareholders’ equity, and of cash flows for the year then ended, including the related notes (collectively referred to as the “consolidated financial statements”).  We also have audited the Company's internal control over financial reporting as of December 31, 2017, based on criteria established in Internal Control - Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).  

 

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2017, and the results of its operations and its cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America.  Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2017, based on criteria established in Internal Control - Integrated Framework (2013) issued by the COSO.

 

The accompanying consolidated balance sheet of the Company as of December 31, 2016, and the related consolidated statements of operations, of comprehensive income, of changes in shareholders’ equity and of cash flows for the year then ended were audited in accordance with Canadian Generally Accepted Auditing Standards as stated in the accompanying report; pursuant to the exemption provided by Instructions to paragraphs (b), (c), (d) and (e) of General Instruction B.(6) of Form 40-F, the 2016 consolidated financial statements were not required to be audited under the standards of the Public Company Accounting Oversight Board (United States) (PCAOB) and they are therefore not covered by this report.

 

Basis for Opinions

 

The Company's management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Annual Report on Internal Control over Financial Reporting. Our responsibility is to express opinions on the Company’s consolidated financial statements and on the Company's internal control over financial reporting based on our audits.  We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB.  Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.  

 

Our audit of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks.  Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements.  Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.  Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk.  Our

 

2

 


FINANCIAL STATEMENTS

 

audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.

 

As described in Management’s Annual Report on Internal Control over Financial Reporting, management has excluded International Road Dynamics Inc. and VIZIYA Corp. from its assessment of internal control over financial reporting as of December 31, 2017 because they were acquired by the Company in purchase business combinations during 2017. We have also excluded International Road Dynamics Inc. and VIZIYA Corp. from our audit of internal control over financial reporting. International Road Dynamics Inc. and VIZIYA Corp. are wholly-owned subsidiaries whose total assets and total revenues excluded from management’s assessment and our audit of internal control over financial reporting represent 34% and 25%, respectively, of the related consolidated financial statement amounts as of and for the year ended December 31, 2017.

 

Definition and Limitations of Internal Control over Financial Reporting

 

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.  A company’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.  Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

/s/ PricewaterhouseCoopers LLP

 

Chartered Professional Accountants, Licensed Public Accountants

Ottawa, Ontario, Canada

March 1, 2018

 

We have served as the Company’s auditor since 2006.

 


 

3

 


FINANCIAL STATEMENTS

 

Independent Auditor’s Report

 

To the Shareholders of Quarterhill Inc.

 

We have audited the accompanying consolidated financial statements of Quarterhill Inc. and its subsidiaries, which comprise the consolidated balance sheet as at December 31, 2016 and the consolidated statements of operations, of comprehensive income, of changes in shareholders’ equity and of cash flows for the year then ended, and the related notes, which comprise a summary of significant accounting policies and other explanatory information.

 

Management’s responsibility for the consolidated financial statements

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditor’s responsibility

Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with Canadian generally accepted auditing standards. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion

In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of Quarterhill Inc. and its subsidiaries as at December 31, 2016 and the results of their operations and their cash flows for the year then ended in accordance with accounting principles generally accepted in the United States of America.

 

/s/ PricewaterhouseCoopers LLP

 

Chartered Professional Accountants, Licensed Public Accountants

Ottawa, Ontario, Canada

March 1, 2018

 

 

 

 

 

 

4

 


FINANCIAL STATEMENTS

 

Quarterhill Inc.

Consolidated Statements of Operations

(In thousands of United States dollars, except share and per share amounts)

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

 

 

 

2017

 

 

 

2016

 

Revenues

 

 

 

 

 

 

 

 

 

License

 

 

$

101,553

 

 

$

87,765

 

Systems

 

 

 

17,641

 

 

 

-

 

Services

 

 

 

2,086

 

 

 

-

 

Recurring

 

 

 

13,431

 

 

 

5,111

 

 

 

 

 

134,711

 

 

 

92,876

 

Cost of revenues (excluding depreciation and amortization)

 

 

 

 

 

 

 

 

 

License

 

 

 

29,559

 

 

 

29,868

 

Systems

 

 

 

11,880

 

 

 

-

 

Services

 

 

 

1,091

 

 

 

-

 

Recurring

 

 

 

6,779

 

 

 

-

 

 

 

 

 

49,309

 

 

 

29,868

 

 

 

 

 

85,402

 

 

 

63,008

 

Operating expenses

 

 

 

 

 

 

 

 

 

Depreciation of property, plant and equipment (Note 8)

 

 

 

1,057

 

 

 

409

 

Amortization of intangibles (Note 9)

 

 

 

24,922

 

 

 

34,242

 

Selling, general and administrative expenses

 

 

 

19,970

 

 

 

9,386

 

Research and development expenses

 

 

 

3,255

 

 

 

-

 

Loss on disposal of intangibles (Note 9)

 

 

 

21,916

 

 

 

-

 

Impairment losses on intangibles (Note 9)

 

 

 

4,350

 

 

 

-

 

Special charges

 

 

 

(294

)

 

 

-

 

 

 

 

 

75,176

 

 

 

44,037

 

Results from operations

 

 

 

10,226

 

 

 

18,971

 

 

 

 

 

 

 

 

 

 

 

Finance income

 

 

 

(703

)

 

 

(548

)

Finance expense

 

 

 

1,053

 

 

 

-

 

Foreign exchange gain

 

 

 

(204

)

 

 

(103

)

Other income

 

 

 

(390

)

 

 

-

 

Income before taxes

 

 

 

10,470

 

 

 

19,622

 

 

 

 

 

 

 

 

 

 

 

Current income tax expense (Note 16)

 

 

 

7,195

 

 

 

5,539

 

Deferred income tax expense (recovery) (Note 16)

 

 

 

(6,951

)

 

 

3,031

 

Income tax expense

 

 

 

244

 

 

 

8,570

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

$

10,226

 

 

$

11,052

 

 

 

 

 

 

 

 

 

 

 

Net income per share (Note 14)

 

 

 

 

 

 

 

 

 

Basic

 

 

$

0.09

 

 

$

0.09

 

Diluted

 

 

$

0.09

 

 

$

0.09

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares (Note 14)

 

 

 

 

 

 

 

 

 

Basic

 

 

 

118,607,569

 

 

 

119,245,581

 

Diluted

 

 

 

118,615,683

 

 

 

119,245,581

 

 

See accompanying notes to these consolidated financial statements


 

5

 


FINANCIAL STATEMENTS

 

Quarterhill Inc.

Consolidated Statements of Comprehensive Income

(In thousands of United States dollars)

 

 

 

Year ended December 31,

 

 

 

 

2017

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

Net income

 

$

10,226

 

 

$

11,052

 

Other comprehensive income:

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

3,886

 

 

 

-

 

Comprehensive income

 

$

14,112

 

 

$

11,052

 

 

See accompanying notes to these consolidated financial statements

 


 

6

 


FINANCIAL STATEMENTS

 

Quarterhill Inc.

Consolidated Balance Sheets

(In thousands of United States dollars)

As at

December 31, 2017

 

 

December 31, 2016

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

81,818

 

 

$

106,553

 

Short-term investments

 

1,236

 

 

 

1,154

 

Restricted short-term investments

 

3,500

 

 

 

-

 

Accounts receivable (net of allowance for doubtful accounts) (Note 18)

 

19,298

 

 

 

20,357

 

Other current assets

 

13

 

 

 

-

 

Unbilled revenue

 

3,045

 

 

 

-

 

Income taxes receivable

 

144

 

 

 

-

 

Inventories (net of obsolescence) (Note 5)

 

5,083

 

 

 

-

 

Loan receivable (Note 7)

 

-

 

 

 

1,766

 

Prepaid expenses and deposits

 

4,129

 

 

 

1,293

 

 

 

118,266

 

 

 

131,123

 

Non-current assets

 

 

 

 

 

 

 

Property, plant and equipment (Note 8)

 

3,801

 

 

 

1,240

 

Intangible assets (Note 9)

 

114,944

 

 

 

123,351

 

Investment in joint venture (Note 6)

 

3,383

 

 

 

-

 

Deferred income tax assets (Note 16)

 

20,195

 

 

 

14,646

 

Goodwill (Note 10)

 

42,587

 

 

 

12,623

 

 

 

184,910

 

 

 

151,860

 

TOTAL ASSETS

$

303,176

 

 

$

282,983

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Bank indebtedness (Note 13)

$

3,568

 

 

$

-

 

Accounts payable and accrued liabilities (Note 12)

 

20,487

 

 

 

15,645

 

Income taxes payable (Note 16)

 

599

 

 

 

-

 

Current portion of patent finance obligation (Note 11)

 

4,090

 

 

 

10,372

 

Current portion of deferred revenue

 

6,733

 

 

 

-

 

Current portion of long-term debt

 

115

 

 

 

 

 

 

 

35,592

 

 

 

26,017

 

Non-current liabilities

 

 

 

 

 

 

 

Contingent consideration (Note 3)

 

4,474

 

 

 

-

 

Patent finance obligation (Note 11)

 

-

 

 

 

12,775

 

Success fee obligation

 

-

 

 

 

47

 

Deferred revenue

 

884

 

 

 

-

 

Long-term debt

 

401

 

 

 

-

 

Deferred income tax liabilities (Note 16)

 

7,291

 

 

 

-

 

 

 

13,050

 

 

 

12,822

 

TOTAL LIABILITIES

 

48,642

 

 

 

38,839

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

Capital stock (Note 14)

 

418,873

 

 

 

419,485

 

Additional paid-in capital

 

22,489

 

 

 

21,036

 

Accumulated other comprehensive income

 

20,111

 

 

 

16,225

 

Deficit

 

(206,939

)

 

 

(212,602

)

 

 

254,534

 

 

 

244,144

 

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

303,176

 

 

$

282,983

 

See accompanying notes to these consolidated financial statements

 

On behalf of the Board:

 

/s/ Richard Shorkey/s/ Roxanne Anderson

Richard ShorkeyRoxanne Anderson

DirectorDirector

 

 

7

 


FINANCIAL STATEMENTS

 

Quarterhill Inc.

Consolidated Statements of Cash Flow

(In thousands of United States dollars)

 

Year ended December 31,

 

 

 

2017

 

 

 

2016

 

Cash generated from (used in):

 

 

 

 

 

 

 

Operations

 

 

 

 

 

 

 

Net income

$

10,226

 

 

$

11,052

 

Non-cash items

 

 

 

 

 

 

 

Stock-based compensation

 

663

 

 

 

217

 

Depreciation and amortization

 

25,979

 

 

 

34,651

 

Foreign exchange gain

 

(267

)

 

 

(247

)

Equity in earnings from joint venture

 

(390

)

 

 

-

 

Loss on disposal of intangibles

 

21,916

 

 

 

-

 

Impairment losses on intangibles

 

4,350

 

 

 

-

 

Contingent consideration adjustment (Note 3)

 

(1,976

)

 

 

-

 

Loss (gain) on disposal of assets

 

(9

)

 

 

13

 

Deferred income tax expense (recovery)

 

(6,951

)

 

 

3,031

 

Accrued investment income

 

1,772

 

 

 

(269

)

Embedded derivatives

 

39

 

 

 

-

 

Changes in non-cash working capital balances

 

 

 

 

 

 

 

Accounts receivable

 

12,826

 

 

 

(11,921

)

Unbilled revenue

 

1,850

 

 

 

-

 

Inventories

 

1,399

 

 

 

-

 

Prepaid expenses and deposits

 

(558

)

 

 

314

 

Deferred revenue

 

1,272

 

 

 

-

 

Payments associated with success fee obligation

 

(492

)

 

 

(3,007

)

Accounts payable and accrued liabilities

 

(2,205

)

 

 

3,008

 

Income taxes payable

 

511

 

 

 

-

 

Cash generated from operations

 

69,955

 

 

 

36,842

 

Financing

 

 

 

 

 

 

 

Dividends paid (Note 14)

 

(4,563

)

 

 

(4,527

)

Bank indebtedness

 

1,348

 

 

 

-

 

Repayment of long-term debt

 

(434

)

 

 

-

 

Common shares repurchased under normal course issuer bid

 

(552

)

 

 

(4,225

)

Common shares issued for cash on the exercise of options

 

-

 

 

 

11

 

Common shares issued for cash from Employee Share Purchase Plan

 

68

 

 

 

72

 

Cash used in financing

 

(4,133

)

 

 

(8,669

)

Investing

 

 

 

 

 

 

 

Acquisition of VIZIYA, net of cash acquired (Note 3)

 

(18,521

)

 

 

-

 

Acquisition of IRD, net of cash acquired (Note 3)

 

(47,782

)

 

 

-

 

Acquisition of iCOMS, net of cash acquired (Note 3)

 

(1,112

)

 

 

-

 

Dividends received from joint venture (Note 6)

 

176

 

 

 

-

 

Purchase of restricted short-term investments

 

(3,500

)

 

 

-

 

Proceeds from sale of property, plant and equipment

 

13

 

 

 

-

 

Purchase of property and equipment

 

(399

)

 

 

(48

)

Repayment of patent finance obligations

 

(19,556

)

 

 

(5,555

)

Purchase of intangibles

 

(150

)

 

 

(9,660

)

Cash used in investing

 

(90,831

)

 

 

(15,263

)

Foreign exchange gain on cash held in foreign currency

 

274

 

 

 

212

 

Net increase (decrease) in cash and cash equivalents

 

(24,735

)

 

 

13,122

 

Cash and cash equivalents, beginning of year

 

106,553

 

 

 

93,431

 

Cash and cash equivalents, end of year

$

81,818

 

 

$

106,553

 

See accompanying notes to these consolidated financial statements

 

8

 


FINANCIAL STATEMENTS

 

Quarterhill Inc.

Consolidated Statements of Shareholders’ Equity

(In thousands of United States dollars)

 

 

 

Capital Stock

 

 

Additional Paid-in Capital

 

 

Accumulated

Other

Comprehensive

Income

 

 

Deficit

 

 

Total Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - January 1, 2016

 

$

427,781

 

 

$

16,549

 

 

$

16,225

 

 

$

(219,177

)

 

$

241,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11,052

 

 

 

11,052

 

Other comprehensive income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Shares and options issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense (Note 14 (d))

 

 

-

 

 

 

217

 

 

 

-

 

 

 

-

 

 

 

217

 

Conversion of deferred stock units to common shares

 

 

116

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

116

 

Exercise of stock options

 

 

17

 

 

 

(6

)

 

 

-

 

 

 

-

 

 

 

11

 

Sale of shares under Employee Share Purchase Plan (Note 14 (c))

 

 

72

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

72

 

Shares repurchased under normal course issuer bid (Note 14 (c))

 

 

(8,501

)

 

 

4,276

 

 

 

-

 

 

 

-

 

 

 

(4,225

)

Dividends declared (Note 14 (c))

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,477

)

 

 

(4,477

)

Balance - December 31, 2016

 

$

419,485

 

 

$

21,036

 

 

$

16,225

 

 

$

(212,602

)

 

$

244,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - January 1, 2017

 

$

419,485

 

 

$

21,036

 

 

$

16,225

 

 

$

(212,602

)

 

$

244,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,226

 

 

 

10,226

 

Other comprehensive income

 

 

-

 

 

 

-

 

 

 

3,886

 

 

 

-

 

 

 

3,886

 

Shares and options issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense (Note 14 (d))

 

 

-

 

 

 

663

 

 

 

-

 

 

 

-

 

 

 

663

 

Shares issued upon acquisition (Note 14 (c))

 

 

662

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

662

 

Sale of shares under Employee Share

Purchase Plan (Note 14 (c))

 

 

68

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

68

 

Shares repurchased under normal course

issuer bid (Note 14 (c))

 

 

(1,342

)

 

 

790

 

 

 

-

 

 

 

-

 

 

 

(552

)

Dividends declared (Note 14 (c))

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,563

)

 

 

(4,563

)

Balance - December 31, 2017

 

$

418,873

 

 

$

22,489

 

 

$

20,111

 

 

$

(206,939

)

 

$

254,534

 

See accompanying notes to these consolidated financial statements

 

 

 

9

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

1.  NATURE OF BUSINESS

Quarterhill Inc. (“Quarterhill” or the “Company”), formerly “Wi-LAN Inc.”, is a Canadian company with its shares listed under the symbol “QTRH” on each of the Toronto Stock Exchange (the “TSX”) and the Nasdaq Global Select Market.  On May 4, 2017, the Company acquired VIZIYA Corp. and its related entities (collectively, “VIZIYA”).  On June 1, 2017, the Company acquired International Road Dynamics Inc. (“IRD”).  Immediately following the acquisition of IRD on June 1, 2017, the Company (then named “Wi-LAN Inc.”) amalgamated with seven of its subsidiaries under the Canada Business Corporations Act, with the resulting amalgamated corporation named “Quarterhill Inc.”  Immediately following this amalgamation, the Company transferred all of its assets and liabilities relating to its former intellectual property licensing business to a wholly-owned subsidiary whose name was then changed to “Wi-LAN Inc.” Quarterhill owns a 100% interest in Wi-LAN Inc. ("WiLAN").  On July 18, 2017, the Company acquired iCOMS Detections S.A. (“iCOMS”) as a wholly-owned subsidiary of IRD.

 

Through these acquisitions, the Company has changed its business model from being solely an intellectual property licensing company, which developed, acquired, and licensed patented technologies, to a company focused on being a disciplined acquirer and manager of established technology companies offering products and services worldwide.  Refer to Note 3 to these consolidated financial statements for a detailed description of Quarterhill’s recent business combinations.  

 

2.   SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

These consolidated financial statements are presented in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”).

 

The consolidated financial statements were prepared on a going concern basis, under the historical cost convention except for certain financial instruments that are measured at fair value on a recurring basis, as explained in the accounting policies below.  Historical cost is measured as the fair value of the consideration provided in exchange for goods and services on the date of the transaction.  All financial information is presented in thousands of U.S. dollars, except as otherwise indicated.

Basis of Consolidation

These consolidated financial statements include the accounts of Quarterhill and its wholly-owned subsidiaries.  Quarterhill also holds, through one of its subsidiaries, a 50% joint venture ownership interest in Xuzhou-PAT Control Technologies Limited (“XPCT”) which is accounted for using the equity method.  These consolidated financial statements include only the Company’s net investment and equity in earnings of the joint venture.  All inter-company transactions and balances have been eliminated in these consolidated financial statements.

 

The significant accounting policies are summarized below:

Estimates and Assumptions

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenues and expenses during the years.  Actual results could differ from those estimates. The significant accounting policies contained herein include estimates and assumptions with respect to the determination of fair values of tangible and intangible assets acquired in business combinations, best

 

10

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

estimate of stage of completion of contracted projects, value of separable elements in contracts with multiple deliverables, recoverability of financial assets and equity investments, selling price, determination of discount rates, income tax and the recoverability of deferred tax assets, determination of indicators of impairment and related impairment assessments, initial estimate of risk of concessions, timing of payments related to patent finance obligations, and the assumptions used in determining the fair value of stock options granted.

Business Combinations

The Company applies the provisions of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805, “Business Combinations”, in the accounting for its acquisitions.  This requires the Company to recognize separately from goodwill the assets acquired and the liabilities assumed at their acquisition date fair values.  Goodwill as of the acquisition date is measured as the excess of consideration transferred over the net of the acquisition date fair values of the assets acquired and the liabilities assumed.  While the Company uses its best estimates and assumptions to accurately value assets acquired and liabilities at their fair values, including contingent consideration where applicable, these estimates are inherently uncertain and subject to refinement, particularly since these assumptions and estimates are based in part on historical experience and information obtained from the management of the acquired companies.  As a result, during the measurement period, which may be up to one year from the acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill in the period identified.

 

Furthermore, when valuing certain intangible assets that the Company has acquired, critical estimates may be made relating to, but not limited to: (i) future expected cash flows from customer relationships, software license sales, support agreements, consulting agreements and other customer contracts, (ii) the acquired entity’s brand and competitive position, as well as assumptions about the period of time that the acquired brand will continue to be used in the combined Company’s product portfolio, and (iii) discount rates.  Upon the conclusion of the measurement period or final determination of the values of assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments would be recorded to the Company’s consolidated statements of operations, on a cumulative basis, in the period in which the adjustment is determined.

 

For a given acquisition, the Company identifies certain pre-acquisition contingencies as of the acquisition date and may extend its review and evaluation of these pre-acquisition contingencies throughout the measurement period to obtain sufficient information to assess whether the Company includes these contingencies as a part of the purchase price allocation and, if so, to determine the estimated amounts.  If the Company determines that a pre-acquisition contingency (non-income tax related) is probable in nature and estimable as of the acquisition date, then it will record its best estimate for such a contingency as a part of the preliminary purchase price allocation.  The Company continues to gather information and evaluates any pre-acquisition contingencies throughout the measurement period and makes adjustments as necessary either directly through the purchase price allocation or in its results of operations.

 

Uncertain tax positions and tax related valuation allowances assumed in connection with a business combination are initially estimated as of the acquisition date.  The Company reviews these items during the measurement period as the Company continues to actively seek and collect information relating to facts and circumstances that existed at the acquisition date.  Changes to these uncertain tax positions and tax related valuation allowances made subsequent to the measurement period, or if they relate to facts and circumstances that did not exist at the acquisition date, are recorded in the Company’s provision for income taxes in the consolidated statements of operations.

 

11

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

Fair Value Measurement of Financial Instruments

The Company uses various valuation techniques and assumptions when measuring fair value of its financial assets and financial liabilities.  The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique.  The accounting standard establishes a hierarchy that prioritizes fair value measurements based on the types of input used for the various valuation techniques (market approach, income approach and cost approach).  The levels of the hierarchy are described below:

 

Level 1 Inputs — Level 1 includes financial instruments for which quoted market prices for identical instruments are available in active markets.

 

Level 2 Inputs — Level 2 includes financial instruments for which there are inputs other than quoted prices included within Level 1 that are observable for the instrument such as quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets with insufficient volume or infrequent transactions (less active markets) or model-driven valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data, including market interest rate curves, referenced credit spreads and pre-payment rates.

 

Level 3 Inputs — Level 3 includes financial instruments for which fair value is derived from valuation techniques including pricing models and discounted cash flow models in which one or more significant inputs are unobservable, including the Company’s own assumptions.  The pricing models incorporate transaction details such as contractual terms, maturity and, in certain instances, timing and amount of future cash flows, as well as assumptions related to liquidity and credit valuation adjustments of marketplace participants.

 

The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value.

 

Patent finance obligations: The fair values are estimated based on the quoted market prices for those or similar instruments or on the current rates offered to the Company for debt of similar terms.

 

Loan receivable: The fair value is estimated based on currently available market interest rates for instruments with similar terms.

 

Derivative financial instruments: The fair value of embedded derivatives is measured using a market approach, based on the difference between the quoted forward exchange rate as of the contract date and quoted forward exchange rate as of the reporting date. The fair value of forward exchange contracts is determined using the quoted forward exchange rates at the reporting date.

 

Contingent considerations: Contingent consideration is carried at fair value which is calculated using a Monte Carlo simulation model.

 

Long-term debt: The fair value is estimated based on the quoted market prices for those or similar instruments or on the current rates offered to the Company for debt of similar terms.

 

The carrying amount of the Company’s other financial assets and liabilities, including cash, accounts receivable, unbilled revenue and accounts payable and accrued liabilities approximate their fair value

 

12

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

due to the short-term maturity of these items. The fair value of the bank indebtedness and long-term debt approximate the carrying amount since these debt instruments all have floating interest rates.

 

Derivatives

The Company uses derivative financial instruments to reduce exposure to fluctuation in foreign currency exchange rates. The Company may enter into foreign exchange contracts to hedge anticipated cash flows denominated in a foreign currency.

 

The Company has elected not to apply hedge accounting to derivative contracts; as such, these derivative financial instruments are recorded at fair market value on a recurring basis, with subsequent changes in fair value recorded in other income (expense) during the period of change.

 

Derivatives are carried at fair value and are reported as assets when they have a positive fair value and as liabilities when they have a negative fair value. Derivatives may also be embedded in other financial instruments.  Derivatives embedded in other financial instruments are valued as separate derivatives if they meet the bifurcation criteria of an embedded derivative. Such criteria include that the entire instrument is not marked to market through earnings, the economic characteristics and risks of the embedded contract terms are not clearly and closely related to those of the host contract and the embedded contract terms would meet the definition of a derivative on a stand-alone basis.

 

Foreign Currency

 

Foreign Currency Transactions

Monetary assets and liabilities denominated in foreign currencies are translated into the applicable functional currency of the entity at exchange rates prevailing at the balance sheet date. Revenue and expenses are translated at the average rate for the period.  The gains and losses from foreign currency denominated transactions are included in foreign exchange gain/loss in the consolidated statement of operations.

 

Foreign Currency Translation

The consolidated financial statements are presented in U.S. dollars. The functional currency of each subsidiary is the currency of the primary economic environment in which the subsidiary operates.  For each subsidiary, assets and liabilities denominated in this functional currency are translated into U.S. dollars at the exchange rates in effect at the balance sheet dates and revenues and expenses are translated at the average exchange rates prevailing during the month of the respective transactions. The effect of foreign currency translation adjustments not affecting net income are included in Shareholders’ equity under the “Cumulative translation adjustment” account as a component of “Accumulated other comprehensive income”.

 

Cash and Cash Equivalents

Cash and cash equivalents consist of cash in banks and highly liquid investments with original terms to maturity at the date of acquisition of less than three months.

 

Short-Term Investments

Short-term investments are designated as “held to maturity” and accounted for at amortized cost using the effective interest rate method. Short-term investments comprise guaranteed investment certificates with original maturities of one-year or less at the date of investment and their carrying value approximates their fair value.

 

13

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

 

Restricted Short-Term Investments

Restricted short-term investments are amounts held specifically as collateral for bank guarantees that the Company has entered into for security against potential procedural costs pursuant to a court order regarding patent infringement whereby the Company is the plaintiff. The bank guarantees total 2,940,000 Euros and are valid until March 28, 2018. They shall automatically be extended by periods of one year unless either party informs the other party at least sixty days before the current expiry date that they elect not to extend the bank guarantee. The restricted short-term investment acts as collateral should this renewal not take place and/or the requirement for the security and hence, the restricted short-term investments, is no longer required by the court.

 

Accounts Receivable, Net

The accounts receivable balance reflects invoices and is presented net of an allowance for doubtful accounts. The allowance for doubtful accounts represents the Company’s best estimate of probable losses that may result from the inability of its customers to make required payments. Reserves are established and maintained against estimated losses based upon historical loss experience, past due accounts, and specific account analysis. The Company regularly reviews the level of allowances for doubtful accounts and adjusts the level of allowances as needed. Consideration is given to accounts past due as well as other risks in the current portion of the accounts.

 

Unbilled Revenue

Unbilled accounts receivable in the accompanying consolidated balance sheets represent unbilled amounts earned and reimbursable under services sales arrangements, including approximate costs and estimated earnings in excess of billings on uncompleted contracts accounted for under ASC Topic 605-35, Construction-Type and Production-Type Contracts. At any given period-end, a large portion of the balance in this account represents the accumulation of labor, materials and other costs that have not been billed due to timing, whereby the accumulation of each month’s costs and earnings are administratively billed in subsequent months. Also included in this account are amounts that will become billable according to contract terms, which usually require the consideration of the passage of time, achievement of milestones or completion of the project.

 

Inventories

Inventories are measured at the lower of cost or net realizable value. The cost of inventories is determined on the weighted average basis. Cost includes the cost of acquired material plus, in the case of manufactured inventories, direct labor applied to the product and the applicable share of manufacturing overhead, including rent expense and depreciation based on normal operating capacity.  

 

Property Plant and Equipment

Property plant and equipment is carried at cost less accumulated depreciation and impairment. Depreciation is calculated on the straight-line basis over the estimated useful lives of the assets as follows:

Leasehold improvements

term of the lease

Computer equipment and software

3 years

Furniture and fixtures

5 years

Machinery and equipment

4-7 years

Building

20 years

 

 

 

14

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

Intangible Assets

Intangibles consist of patents, developed software, customer relationships and brand associated with various acquisitions.

 

Patents include patents and patent rights (hereinafter, collectively “patents”) and are carried at cost less accumulated amortization and impairments.

 

Developed software is initially recorded at fair value based on the present value of the estimated net future income-producing capabilities of software products acquired on acquisitions.

 

Brand is initially recorded at fair value based on the present value of the estimated net future income-producing capabilities of the asset.

 

Customer relationships represent acquired customer relationships with customers of the acquired companies and are either based upon contractual or legal rights or are considered separable; that is, capable of being separated from the acquired entity and being sold, transferred, licensed, rented or exchanged. These customer relationships are initially recorded at their fair value based on the present value of expected future cash flows.

 

Amortization is calculated on a straight-line basis over the estimated useful lives of the intangible assets as follows:

 

Patents

up to 20 years

Developed Software

5 years

Customer relationship and backlog

7 years

Brand

7 years

 

The Company continually evaluates the remaining estimated useful life of its intangible assets being amortized to determine whether events and circumstances warrant a revision to the remaining period of amortization.

 

Impairment of Long-Lived Assets

The Company reviews long-lived assets (“LLA”) such as property and equipment and intangible asset groups for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset or asset group may not be recoverable. These events and circumstances may include significant decreases in the market price of an asset or asset group, significant changes in the extent or manner in which an asset or asset group is being used by the Company or in its physical condition, a significant change in legal factors or in the business climate, a history or forecast of future operating or cash flow losses, significant disposal activity, a significant decline in the Company’s share price, a significant decline in revenues or adverse changes in the economic environment.

 

When indicators of impairment exist, LLA impairment is tested using a two-step process. The Company performs a cash flow recoverability test as the first step, which involves comparing the estimated undiscounted future cash flows for the asset group to the carrying amount of the asset group. If the net cash flows of the asset group exceed its carrying amount, the asset group is not considered to be impaired. If the carrying amount of the asset group exceeds the net cash flows, there is an indication of potential impairment and the second step of the LLA impairment test is performed to measure the

 

15

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

impairment amount. The second step involves determining the fair value of the asset group. Fair value is determined using valuation techniques that are in accordance with U.S. GAAP, including the market approach, income approach and cost approach. If the carrying amount of the asset group exceeds its fair value, then the excess represents the maximum amount of potential impairment that will be allocated to the asset group, with the limitation that the carrying value of each asset cannot be reduced to a value lower than that of its fair value. The total impairment amount allocated is recognized as a non-cash impairment loss.

 

Investment in Joint Venture

The equity method is used to account for investments in joint ventures and certain other non-controlled entities when the Company has the ability to exercise significant influence over operating and financial policies of the investee, even though the investor holds 50% (joint control) or less of the voting common shares.  Under this method, the investment, originally recorded at cost, is adjusted to recognize the Company’s share of net earnings or losses and other changes in equity of the affiliate as they occur, with losses limited to the extent of the Company’s investment in, advances to, and commitments to the investee.

 

Goodwill

Goodwill is recorded as at the date of the business combination and represents the excess of the purchase price of acquired businesses over the fair value assigned to identifiable assets acquired and liabilities assumed. Goodwill is not amortized, but is tested for impairment at year end or more frequently if events or changes in circumstances indicate the reporting unit might be impaired.

 

The impairment test is carried out in two steps. In the first step, the carrying value of the reporting unit including goodwill is compared with its fair value. When the fair value of a reporting unit exceeds its carrying value, goodwill of the reporting unit is considered not to be impaired and the second step is unnecessary. The Company has three reporting units.

 

In the event the fair value of the reporting unit, including goodwill, is less than the carrying value, the implied fair value of the reporting unit’s goodwill is compared with its carrying value to measure the amount of any impairment loss. When the carrying value of goodwill in the reporting unit exceeds the implied fair value of the goodwill, an impairment loss is recognized in an amount equal to the excess.

 

Deferred Revenue

Deferred revenue in the accompanying consolidated balance sheets is comprised of cash collected from customers and billings to customers on contracts in advance of work performed, advance payments negotiated as a contract condition, estimated losses on uncompleted contracts, project-related legal liabilities and other project-related reserves, including billings in excess of costs and estimated earnings on uncompleted contracts accounted for under ASC Topic 605-35 and ASC Topic 985-605.  The Company records provisions for estimated losses on uncompleted contracts in the period in which such losses become known. The cumulative effects of revisions to contract revenues and estimated completion costs are recorded in the accounting period in which the amounts become evident and can be reasonably estimated. These revisions can include such items as the effects of change orders and claims, warranty claims, liquidated damages or other contractual penalties and adjustments for contract closeout settlements.

 

 

 

 

16

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

Patent Finance Obligations

Patent finance obligations, at inception, are recorded at their fair value using an estimated risk-adjusted discount rate and the carrying value is at amortized cost using the effective interest rate method.

 

Revenue Recognition

The Company recognizes revenue as earned when the following four criteria have been met: (i) when persuasive evidence of an arrangement exists, (ii) the product or license has been delivered to a customer and title has been transferred or the services have been rendered, (iii) the sales price is fixed or determinable, and (iv) collection is reasonably assured. In addition to this general policy, the following paragraphs describe the specific revenue recognition policies for each of the Company’s significant types of revenue arrangements.

 

i) Software and Related Service

Revenue from perpetual licenses is recognized either upon delivery or over the estimated customer life, depending on whether the Company has obtained Vendor Specific Objective Evidence (“VSOE”) of fair value for the associated undelivered products bundled with the perpetual license. All of the deliverables under these licenses are accounted for in accordance with ASC Topic 985-605, “Software Revenue Recognition”.

 

When the VSOE of fair value has not been established for both delivered and undelivered elements, the Company uses the residual method to recognize revenue if VSOE of fair value of undelivered elements is determinable. Revenue from software maintenance, unspecified upgrades and technical support contracts is recognized over the period that such items are delivered or those services are provided. Software revenue is recognized as license revenues on the statement of operations.

 

Revenue from renewals of support and maintenance contracts is recognized ratably over the contract term. Renewal and support revenue are recognized as recurring revenues on the statement of operations.

 

ii) Royalties

Revenue from royalties is recorded when the four major criteria of revenue recognition noted above are met.

 

Revenues from running royalty arrangements can be based on either a percentage of sales or number of units sold for which the Company earns revenues at the time the licensees’ sales occur. The licensees are obligated to provide the Company with quarterly or semi-annual royalty reports and these reports are typically received subsequent to the period in which the licensees underlying sales occurred. The Company’s licensees do not, however, report and pay royalties owed for sales in any given reporting period until after the conclusion of that reporting period. As the Company is unable to estimate the licensees’ sales in any given reporting period to determine the royalties due to it, the Company recognizes running royalty revenues based on royalties reported by the licensees during the quarter and when other revenue recognition criteria are met. The Company monitors the receipt of royalty reports to ensure that there is not a disproportionate number of months of revenue in any given fiscal year.

 

Revenues from fixed fee royalty arrangements may consist of one or more installments of cash. The timing and amount of revenue recognized from each licensee depends upon a variety of factors, including the specific terms of each agreement and the nature of the deliverables and obligations. Where agreements include multiple elements, the Company assesses if the deliverables have standalone value upon delivery, and if so, accounts for each deliverable separately. When multiple-deliverables included

 

17

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

in an arrangement are separated into different units of accounting, the arrangement consideration is allocated to the identified separate units based on a relative selling price hierarchy. The Company determines the relative selling price for a deliverable based on its best estimate of selling price (“BESP”). The Company determines BESP by considering its overall pricing objectives and market conditions. Significant pricing practices taken into consideration include discounting practices, the size and volume of transactions, the customer demographic, the geographic area covered by licenses, price lists, licensing strategy, historical standalone licenses and contracted royalty rates. The determination of BESP is made through consultation with and approval by management, taking into consideration the licensing strategy.

 

As part of the partnering agreements with third parties, the Company is able to recover certain out-of-pocket expenses and legal costs. These amounts are included in revenue in the years which the aforementioned revenue criteria are met and the amounts become reimbursable.

 

Revenue arrangements with extended payment terms, where fees are fixed in one or more installments of cash and which contain terms that could impact the amounts ultimately collected, are generally recognized as collection becomes assured.

 

iii) Contracted Projects

The majority of sales of integrated systems are delivered as contracted projects. The Company recognizes contract revenue in accordance with ASC Topic 605-35, “Construction-Type and Production-Type Contracts”. The Company’s contract types include fixed price and time and materials contracts. Contract revenue includes the initial amount agreed in the contract plus any amendments in contract work to the extent that it is probable they will result in revenue and can be reliably measured.

 

For fixed price contracts, when circumstances exist allowing the Company to make reasonably dependable estimates of contract revenues, contract costs and the progress of the contract to completion, the Company accounts for revenue under such long-term contracts using the percentage-of-completion (“POC”) method of accounting. Under the POC method, progress towards completion of the contract is measured based upon input measures. The Company measures progress towards completion based upon the cost incurred compared to the total estimated cost to complete. The Company will review the total estimated remaining costs to completion for each of these contracts and apply the impact of any changes on the POC prospectively. If, at any time, the Company anticipates the estimated remaining costs to completion will exceed the value of the contract, the resulting loss will be recognized immediately.

 

For time and materials contracts, labor and material rates are established within the contract. Revenues from time and materials contracts are recognized progressively on the basis of costs incurred during the period plus the estimated margin earned.

 

Contract costs include expenses that relate directly to fulfilling the requirements of a specific contract including materials costs, subcontractor costs, equipment rentals, engineering and project management labor, design and technical support labor, warranty costs, insurance and bond premiums. Contract costs are recognized in the period in which they are incurred unless they result in an asset related to future contract activity.

 

Unbilled revenue represents the excess of contract costs incurred and estimated gross profits recognized over billings to date. If progress billings received exceed costs incurred plus recognized gross profits,

 

18

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

then the difference is presented as deferred revenue in the consolidated balance sheets. Project revenue is recognized as system revenues in the consolidated statements of operations.

 

iv) Product Sales

The Company recognizes product sales in accordance with ASC Topic 605-15, “Products”.  Revenue from the sale of goods in the course of ordinary activities is measured at the fair value of the consideration received or receivable. Revenue for products is recognized when the four revenue recognition criteria noted above are met.

The timing of the transfers of risks and rewards varies depending on the individual terms of the contract of sale. For sales of products, transfer usually occurs when the product is received at the customer’s warehouse. For some international shipments, when the buyer has no right of return, transfer occurs upon loading the goods onto the relevant carrier at the port of the seller. Product revenue is recognized as system revenues on the statement of operations.

 

v) Services Revenue

The Company recognizes service revenue in accordance with ASC Topic 605-20, “Services”.  The scope of services is set forth in the contractual arrangements.  These service contracts can be time and materials based contracts that range from one year to five years in length. Revenues from these services are recognized at the time such services are performed. The Company also enters into contracts that are primarily fixed fee arrangement. In such cases, the proportional performance method is applied to recognize revenues.

 

Multiple-Element Arrangements

The Company enters into revenue arrangements that may consist of multiple deliverables of its product and service offerings. The Company’s typical multiple-element arrangements involve: (i) software with maintenance services, and (ii) projects with maintenance service and extended warranties.

 

For the Company’s arrangements involving multiple deliverables, the consideration from the arrangement is allocated to each respective element based on its relative selling price, using VSOE. In certain limited instances when the Company is unable to establish the selling price using VSOE, the Company attempts to establish the selling price of each element based on acceptable third-party evidence of selling price (“TPE”); however, the Company is generally unable to reliably determine the selling prices of similar competitor products and services on a stand-alone basis. In these instances, the Company uses BESP in its allocation of arrangement consideration, where permitted. The objective of BESP is to determine the price at which the Company would transact a sale if the product or service was sold on a stand-alone basis.

 

If the Company is not able to determine VSOE for all of the deliverables of the arrangement, but is able to obtain VSOE for all undelivered elements, revenue is allocated using the residual method. Under the residual method, the amount of revenue allocated to delivered elements equals the total arrangement consideration, less the aggregate fair value of any undelivered elements.

 

If VSOE of any undelivered software element does not exist, revenue from the entire arrangement is deferred and recognized at the earlier of: (i) delivery of those elements for which VSOE did not exist; or (ii) when VSOE can be established.

 

 

19

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

The Company determines BESP for a product or service by considering multiple factors including, but not limited to, historical pricing practices for similar offerings, market conditions, competitive landscape, internal costs, gross margin objectives and pricing practices. The determination of BESP is made through consultation with, and formal approval by, the Company’s management, taking into consideration the Company’s marketing strategy. The Company regularly reviews VSOE, TPE and BESP.

 

Research and Development (“R&D”)

Research costs are charged to expense in the periods in which they are incurred. Software development costs are deferred and amortized when technological feasibility has been established, or otherwise are expensed as incurred.

 

Warranties

The Company records the estimated costs of product warranties at the time revenue is recognized. Warranty obligation arises from the Company having to replace goods and/or services that have failed to meet required customer specifications due to breakdown or error related to product or workmanship. The Company’s warranty obligation is affected by product failure rates, differences in warranty periods, regulatory developments with respect to warranty obligations in the countries in which the Company carries on business, freight expense, and material usage and other related repair costs.

 

The Company’s estimates of costs are based upon historical experience and expectations of future return rates and unit warranty repair costs. If the Company experiences increased or decreased warranty activity, or increased or decreased costs associated with servicing those obligations, revisions to the estimated warranty liability would be recognized in the reporting period when such revisions are made.

 

Advertising Costs

The Company expenses all advertising costs as incurred. These costs are included in selling, general and administrative costs.

 

Financing Costs

Financing costs are comprised of borrowing cost to the extent applicable, foreign currency gains and losses on the translation of foreign-denominated borrowings, unwinding of the discount on provisions, changes in the fair value of financial assets and financial liabilities at fair value through profit or loss, gains and losses on hedging instruments recognized through profit and loss, if any.

 

Leases

Operating lease payments are recognized as selling, general and administrative expenses on a straight‑line basis over the lease term.

 

If lease incentives are received to enter into operating leases, such incentives are recognized as a liability. The aggregate benefit of incentives is recognized as a reduction of rental expense on a straight‑line basis, except where another systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

 

Computation of Earnings (Loss) Per Share

Basic earnings/loss per share is computed using the weighted average number of common shares outstanding during the year. Diluted earnings/loss per share are computed using the treasury stock method.

 

 

20

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

Business Segment Information

ASC Topic 280, “Segment Reporting” (Topic 280), establishes standards for reporting, by public business enterprises, information about operating segments, products and services, geographic areas, and major customers. The method of determining what information, under Topic 280, to report is based on the way that an entity organizes operating segments for making operational decisions and how the entity’s management and chief operating decision maker assess an entity’s financial performance.

 

Income Taxes, Deferred Taxes and Investment Tax Credits

The Company uses the liability method of accounting for income taxes. Deferred income tax assets and liabilities are determined based on the difference between the accounting and tax bases of the assets and liabilities and measured using the enacted tax rates that are expected to be in effect when the differences are estimated to be reversed. In assessing the realizability of deferred income tax assets, management considers whether it is more likely than not that some portion or all of the deferred income tax assets will not be realized. The realization of deferred income tax assets is dependent upon the generation of sufficient future taxable income during the periods prior to the expiration of the associated tax attributes.

 

The Company is also engaged in scientific research and experimental development giving rise to investment tax credits that may be available to reduce future taxes payable in certain jurisdictions. In calculating income taxes and investment tax credits, consideration is given to factors such as current and future tax rates in the different jurisdictions, non-deductible expenses, qualifying expenditures and changes in tax law. In addition, management makes judgments on the ability of the Company to realize deferred taxes and investment tax credits reported as assets based on their estimations of amounts and timing of future taxable income and future cash flows in the related jurisdiction.

 

Future Accounting Pronouncements

 

Financial Instruments

In January 2016, the FASB issued ASU 2016-01 “Financial Instruments - Overall (Topic 825): Recognition and Measurement of Financial Assets and Financial Liabilities” (ASU 2016-01). This update requires that all equity investments be measured at fair value with changes in the fair value recognized through net income (other than those accounted for under the equity method of accounting or those that result in consolidation of the investee). This update also requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments. Additionally, this update eliminates the requirement to disclose the fair value of financial instruments measured at amortized cost for entities that are not public business entities and eliminates the requirement to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet for public entities. The guidance is effective for interim and annual periods beginning after December 15, 2017, with early adoption permitted for certain requirements. The Company is currently assessing the impact of this new standard.

 

Leases

In February 2016, the FASB issued ASU 2016-2, “Leases”. The amendments in this update would require companies and other organizations to include lease obligations in their balance sheets, including a dual approach for lessee accounting under which a lessee would account for leases as finance leases or operating leases. Both finance leases and operating leases will result in the lessee recognizing a right-of-use (“ROU”) asset and a corresponding lease liability. For finance leases the lessee would recognize

 

21

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

interest expense and amortization of the ROU asset, and for operating leases, the lessee would recognize a straight-line total lease expense. The guidance is effective for interim and annual periods beginning after December 15, 2018. Early adoption is permitted. The Company is currently assessing the impact of this new standard.

 

Credit Losses on Financial Instruments

In June 2016, FASB issued Accounting Standards Update (ASU) 2016-13 “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (ASU 2016-13), which requires measurement and recognition of expected credit losses for financial assets held. ASU 2016-13 is effective for the Company in the first quarter of its fiscal year ending June 30, 2021, with earlier adoption permitted beginning in the first quarter of its fiscal year ending June 30, 2020. The Company is currently assessing the impact of this new standard.

 

Statement of Cash Flows

In August 2016, FASB issued Accounting Standard Update 2016-15, “Statement of Cash Flows (Topic 230)”, a consensus of the FASB’s Emerging Issues Task Force. The new guidance is intended to reduce diversity in practice in how certain transactions are classified in the statement of cash flows. For public business entities, the standard is effective for financial statements issued for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. Early adoption is permitted, provided that all of the amendments are adopted in the same period. The guidance requires application using a retrospective transition method. The Company is currently assessing the impact of this new standard.

 

Goodwill Impairment

In January 2017, the FASB issued ASU 2017-04 “Intangibles-Goodwill and Other-Simplifying the Test for Goodwill Impairment” to simplify how an entity is required to test for goodwill impairment. As a result, an entity will perform its goodwill impairment test by comparing the carrying value of a reporting unit against the fair value and will record an impairment for the amount that the carrying value of a reporting unit exceeds the fair value. The ASU is effective for the Company for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted on January 1, 2017. The Company is currently assessing the impact of this new standard.

 

Business Combinations

In January 2017, the FASB issued a new accounting standard update on the topic of business combinations. The amendments in this update clarify the definition of a business with the object of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The guidance is effective for interim and annual periods beginning after December 15, 2017. Early adoption is permitted. The Company is currently assessing the impact of this new standard.

 

Supplemental Information on Adoption of ASC 606

 

In May 2014, the FASB issued ASU No. 2014-09, "Revenue from Contracts with Customers" (“ASU 2014-09”), which provides guidance for revenue recognition. ASU 2014-09 affects any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets and supersedes the revenue recognition requirements in Topic 605, “Revenue Recognition,” and most industry-specific guidance. This ASU also supersedes some cost guidance included in Subtopic 605-35, “Revenue Recognition-Construction-Type and Production-Type Contracts.” The core principle of ASU 2014-09 is that a company will recognize revenue when it transfers promised

 

22

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

goods or services to customers in an amount that reflects the consideration to which a company expects to be entitled in exchange for those goods or services. In doing so, companies will need to use more judgment and make more estimates than under today’s guidance, including identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. The FASB has further clarified this new guidance for revenue recognition by issuing ASU No. 2016-08 (principal versus agent considerations), ASU No. 2016-10 (identifying performance obligations and licensing), ASU No. 2016-12 (narrow-scope improvements and practical expedients), and ASU No. 2016-20 (technical corrections and improvements to Topic 606). The standard, ASC 606, also requires disclosure of the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers.

 

The guidance permits two methods of adoption:  retrospectively to each prior reporting period presented (full retrospective method), or retrospectively with the cumulative effect of initially applying the guidance recognized at the date of initial application (the modified retrospective method).  The Company is adopting the new standard as of January 1, 2018 using the modified retrospective transition method under which the Company will record a cumulative-effect adjustment to the opening balance of retained earnings on January 1, 2018 determined on the basis of the impact of the new standard on those contracts that are not completed as of January 1, 2018.  The Company is in the process of identifying and implementing appropriate changes to the business policies, processes and controls necessary to support the adoption, recognition and disclosures under the new standard.

 

With respect to its Technology segment, under the existing standard, licensing companies report revenue from per-unit royalty based arrangements one quarter in arrears. Under the new guidance, the Company will be expected to estimate per-unit royalty-based revenue. The Company also expects the standard to have a significant impact on the timing of revenue recognition associated with its fixed fee arrangements where under the new standard, the Company would recognize revenues at the time of signing a license agreement rather than over the period of periodic payments.

 

With respect to its Mobility segment, the Company expects that for the majority of its long-term contracts it will continue to recognize revenue and earnings over time as the work progresses because of the continuous transfer of control to the customer, using an input measure (e.g. costs incurred to date compared to total estimated costs to complete) to reflect progress. The adoption of this standard will impact revenue recognition in relation to the allocation of contract revenues between installations and maintenance agreements on some long-term fixed price contracts.   With respect to its Factory segment, the Company is still evaluating the impact of the adoption of this new accounting standard.

 

Despite these variabilities, cash flows generated from each contract will remain unchanged.  On the Consolidated Balance Sheet, contracts will continue to be reported in a net contract asset (unbilled revenue) or contract liability (deferred revenue) position on a contract by contract basis.


 

23

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

3.  BUSINESS COMBINATIONS

 

The Company’s acquisitions have been accounted for using the purchase method of accounting and the acquired companies’ results have been included in the accompanying consolidated financial statements from the dates of the acquisitions.

 

Acquisition of VIZIYA

 

On May 4, 2017, the Company acquired 100% of the outstanding shares of VIZIYA and its related entities, a privately-held software and services provider to multi-national companies. VIZIYA develops enterprise asset management software solutions to enhance enterprise resource planning-based asset maintenance systems. The Company incurred transaction costs of $781 in connection with this acquisition which is recorded in Special charges.

 

The purchase price was $25,633, net of cash acquired which included contingent consideration of $6,450. The contingent consideration relates to share and cash payments which will be made if certain earning targets are met by 2019. The fair value estimate for contingent considerations was determined using a Monte Carlo simulation based on the contractual terms of the instruments and risk-neutral valuation framework. 10,000 Monte Carlo simulations were used for the analysis and the fair value of the payout is the average of these simulation outcomes. On December 31, 2017, the Company updated its estimate, using this same model, with the most current information available. The fair value estimate was reduced to $4,474 resulting in a contingent consideration adjustment of $1,976 which is recorded in Special charges.

 

In connection with this acquisition, the Company issued 405,268 common shares with an aggregate value of $662 as of the closing date as partial consideration.  The remainder of the purchase price was funded with the Company’s cash reserves.


 

24

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

The following table summarizes the fair value allocations of assets acquired and liabilities assumed as a part of this acquisition:

 

Fair Value

 

Cash

$

56

 

Property, plant and equipment

 

305

 

Prepaid expenses

 

234

 

Trade and other receivables

 

2,721

 

Intangible assets

 

 

 

     Developed software

 

10,000

 

     Customer relationships

 

5,800

 

     Brand

 

1,400

 

Goodwill

 

12,680

 

Accounts payable

 

(286

)

Accrued liabilities and other

 

(555

)

Income taxes payable

 

(216

)

Deferred revenue

 

(1,573

)

HST/ GST payable

 

(18

)

Long-term debt

 

(63

)

Deferred tax liabilities

 

(4,796

)

Net assets acquired

$

25,689

 

 

 

 

 

Cash paid on closing

$

17,675

 

Shares issued

 

662

 

Fair value of contingent share considerations

 

2,650

 

Fair value of contingent cash considerations

 

3,800

 

Shareholder loan repaid

 

902

 

Total considerations transferred

$

25,689

 

 

Developed software is amortized over five years and customer relationships and brand are amortized over a seven year period.

 

Expected future amortization is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relationships

and Brand

 

 

Developed software

 

 

Total

 

2018

 

$

1,029

 

 

$

2,000

 

 

$

3,029

 

2019

 

 

1,029

 

 

 

2,000

 

 

 

3,029

 

2020

 

 

1,029

 

 

 

2,000

 

 

 

3,029

 

2021

 

 

1,029

 

 

 

2,000

 

 

 

3,029

 

2022

 

 

1,029

 

 

 

667

 

 

 

1,696

 

Thereafter

 

 

1,369

 

 

 

-

 

 

 

1,369

 

 

 

$

6,514

 

 

$

8,667

 

 

$

15,181

 

 

Goodwill of $12,680 was recognized in the Factory segment as a result of this acquisition, which is not deductible for tax purposes. The goodwill is due to expected synergies from combining the businesses.

 

 

25

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

Revenue from this acquisition since the date of acquisition to December 31, 2017 was $7,043 and net loss was $687.

 

Acquisition of IRD

 

On June 1, 2017, the Company acquired 100% of the outstanding shares of IRD, a publicly-held provider of highway traffic management services, operating internationally in the Intelligent Transportation Systems (“ITS”) industry. IRD specializes in advanced traffic control, weight enforcement, bridge protection, and toll management technologies. The Company incurred transaction costs of $901 in connection with this acquisition which is recorded in Special charges.

 

The purchase price was $47,782 net of cash acquired, and was funded with the Company’s cash reserves.

The following table summarizes the fair value allocations of assets acquired and liabilities assumed as a part of this acquisition:

 

Fair Value

 

Cash

$

2,078

 

Accounts receivable and other receivables

 

8,447

 

Embedded derivatives

 

52

 

Work in progress - unbilled revenue

 

4,711

 

Income taxes receivables

 

288

 

Inventory

 

5,883

 

Prepaid and other assets

 

1,977

 

Investment tax credits

 

670

 

Deferred tax asset

 

1,361

 

Property, plant and equipment

 

2,672

 

Intangible assets

 

 

 

     Customer relationships

 

8,100

 

     Developed software

 

7,400

 

     Brand

 

5,900

 

     Backlog

 

1,300

 

Goodwill

 

15,820

 

Investment - XPCT

 

3,036

 

Bank indebtedness

 

(2,182

)

Current portion of long term debt

 

(95

)

Long-term debt

 

(333

)

Accounts payable and accrued liabilities

 

(6,277

)

Deferred revenue - short term

 

(4,337

)

Deferred revenue - long term

 

(465

)

Income taxes

 

(29

)

Deferred tax liability

 

(6,117

)

Net assets acquired

$

49,860

 

 

 

 

 

Cash paid on closing

$

47,209

 

Cash out considerations

 

2,651

 

Total considerations transferred

$

49,860

 

 

Customer relationships, brand and backlog are amortized over a period of seven years and developed software over five years.

 

26

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

Expected future amortization related to this business acquisition is as follows:

 

 

Customer relationships, Brand and Backlog

 

 

Developed software

 

 

Total

 

2018

 

$

2,310

 

 

$

1,495

 

 

$

3,805

 

2019

 

 

2,310

 

 

 

1,495

 

 

 

3,805

 

2020

 

 

2,310

 

 

 

1,495

 

 

 

3,805

 

2021

 

 

2,310

 

 

 

1,495

 

 

 

3,805

 

2022

 

 

2,310

 

 

 

622

 

 

 

2,932

 

Thereafter

 

 

3,276

 

 

 

-

 

 

 

3,276

 

 

 

$

14,826

 

 

$

6,602

 

 

$

21,428

 

 

Goodwill recorded initially at $15,820 in the Mobility segment was recognized as a result of this acquisition, which is not deductible for tax purposes. The goodwill is due to expected synergies from combining the businesses.

 

The intangible assets and goodwill are subject to revaluation at the prevailing exchange rate at each quarter end.

 

Revenue from this acquisition since the date of acquisition to December 31, 2017, excluding iCOMS, has been $25,834 and net loss was $1,259.

 

Acquisition of iCOMS

 

On July 18, 2017, the Company acquired 100% of the outstanding shares of iCOMS, a privately-held provider of traffic products and services.  iCOMS is located in Brussels, Belgium and specializes in the design and manufacture of radar microwave detectors and equipment for the ITS market.  iCOMS is integrated into the Company’s wholly-owned subsidiary, IRD and forms part of the Mobility Business Segment.  The Company incurred transaction costs of $41 in connection with this acquisition which is recorded in selling, general, and administrative expenses.

 

The purchase price of $1,184 was funded by a CAD $1,500 term loan through HSBC Bank Canada.

 

The following table summarizes the fair value allocations of assets acquired and liabilities assumed as a part of this acquisition:

 

 

 

27

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

 

Fair Value

 

Cash

$

72

 

Accounts receivable

 

413

 

Other receivables

 

77

 

Inventory

 

459

 

Prepaid and other assets

 

19

 

Property, plant and equipment

 

24

 

Investment tax credits

 

563

 

Intangible assets

 

 

 

     Customer relationships

 

254

 

     Developed software

 

251

 

Goodwill

 

246

 

Bank indebtedness

 

(32

)

Accounts payable and accrued liabilities

 

(532

)

Long term debt

 

(458

)

Deferred tax liability

 

(172

)

Net assets acquired

$

1,184

 

 

 

 

 

Cash paid on closing

$

865

 

Shareholder loan

 

319

 

Total considerations paid

$

1,184

 

 

Customer relationships are amortized over a period of seven years and developed software over five years.

 

Expected future amortization related to this business acquisition is as follows:

 

 

Customer relationships, Brand and Backlog

 

 

Developed software

 

 

Total

 

2018

 

$

38

 

 

$

52

 

 

$

90

 

2019

 

 

38

 

 

 

52

 

 

 

90

 

2020

 

 

38

 

 

 

52

 

 

 

90

 

2021

 

 

38

 

 

 

52

 

 

 

90

 

2022

 

 

38

 

 

 

17

 

 

 

55

 

Thereafter

 

 

45

 

 

 

-

 

 

 

45

 

 

 

$

235

 

 

$

225

 

 

$

460

 

 

Goodwill of $246 was recognized in the Mobility segment as a result of this acquisition, which is not deductible for tax purposes. The goodwill is due to expected synergies from combining the businesses.

 

Revenue from this acquisition since the date of acquisition to December 31, 2017 was $1,189 and the net loss was $100.

 

Quarterhill Pro forma Information

 

If these acquisitions had been completed as of January 1, 2016 Quarterhill’s unaudited pro forma revenue for the year ended December 31, 2017 would have been $157,722 (2016 - $153,782) and unaudited pro forma net income for the year ended December 31, 2017 would have been $9,615 (2016 - $5,926).

 

28

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

These pro forma results have been calculated after applying Quarterhill’s accounting policies and adjusting the results of the acquired companies to reflect the additional depreciation and amortization that would have been charged assuming the fair value adjustments to property, plant and equipment, intangible assets, inventories, and deferred revenue.  Net income was also adjusted for interest costs relating to the term loan used to finance the iCOMS acquisition.

 

Pro forma 2017 net income was adjusted to exclude $1,723 of acquisition costs incurred in 2017.  2016 pro forma net income was adjusted to include these charges.

 

Pro forma financial information is not necessarily indicative of the Company’s actual results of operations if the acquisitions had been completed at the date indicated nor is it necessarily an indication of future operating results. Amounts do not include any operating efficiencies or cost savings that Quarterhill believes are achievable.

 

4.  FINANCIAL INSTRUMENTS

 

The following table presents the fair values of financial instruments recorded at fair value across the levels of the fair value hierarchy. The table does not include assets and liabilities that are not considered financial instruments.

 

 

 

 

 

 

As at December 31, 2017

 

 

As at December 31, 2016

 

 

 

Hierarchy Level

 

 

Carrying Amount

 

 

Fair Value

 

 

Carrying Amount

 

 

Fair Value

 

Cash and cash equivalents

 

 

1

 

 

$

81,818

 

 

$

81,818

 

 

$

106,553

 

 

$

106,553

 

Short-term investments

 

 

1

 

 

 

1,236

 

 

 

1,236

 

 

 

1,154

 

 

 

1,154

 

Restricted short-term investments

 

 

1

 

 

 

3,500

 

 

 

3,500

 

 

 

-

 

 

 

-

 

Loan receivable

 

 

2

 

 

 

-

 

 

 

-

 

 

 

1,766

 

 

 

1,766

 

Derivative financial instrument

 

 

2

 

 

 

13

 

 

 

13

 

 

 

-

 

 

 

-

 

Long-term debt

 

 

2

 

 

 

516

 

 

 

516

 

 

 

-

 

 

 

-

 

Contingent considerations

 

 

3

 

 

 

4,474

 

 

 

4,474

 

 

 

-

 

 

 

-

 

Patent finance obligations

 

 

3

 

 

 

4,090

 

 

 

4,090

 

 

 

23,147

 

 

 

23,147

 

 

Derivatives consists of the embedded derivative portion of the unearned revenue of U.S. dollar denominated sales contracts in its Chilean and Mexican subsidiaries and foreign exchange forward contracts. The fair value of embedded derivatives is measured using a market approach, based on the difference between quoted forward exchange rates as of the contract date and quoted forward exchange rates as of the reporting date. The fair value of forward exchange contracts is determined using quoted forward exchange rates at the reporting date.  Accounts receivable, unbilled revenue, accounts payable and accrued liabilites, and deferred revenue are recorded at fair value.

5.  INVENTORIES

 

Inventories were acquired in the current year through the acquisition of IRD on June 1, 2017 and consist of the following at December 31, 2017:

 

29

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

 

 

December 31,

 

As at

 

2017

 

Raw materials

 

$

492

 

Original equipment manufacturer materials

 

 

2,536

 

Work in process

 

 

900

 

Finished goods

 

 

1,155

 

 

 

$

5,083

 

 

For the year ended December 31, 2017, the Company recorded non-cash, pretax charges of $34 relating to the write down of inventory.

6.  INVESTMENT IN JOINT VENTURE

 

XPCT is a joint venture in China in which the Company’s subsidiary IRD holds a 50% interest. XPCT has two business divisions providing products and services to both the ITS industry and construction equipment manufacturers.

 

IRD had sales to XPCT of $nil during the year ended December 31, 2017. At December 31, 2017 accounts receivable from XPCT was $11.

 

 

 

 

 

 

As at December 31, 2017

 

Carrying value, beginning of the year

$

-

 

Acquisition through business combination (Note 3)

 

3,036

 

Currency gain on financial statement translation

 

133

 

Company's share of earnings

 

390

 

Dividend received

 

(176

)

Carrying value, end of year

$

3,383

 

 

The Company’s ownership interest comprises a 50% share of net assets and net earnings of XPCT as well as purchase price adjustments to allocate fair values assigned to certain assets and liabilities at the time of acquisition. Summary financial information for XPCT is as follows:

 

30

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

 

As at December 31, 2017

 

Cash

$

485

 

Other current assets

 

7,233

 

Non-current assets

 

1,842

 

Current liabilities

 

 

 

  Trade and other

 

(1,983

)

  Short term loans

 

(1,916

)

Non-current liabilities

 

(44

)

Fair value adjustment to net assets upon acquisition

 

(2,234

)

Net assets

$

3,383

 

 

Year Ended December 31, 2017

 

Revenue

$

4,153

 

Cost of sales

 

3,171

 

Depreciation and amortization

23

 

Finance costs

 

57

 

Administrative expenses

448

 

Earnings before income taxes

 

454

 

Income taxes

64

 

 

$

390

 

 

As at December 31, 2017, IRD has an outstanding loan guarantee in the amount of 7.5 million yuan (approximately $1.2 million) for 50% of a bank loan to XPCT representing IRD’s proportionate interest in this entity.

7.  LOAN RECEIVABLE

 

On October 19, 2012, the Company advanced a term loan facility in the amount of $1,000. The loan bore interest at 15% per annum, compounded annually with a maturity date of October 18, 2017 at which time the outstanding principal and accrued interest were to be fully repaid. The term loan facility was collateralized by a general security agreement.

 

The Company received payment of the term loan facility in the amount of $1,000. In consideration for payment of the principal, the Company did not pursue the interest receivable due on this facility, and recognized a loss on settlement of $918.

 

The carrying value of the term loan facility is as follows:

 

 

 

 

 

 

 

 

 

As at

 

December 31, 2017

 

 

December 31, 2016

 

15% Term loan facility

 

$

-

 

 

$

1,000

 

Unamortized discount

 

 

-

 

 

 

(36

)

Accrued interest

 

 

-

 

 

 

802

 

Net carrying amount

 

$

-

 

 

$

1,766

 

 

 

31

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

8.  PROPERTY, PLANT AND EQUIPMENT

 

 

Leasehold improvements

 

 

Computer equipment and software

 

 

Furniture and Fixture

 

 

Machinery & Equipment

 

 

Land and building

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2015

 

$

1,373

 

 

$

2,092

 

 

$

872

 

 

$

-

 

 

$

-

 

 

$

4,337

 

Additions

 

 

-

 

 

 

10

 

 

 

38

 

 

 

-

 

 

 

-

 

 

 

48

 

Disposals

 

 

-

 

 

 

-

 

 

 

(414

)

 

 

-

 

 

 

-

 

 

 

(414

)

Balance, December 31, 2016

 

 

1,373

 

 

 

2,102

 

 

 

496

 

 

 

-

 

 

 

-

 

 

 

3,971

 

Acquisition through business combination (note 3)

 

 

184

 

 

 

354

 

 

 

70

 

 

 

1,848

 

 

 

535

 

 

 

2,991

 

Additions

 

 

19

 

 

 

173

 

 

 

6

 

 

 

201

 

 

 

-

 

 

 

399

 

Disposals

 

 

-

 

 

 

(6

)

 

 

-

 

 

 

(110

)

 

 

-

 

 

 

(116

)

Foreign currency translation

 

 

13

 

 

 

24

 

 

 

5

 

 

 

149

 

 

 

45

 

 

 

236

 

Balance, December 31, 2017

 

$

1,589

 

 

$

2,647

 

 

$

577

 

 

$

2,088

 

 

$

580

 

 

$

7,481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2015

 

$

322

 

 

$

1,843

 

 

$

558

 

 

$

-

 

 

$

-

 

 

$

2,723

 

Depreciation

 

 

139

 

 

 

39

 

 

 

231

 

 

 

-

 

 

 

-

 

 

 

409

 

Disposals

 

 

-

 

 

 

-

 

 

 

(401

)

 

 

-

 

 

 

-

 

 

 

(401

)

Balance, December 31, 2016

 

 

461

 

 

 

1,882

 

 

 

388

 

 

 

-

 

 

 

-

 

 

 

2,731

 

Depreciation

 

 

166

 

 

 

361

 

 

 

85

 

 

 

436

 

 

 

9

 

 

 

1,057

 

Disposals

 

 

-

 

 

 

(5

)

 

 

-

 

 

 

(105

)

 

 

-

 

 

 

(110

)

Foreign currency translation

 

 

-

 

 

 

(1

)

 

 

-

 

 

 

3

 

 

 

-

 

 

 

2

 

Balance, December 31, 2017

 

$

627

 

 

$

2,237

 

 

$

473

 

 

$

334

 

 

$

9

 

 

$

3,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Book Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2015

 

$

1,051

 

 

$

249

 

 

$

314

 

 

$

-

 

 

$

-

 

 

$

1,614

 

Balance, December 31, 2016

 

$

912

 

 

$

220

 

 

$

108

 

 

$

-

 

 

$

-

 

 

$

1,240

 

Balance, December 31, 2017

 

$

962

 

 

$

410

 

 

$

104

 

 

$

1,754

 

 

$

571

 

 

$

3,801

 

 

Property, plant and equipment cost and accumulated depreciation have been reduced for assets that have been retired during the year ended December 31, 2017.   The Company recognized $nil impairment during the year ended December 31, 2017 (2016 - $nil).


 

32

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

9. INTANGIBLE ASSETS

 

 

 

Patents

 

 

Developed software

 

 

Customer relationships, Brand and Backlog

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2015

 

$

357,059

 

 

$

-

 

 

$

-

 

 

$

357,059

 

Additions

 

 

1,660

 

 

 

-

 

 

 

-

 

 

 

1,660

 

Disposals

 

 

(13,116

)

 

 

-

 

 

 

-

 

 

 

(13,116

)

Balance, December 31, 2016

 

 

345,603

 

 

 

-

 

 

 

-

 

 

 

345,603

 

Acquisition through business combination (note 3)

 

 

-

 

 

 

17,652

 

 

 

22,501

 

 

 

40,153

 

Additions

 

 

150

 

 

 

-

 

 

 

-

 

 

 

150

 

Disposals

 

 

(35,245

)

 

 

-

 

 

 

-

 

 

 

(35,245

)

Foreign currency translation

 

 

-

 

 

 

576

 

 

 

1,430

 

 

 

2,006

 

Balance, December 31, 2017

 

$

310,508

 

 

$

18,228

 

 

$

23,931

 

 

$

352,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Amortization and Impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2015

 

$

201,846

 

 

$

-

 

 

$

-

 

 

$

201,846

 

Amortization

 

 

33,522

 

 

 

-

 

 

 

-

 

 

 

33,522

 

Disposals

 

 

(13,116

)

 

 

-

 

 

 

-

 

 

 

(13,116

)

Balance, December 31, 2016

 

 

222,252

 

 

 

-

 

 

 

-

 

 

 

222,252

 

Amortization

 

 

20,112

 

 

 

2,249

 

 

 

2,062

 

 

 

24,423

 

Impairment

 

 

4,350

 

 

 

-

 

 

 

-

 

 

 

4,350

 

Disposals

 

 

(13,329

)

 

 

-

 

 

 

-

 

 

 

(13,329

)

Foreign currency translation

 

 

-

 

 

 

12

 

 

 

15

 

 

 

27

 

Balance, December 31, 2017

 

$

233,385

 

 

$

2,261

 

 

$

2,077

 

 

$

237,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Book Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2015

 

$

155,213

 

 

$

-

 

 

$

-

 

 

$

155,213

 

Balance, December 31, 2016

 

$

123,351

 

 

$

-

 

 

$

-

 

 

$

123,351

 

Balance, December 31, 2017

 

$

77,123

 

 

$

15,967

 

 

$

21,854

 

 

$

114,944

 

 

The estimated future amortization expense of intangibles as at December 31, 2017 is as follows:

 

As at December 31, 2017

 

 

 

Patents

 

 

Acquired

 

2018

 

 

 

$

18,663

 

 

$

6,924

 

2019

 

 

 

 

13,922

 

 

 

6,924

 

2020

 

 

 

 

10,399

 

 

 

6,924

 

2021

 

 

 

 

9,661

 

 

 

6,924

 

2022

 

 

 

 

9,493

 

 

 

4,683

 

 

 

 

 

$

62,138

 

 

$

32,379

 

 

During the year, the Company disposed of certain patent license rights and patents that were deemed non-core to the continuing licensing programs the Company is currently pursuing.

 

33

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

10. GOODWILL

 

The changes in the carrying amount of goodwill by reporting units are presented in the table below:

 

 

 

Technology

 

 

 

 

Mobility

 

 

 

 

Factory

 

 

Total

 

Balance at December 31, 2016

 

$

12,623

 

 

 

 

$

-

 

 

 

 

$

-

 

 

$

12,623

 

Business acquisitions (Note 3)

 

 

-

 

 

 

 

 

16,068

 

 

 

 

 

12,680

 

 

 

28,748

 

Currency translations

 

 

-

 

 

 

 

 

1,216

 

 

 

 

 

-

 

 

 

1,216

 

Balance at December 31, 2017

 

$

12,623

 

 

 

 

$

17,284

 

 

 

 

$

12,680

 

 

$

42,587

 

 

Goodwill recognized during the year ended December 31, 2017 totaled $30.0 million and related to the IRD, iCOMS, and VIZIYA acquisitions. Goodwill recognized during the year ended December 31, 2016 was $nil. See Note 3, Business Combinations.

 

In accordance with the FASB guidance related to goodwill and other intangible assets, the Company is required to assess the carrying amount of its goodwill for potential impairment annually or more frequently if events or a change in circumstances indicate that impairment may have occurred. The Company conducts its annual impairment test as at December 31 of each fiscal year. The reportable segments are also representative of the reporting units for purposes of its goodwill impairment testing. The Company has determined there have been no indicators of impairment during the year ended December 31, 2017.

11. PATENT FINANCE OBLIGATIONS

 

On June 18, 2014, the Company acquired the right to license certain patents, the consideration for which was to be fully paid on or before June 18, 2023; however; the timing of the payments was subject to the Company entering into certain future license agreements with third-parties. The Company set up the liability based on its expected payment schedule using a discount rate of 6.0%. The discount rate was an estimate of a risk-adjusted rate giving consideration to rates for revolving debt with no fixed payments. This specific patent obligation was retired as part of a license deal that was concluded during the third quarter of 2017.

 

On September 13, 2014, the Company acquired certain patents and entered into a licensing agreement with the same counter-party. The obligation was based on the quarterly payment stream of $1,389 using a discount rate of 4.5%. The discount rate is an estimate of a risk-adjusted rate giving consideration to rates for secured term debt with fixed payments over a five-year term.  As at December 31, 2017 the current and long-term portions of this obligation are $4,090 and $nil, respectively.

 


 

34

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

The current and long-term portions of these obligations are reflected as follows:

 

 

 

Gross

 

 

Unamortized Discount

 

 

Net

Carrying Amount

 

As at December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Patent finance obligation, due

   August 18, 2018

 

 

4,167

 

 

 

(77

)

 

 

4,090

 

Current portion

 

 

 

 

 

 

 

 

 

 

(4,090

)

 

 

 

 

 

 

 

 

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

Unamortized Discount

 

 

Net

Carrying Amount

 

As at December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Patent rights finance obligation, due

   June 18, 2023

 

$

14,000

 

 

$

(185

)

 

$

13,815

 

Patent finance obligation, due

   August 18, 2018

 

 

9,722

 

 

 

(390

)

 

 

9,332

 

Long term portion

 

 

23,722

 

 

 

(575

)

 

 

23,147

 

Current portion

 

 

 

 

 

 

 

 

 

 

(10,372

)

 

 

 

 

 

 

 

 

 

 

$

12,775

 

 

12. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

 

 

 

December 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

Trade payables

 

$

3,356

 

 

$

913

 

Accrued compensation

 

 

5,876

 

 

 

6,099

 

Accrued litigation costs

 

 

916

 

 

 

151

 

Dividends

 

 

1,182

 

 

 

1,102

 

Success fee obligation - current portion

 

 

47

 

 

 

585

 

Accrued contingent partner payments & legal fees

 

 

5,133

 

 

 

4,077

 

Patent acquisition liability

 

 

-

 

 

 

1,000

 

Project losses

 

 

463

 

 

 

-

 

Accrued other

 

 

3,514

 

 

 

1,718

 

 

 

$

20,487

 

 

$

15,645

 

 


 

35

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

13. BANK INDEBTEDNESS

 

The following bank indebtedness was acquired as a result of the acquisitions of IRD, iCOMS and VIZIYA, see Note 3 for details:

 

 

December 31,

 

 

December 31,

 

As at

 

2017

 

 

2016

 

Revolving credit facility of $7.0 million authorized and secured by a general security agreement:

 

 

 

 

 

 

 

 

HSBC Bank Canada - Borrowing in Canadian dollars with interest at bank prime plus 1.5% (effective rate at December 31, 2017 of 4.7% (2016 - nil%))

 

$

1,723

 

 

$

-

 

HSBC Bank Canada demand term loan in Canadian dollars, repayable in quarterly installments of CDN$32 with interest at bank prime plus 0.5%. Due September 30, 2021

 

 

410

 

 

 

-

 

HSBC Bank Canada demand term loan in Canadian dollars, repayable in quarterly installments of CDN$75 with interest at bank prime plus 0.5%. Due May 31, 2022

 

 

1,076

 

 

 

-

 

TD Canada Trust - Borrowing in Canadian dollars with interest at bank prime plus 2.0%

 

 

329

 

 

 

-

 

ING Bank, Euro revolving credit facility, interest at 3 month Euribor rate plus 2.65% (effective rate at December 31, 2017 of 2.32% (2016 - nil%))

 

 

30

 

 

 

-

 

 

 

$

3,568

 

 

$

-

 

 

The HSBC Bank Canada credit facility may be borrowed by way of banker’s acceptances at prevailing market rates to a maximum of CDN $9.5 million or by way of U.S. dollar advances to a maximum of $7.0 million. Borrowings on this facility are restricted to the lesser of $7.0 million and the margin total on the following assets in Canada and the U.S., 90% of secured and government accounts receivable less than 120 days and 50% of inventory to a maximum of $2.3 million. As at December 31, 2017 approximately $5.8 million was available to be drawn.

 

The Company’s credit facility and demand term loans with HSBC Bank Canada are secured by a general security agreement on the assets of IRD held in Canada with a carrying value at December 31, 2017 of $20.1 million. In addition, IRD’s subsidiaries in the United States, Chile and India have provided corporate guarantees as security and the demand term loan is guaranteed by Export Development Canada (“EDC”).

 

The TD Canada Trust credit facility is a revolving credit facility in the amount of CDN $0.5 million and is secured by a general security agreement.

 

The ING Bank credit facility is secured by the assets of iCOMS to a maximum of $188 (Euro 157).  The carrying value of these assets was $1,354 (Euro 1,623) as at December 31, 2017.

 

IRD is subject to covenants on its credit facility and long-term debt with HSBC Bank Canada as follows: current ratio greater than 1.2 to 1 (tested quarterly), debt to tangible net worth less than 2.5 to 1 (tested quarterly) and debt service coverage ratio greater than 1.25 to 1 (tested annually) based on IRD’s financial results. At December 31, 2017, IRD is in compliance with these covenants.

 

 

36

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

IRD’s Chilean subsidiary also maintains a secured line of credit to support performance guarantees required for selected projects. As at December 31, 2017 the dollar value of these performance guarantees totaled $866. IRD has also provided a guarantee, proportionate to its shareholding in XPCT, in the amount of 7.5 million yuan or $1.2 million for 50% of a bank loan to the joint venture.

 

The Company also has a revolving credit facility available in the amount of CDN$8 million or the equivalent in U.S. dollars for general corporate purposes and a further CDN$2 million for foreign exchange facility. Canadian dollar or U.S. dollar amounts advanced under this credit facility are payable on demand and bear interest at the bank’s Canadian prime rate plus 1.0% per annum or U.S. base rate plus 1.0% per annum. Borrowings under this facility are collateralized by a general security agreement over the Company’s cash and cash equivalents, accounts receivable and present and future personal property. As at and during the year ended December 31, 2017, the Company had no borrowings under this facility (2016 –$nil).

 

14. SHARE CAPITAL

a)  Authorized

Unlimited number of common shares.

 

6,350.9 special preferred, redeemable, retractable, non-voting shares.

 

An unlimited number of preferred shares, issuable in series.

 

b)   Issued and Outstanding

The issued and outstanding common shares of Quarterhill, along with equity instruments convertible into common shares, are as follows:

 

 

December 31,

 

 

December 31,

 

As at

 

2017

 

 

2016

 

Common shares

 

 

118,658,249

 

 

 

118,572,181

 

Securities convertible into common shares

 

 

 

 

 

 

 

 

Stock options

 

 

5,339,559

 

 

 

5,985,454

 

Deferred stock units (DSUs)

 

 

228,433

 

 

 

197,367

 

 

 

 

124,226,241

 

 

 

124,755,002

 

 

As at December 31, 2017, no preferred shares or special preferred shares were issued or outstanding (2016 – nil).

 


 

37

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

c)   Common Shares

 

 

Number

 

 

Amount

 

December 31, 2015

 

 

120,842,448

 

 

$

427,781

 

 

 

 

 

 

 

 

 

 

Issued on exercise of stock options

 

 

4,333

 

 

 

11

 

Transfer from additional paid-in capital on exercise of options

 

 

-

 

 

 

6

 

Issued on sale of shares under Employee Share Purchase Plan

 

 

70,600

 

 

 

72

 

Conversion of DSUs to common shares

 

 

53,300

 

 

 

116

 

Repurchased under normal course issuer bid

 

 

(2,398,500

)

 

 

(8,501

)

December 31, 2016

 

 

118,572,181

 

 

$

419,485

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

118,572,181

 

 

$

419,485

 

 

 

 

 

 

 

 

 

 

Issued as purchase consideration in VIZIYA acquisition

 

 

405,268

 

 

 

662

 

Issued on sale of shares under Employee Share Purchase Plan

 

 

60,500

 

 

 

68

 

Conversion of deferred stock units to common shares

 

 

-

 

 

 

-

 

Repurchased under normal course issuer bid

 

 

(379,700

)

 

 

(1,342

)

December 31, 2017

 

 

118,658,249

 

 

$

418,873

 

 

The Company paid quarterly cash dividends as follows:

 

2017

 

 

2016

 

 

 

Per Share

 

 

 

Total

 

 

 

Per Share

 

 

 

Total

 

1st Quarter

Cdn

$

0.0125

 

 

US

$

1,129

 

 

Cdn

$

0.0125

 

 

US

$

1,091

 

2nd Quarter

 

 

0.0125

 

 

 

 

1,105

 

 

 

 

0.0125

 

 

 

 

1,151

 

3rd Quarter

 

 

0.0125

 

 

 

 

1,154

 

 

 

 

0.0125

 

 

 

 

1,153

 

4th Quarter

 

 

0.0125

 

 

 

 

1,175

 

 

 

 

0.0125

 

 

 

 

1,132

 

 

Cdn

$

0.0500

 

 

US

$

4,563

 

 

Cdn

$

0.0500

 

 

US

$

4,527

 

 

 

 

 

The Company declared quarterly dividends as follows:

 

2017

 

 

2016

 

1st Quarter

Cdn

$

0.0125

 

 

Cdn

$

0.0125

 

2nd Quarter

Cdn

$

0.0125

 

 

Cdn

$

0.0125

 

3rd Quarter

Cdn

$

0.0125

 

 

Cdn

$

0.0125

 

4th Quarter

Cdn

$

0.0125

 

 

Cdn

$

0.0125

 

 

On February 10, 2016, the Company received regulatory approval to make a normal course issuer bid (the “2016 NCIB”) through the facilities of the TSX. Under the 2016 NCIB, the Company is permitted to purchase up to 11,762,446 common shares. The 2016 NCIB commenced on February 12, 2016 and expired on February 11, 2017. The Company repurchased 2,398,500 common shares under the 2016 NCIB during the year ended December 31, 2016, for a total cost of $4,225.

 

On February 10, 2017, the Company received regulatory approval to make a normal course issuer bid (the “2017 NCIB”) through the facilities of the TSX. Under the 2017 NCIB, the Company is permitted to purchase up to 4,000,000 common shares. The NCIB commenced on February 13, 2017 and will be

 

38

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

completed on or before February 12, 2018. The Company repurchased 379,700 common shares under the 2017 NCIB during the year ended December 31, 2017, for a total cost of $552.

 

The Company records share repurchases as a reduction to shareholders’ equity. A portion of the purchase price of the repurchased shares is recorded as a decrease to additional paid-in capital when the price of the shares repurchased exceeds the average original price per share received from the issuance of common shares or an increase to additional paid-in capital when the prices of the shares repurchased is less than the average original price per share received from the issuance of common shares. During the year ended December 31, 2017, the cumulative price of the shares repurchased was less than the proceeds received from the issuance of the same number of shares. For the year ended December 31, 2017, $790 was recorded as an increase to additional paid-in capital. During the year ended December 31, 2016, the cumulative price of the shares repurchased was less than the proceeds received from the issuance of the same number of shares. For the year ended December 31, 2016, $4,276 was recorded as an increase to additional paid-in capital.

d)  Stock-Based Compensation

Quarterhill maintains an Option Plan, a Deferred Stock Unit (“DSU”) Plan, an Employee Share Purchase Plan (“ESPP”) and a Restricted Share Unit (“RSU”) Plan for its directors, employees and consultants. The current RSU Plan calls for settlement only in cash. The Option Plan, the DSU Plan and the ESPP are considered “security based compensation arrangements” for the purposes of the TSX. The Company is authorized to issue up to an aggregate of 10% of its outstanding common shares under these “security based compensation arrangements”, with the common shares authorized for issuance under the DSU Plan limited to 430,000 and under the ESPP limited to 800,000. The options vest at various times ranging from immediate vesting on grant to vesting over a three to four year period. Options generally have a six year life.

 

During the year ended December 31, 2017, the Company granted two sets of performance-based options with grant date at fair value of CDN $1.106 and CDN $1.0175, respectively. These performance-based options will vest, if at all, over a three year period. Each tranche of options will vest if at any time after the first, second and third years, certain specified share price targets are achieved for a period of at least 30 consecutive days.

 

The Company estimates the fair value of the performance based options using a Monte Carlo simulation model. The following assumptions were used during the year ended December 31, 2017:

 

 

May Grant

 

 

June Grant

 

Number of options granted

 

 

 

1,299,072

 

 

 

 

650,000

 

Stock price

CDN

 

$

2.16

 

 

 

$

1.89

 

Implied volatility

 

 

 

55

%

 

 

 

60

%

Risk free rate

 

 

 

1.43

%

 

 

 

1.40

%

 

 

39

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

 

 

Options Outstanding

 

 

Exercisable Options

 

 

 

Number of Options

 

 

Price Range

(Cdn)

 

 

Weighted Average Exercise Price

(Cdn)

 

 

Number

 

 

Weighted Average Exercise Price

(Cdn)

 

December 31, 2015

 

 

8,071,056

 

 

$

1.42

 

 

$

7.09

 

 

$

4.86

 

 

 

7,062,972

 

 

$

4.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

256,477

 

 

 

2.84

 

 

 

3.32

 

 

 

2.86

 

 

 

 

 

 

 

 

 

Exercised

 

 

(4,333

)

 

 

3.12

 

 

 

3.33

 

 

 

3.28

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(86,999

)

 

 

3.49

 

 

 

4.37

 

 

 

3.84

 

 

 

 

 

 

 

 

 

Expired

 

 

(2,250,747

)

 

 

3.40

 

 

 

7.09

 

 

 

4.85

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

5,985,454

 

 

$

2.84

 

 

$

5.66

 

 

$

4.78

 

 

 

5,617,312

 

 

$

4.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

 

1,949,072

 

 

 

1.89

 

 

 

2.16

 

 

 

2.07

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(108,967

)

 

 

3.39

 

 

 

5.34

 

 

 

4.26

 

 

 

 

 

 

 

 

 

Expired

 

 

(2,486,000

)

 

 

5.34

 

 

 

5.66

 

 

 

5.48

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

5,339,559

 

 

$

1.89

 

 

$

5.05

 

 

$

3.48

 

 

 

3,219,503

 

 

$

4.36

 

 

The weighted average fair value per option granted during the year ended December 31, 2017 was CDN $1.08 (2016 – $ 0.98)

The intrinsic value of options exercised was CDN $nil for the year ended December 31, 2017 (2016 – CDN $2). Intrinsic value is the total value of exercised options based on the price of the Company’s common shares at the time of the exercise less the proceeds received from the employees to exercise the options.

The intrinsic value of the exercisable options was $nil as at December 31, 2017 (2016 –$nil).

The total fair value of options vested was CDN $150 for the year ended December 31, 2017 (2016 – CDN $956).

As at December 31, 2017, there was CDN $1.0 million of total unrecognized stock-based compensation cost, net of expected forfeitures, related to unvested stock-based compensation arrangements granted under the stock option plan. This cost is expected to be recognized over a weighted average period of 0.97 years.

Details of the outstanding options at December 31, 2017 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Range of Exercise Prices

(Cdn)

 

 

Outstanding Options at December 31, 2017

 

 

Remaining Term of Options in Years

 

 

Weighted Average Exercise Price

(Cdn)

 

 

Exercisable Options at December 31, 2017

 

 

Weighted Average Exercise Price

(Cdn)

 

$

1.89

 

$

1.99

 

 

 

650,000

 

 

 

5.42

 

 

$

1.89

 

 

 

-

 

 

$

-

 

 

2.00

 

 

2.99

 

 

 

1,545,549

 

 

 

5.24

 

 

 

2.27

 

 

 

82,159

 

 

 

2.84

 

 

3.00

 

 

3.99

 

 

 

707,500

 

 

 

1.90

 

 

 

3.43

 

 

 

700,834

 

 

 

3.43

 

 

4.00

 

 

4.99

 

 

 

1,395,500

 

 

 

1.21

 

 

 

4.41

 

 

 

1,395,500

 

 

 

4.41

 

 

5.00

 

 

5.05

 

 

 

1,041,010

 

 

 

0.23

 

 

 

5.05

 

 

 

1,041,010

 

 

 

5.05

 

$

1.89

 

$

5.05

 

 

 

5,339,559

 

 

 

2.79

 

 

$

3.48

 

 

 

3,219,503

 

 

$

4.36

 

 

40

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

Stock-based compensation expense for the year ended December 31, 2017 was $663 (2016 - $217). The following provides a summary of the stock-based compensation expense for the years ended December 31, 2017 and 2016:

 

 

 

2017

 

 

2016

 

Cost of revenues

 

$

37

 

 

$

174

 

Selling, general and administrative expenses

 

 

626

 

 

 

43

 

 

 

$

663

 

 

$

217

 

 

e)  Deferred Stock Units

The Company has a Deferred Stock Unit (“DSU”) plan as a tool to assist in the retention of selected employees and directors and to help conserve the Company’s cash position. Under the DSU plan, DSUs may be awarded and will become due when the conditions of retention have been met and employment terminated or completed. The value of each DSU is determined in reference to the Company’s common share price, and the DSU value is payable in either cash or shares at the Company’s option.

 

 

 

Number

 

December 31, 2015

 

 

260,398

 

 

 

 

 

 

Issued in lieu of quarterly Directors fees

 

 

21,936

 

Issued in lieu of dividends paid

 

 

14,690

 

Settled for cash

 

 

(46,357

)

Settled for common shares

 

 

(53,300

)

December 31, 2016

 

 

197,367

 

 

 

 

 

 

Issued in lieu of quarterly Directors fees

 

 

26,072

 

Issued in lieu of dividends paid

 

 

4,994

 

December 31, 2017

 

 

228,433

 

The liability recorded in respect of the outstanding DSUs was $422 as at December 31, 2017 (2016 - $322). The change in the liability is recorded as compensation expense.

f)  Restricted Share Units

The Company implemented a Restricted Share Unit (“RSU”) plan for certain employees and directors in January 2007. Under the RSU plan, units are settled in cash based on the market value of Quarterhill’s common shares on the dates when the RSUs vest. The accrued liability and related expense for the RSUs are adjusted to reflect the market value of the common shares at each balance sheet date. The liability recorded in respect of the vested RSUs was $2,105 as at December 31, 2017 (2016 - $1,348). The change in the liability is recorded as compensation expense.

 

41

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

RSU activity for the years ended December 31, 2017 and 2016 was as follows:

 

 

 

Number

 

December 31, 2015

 

 

1,509,032

 

 

 

 

 

 

Granted

 

 

2,477,861

 

Settled

 

 

(1,148,982

)

Forfeited

 

 

(125,491

)

December 31, 2016

 

 

2,712,420

 

 

 

 

 

 

Granted

 

 

3,826,851

 

Settled

 

 

(2,475,623

)

Forfeited

 

 

(128,599

)

December 31, 2017

 

 

3,935,049

 

 

During the year ended December 31, 2017, 128,599 RSUs (2016 – 125,491) were forfeited as they related to former employees.

 

g)   Per Share Amounts

The weighted average number of common shares outstanding used in the basic and diluted earnings per share (“EPS”) computation was:

 

 

December 31,

 

 

December 31,

 

As at

 

2017

 

 

2016

 

Basic weighted average common shares outstanding

 

 

118,607,569

 

 

 

119,245,581

 

Effect of stock options

 

 

8,114

 

 

 

-

 

Diluted weighted average common shares outstanding

 

 

118,615,683

 

 

 

119,245,581

 

 

For the year ended December 31, 2017, the effect of stock options totaling 5,331,445 were anti-dilutive (2016 5,985,454).

15.  COMMITMENTS AND CONTINGENCIES

 

a)   Operating Leases

The Company has lease agreements for office space and equipment with terms extending to 2023. The aggregate minimum annual lease payments under these agreements are as follows:

 

 

Amount

 

2018

 

$

1,238

 

2019

 

 

1,170

 

2020

 

 

1,036

 

2021

 

 

1,002

 

2022

 

 

921

 

2023

 

 

590

 

 

 

$

5,957

 

 


 

42

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

b)   Contingent Considerations

In connection with the acquisition of VIZIYA on May 4, 2017, the Company has agreed to future additional payments to the former owners of VIZIYA, based on future earnings targets (as defined in the purchase agreements) generated as a result of operations of VIZIYA. An estimated fair value of the contingent consideration was determined at $6,450 using the most current information available as at May 4, 2017. The estimate was calculated using the Monte Carlo simulations model. On December 31, 2017, the Company updated its estimate, using the same model, with the most current information available. As a result, the contingent consideration decreased by $1,976 to a revised estimate of $4,474.  Changes made to the estimated fair value of contingent consideration in future periods are included in Special charges in the consolidated statements of operations.

16. TAXES

 

The reconciliation of the expected provision for income tax expense to the actual provision for income tax expense reported in the consolidated statements of operations for the years ended December 31, 2017 and 2016 is as follows:

 

 

December 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

Income before income taxes

 

$

10,470

 

 

$

19,622

 

Expected income tax expense at Canadian statutory income tax rate of 26.5% (2016 - 26.5%)

 

 

2,774

 

 

 

5,200

 

Permanent differences

 

 

(253

)

 

 

398

 

Foreign withholding taxes paid

 

 

1,060

 

 

 

1,089

 

Foreign rate differential

 

 

(1,545

)

 

 

158

 

Rate changes

 

 

3,930

 

 

 

-

 

Change in valuation allowance

 

 

(6,681

)

 

 

1,725

 

Other

 

 

959

 

 

 

-

 

Income tax expense

 

$

244

 

 

$

8,570

 

 

 

 

December 31,

 

 

December31,

 

 

 

2017

 

 

2016

 

Income (loss) from continuing operations before income taxes:

 

 

 

 

 

 

 

 

  Canadian

 

 

27,513

 

 

 

19,080

 

  Foreign

 

 

(17,043

)

 

 

542

 

 

 

 

 

 

 

 

 

 

Current income tax expense

 

 

 

 

 

 

 

 

  Canadian

 

 

6,878

 

 

 

5,467

 

  Foreign

 

 

317

 

 

 

72

 

 

 

 

 

 

 

 

 

 

Deferred income tax expense (recovery)

 

 

 

 

 

 

 

 

  Canadian

 

 

(6,018

)

 

 

3,031

 

  Foreign

 

 

(933

)

 

 

-

 

 


 

43

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

The significant components of the Company’s deferred income tax assets and liabilities are as follows:

 

 

December 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

Deferred tax assets

 

 

 

 

 

 

 

 

Difference between tax and book value of capital and intangible assets

 

$

12,233

 

 

$

306

 

Investments

 

 

157

 

 

 

-

 

Tax loss carryforwards

 

 

18,921

 

 

 

24,096

 

Difference between tax and book value of loan receivable

 

 

17

 

 

 

14

 

Accounts payable and accrued liabilities

 

 

724

 

 

 

489

 

Scientific research and experimental development ("SR&ED") carryforwards

 

 

6,342

 

 

 

5,051

 

Investment tax credits

 

 

5,206

 

 

 

4,151

 

Deferred tax assets, gross

 

 

43,600

 

 

 

34,107

 

Valuation allowance

 

 

(14,705

)

 

 

(19,308

)

Deferred tax assets, net

 

 

28,895

 

 

 

14,799

 

Deferred tax liabilities

 

 

 

 

 

 

 

 

Difference between tax and book value of capital and intangible assets

 

 

(15,991

)

 

 

-

 

Difference between tax and book value of patent finance obligations

 

 

-

 

 

 

(153

)

Deferred tax liabilities

 

 

(15,991

)

 

 

(153

)

Total deferred tax assets, net

 

$

12,904

 

 

$

14,646

 

 

Management has assigned probabilities to the Company’s expected future taxable income based on significant risk factors, sensitivity analysis and timing of non-capital tax losses. The amount of the deferred income tax asset considered realizable could change materially in the near term, based on future taxable income during the carryforward period. The valuation allowance consists of $2,524 in Canada, $14 in Ireland, $10,864 in the U.S., $1,147 in India and $156 elsewhere.

 


 

44

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

As at December 31, 2017, the Company had unused non-capital tax losses of approximately $67,883 (2016 - $71,999) that are due to expire as follows:

 

Expiry

 

SRED pool

 

 

 

 

Canadian tax losses

 

 

US tax losses

 

 

Other jurisdictions

 

 

Consolidated tax losses

 

2021

 

$

-

 

 

 

 

$

-

 

 

$

203

 

 

$

-

 

 

$

203

 

2022

 

 

-

 

 

 

 

 

-

 

 

 

603

 

 

 

-

 

 

 

603

 

2023

 

 

-

 

 

 

 

 

-

 

 

 

616

 

 

 

-

 

 

 

616

 

2024

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

2025

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

2026

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

2027

 

 

-

 

 

 

 

 

-

 

 

 

1

 

 

 

-

 

 

 

1

 

2028

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

2029

 

 

-

 

 

 

 

 

-

 

 

 

9

 

 

 

-

 

 

 

9

 

2030

 

 

-

 

 

 

 

 

-

 

 

 

414

 

 

 

173

 

 

 

587

 

2031

 

 

-

 

 

 

 

 

-

 

 

 

3,026

 

 

 

2,605

 

 

 

5,631

 

2032

 

 

-

 

 

 

 

 

5,533

 

 

 

2,070

 

 

 

263

 

 

 

7,866

 

2033

 

 

-

 

 

 

 

 

7,265

 

 

 

880

 

 

 

315

 

 

 

8,460

 

2034

 

 

-

 

 

 

 

 

2,781

 

 

 

3,877

 

 

 

20

 

 

 

6,678

 

2035

 

 

-

 

 

 

 

 

1,269

 

 

 

4,443

 

 

 

498

 

 

 

6,210

 

2036

 

 

-

 

 

 

 

 

17,126

 

 

 

1,247

 

 

 

132

 

 

 

18,505

 

2037

 

 

-

 

 

 

 

 

6,450

 

 

 

4,078

 

 

 

364

 

 

 

10,892

 

Indefinite

 

 

24,129

 

 

 

 

 

-

 

 

 

-

 

 

 

1,622

 

 

 

1,622

 

 

 

$

24,129

 

 

 

 

$

40,424

 

 

$

21,467

 

 

$

5,992

 

 

$

67,883

 

 

The Company also has investment tax credits of $6,808 that expire in various amounts from 2018 to 2032. Investment tax credits, which are earned as a result of qualifying SR&ED expenditures, are recognized and applied to reduce income tax expense in the year in which the expenditures are made and their realization is reasonably assured.

 

The Company had no uncertain income tax positions as at December 31, 2017.

 

17.  SEGMENT REPORTING

 

The Company reports segment information based on the “management” approach. The management approach designates the internal reporting used by the chief operating decision maker (“CODM”) for making decisions and assessing performance as a source of the Company’s reportable operating segments. During the year ended December 31, 2017, the Company acquired new businesses and, as a result, the CODM, who was the Interim Chief Executive Officer of the Company, began making decisions and assessing the performance of the Company using three operating segments comprised of these reporting units, whereas the Company was previously a single operating segment.

 

Technology – The Technology segment includes companies that count technology licensing as their principal business activity. Current patent portfolios held by this segment include patents relating to 3D television technologies, automotive headlight assemblies, phased loop semiconductor technology, microcontrollers applicable to safety-critical aerospace, semiconductor manufacturing and packaging technologies, medical, industrial and automotive applications, computer gaming, medical stent technologies, intelligent personal assistant technologies, CMOS image sensors, enhanced image

 

45

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

processing, streaming video technologies, building automation, non-volatile Flash memory, other memory technologies, semiconductor clocking technologies, smart meter monitoring, LED lighting technologies and many other technologies.

 

Mobility – The Mobility segment includes companies providing systems and services focused on the interconnection of devices for mobile applications. The first investment in this segment is IRD, one of the world’s leading providers of integrated systems and solutions for the global ITS industry. The ITS industry is focused on improving the mobility, enhancing the safety, increasing the efficiency and reducing the environmental impact of highway and roadway transportation systems. IRD has a network of direct and independent operations and relationships in strategic geographic regions to identify and pursue ITS opportunities around the world.

 

Factory – The Company considers businesses focused on operations optimization, predictive maintenance, inventory optimization and health and safety in production environments as operating in a “factory” environment and classifies its related investments in the Factory segment. The Company’s first investment in this segment is VIZIYA based in Hamilton, Canada, a software company providing Enterprise Asset Management (“EAM”) software solutions to asset intensive industries worldwide through its presence in Australia, Europe, the Middle East and South Africa. VIZIYA has created software solutions that enhance each step of a customer’s work management process, to help customers measure the results of their initiatives, particularly focused on asset criticality, urgency, and compliance to ensure customers implement their asset strategies.

 

Segment revenues and profitability for the year ended December 31, 2017 are as follows. The eliminations include inter-segment eliminations, including management fees and other fees.

 

 

 

For the year ended December 31, 2017

 

 

 

Technology

 

 

Mobility

 

 

Factory

 

 

Corporate

 

 

Total

 

Revenues

 

$

100,645

 

 

$

27,023

 

 

$

7,043

 

 

$

-

 

 

$

134,711

 

Cost of revenues (excluding depreciation and amortization)

 

 

29,478

 

 

 

18,646

 

 

 

1,185

 

 

 

-

 

 

 

49,309

 

 

 

 

71,167

 

 

 

8,377

 

 

 

5,858

 

 

 

-

 

 

 

85,402

 

Selling, general and administrative

 

 

6,490

 

 

 

5,870

 

 

 

3,310

 

 

 

4,300

 

 

 

19,970

 

Research and development

 

 

-

 

 

 

1,883

 

 

 

1,372

 

 

 

-

 

 

 

3,255

 

Depreciation of property, plant and equipment

 

 

339

 

 

 

627

 

 

 

89

 

 

 

2

 

 

 

1,057

 

Amortization of intangibles

 

 

20,611

 

 

 

2,292

 

 

 

2,019

 

 

 

-

 

 

 

24,922

 

Loss on disposal of intangibles

 

 

21,916

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21,916

 

Impairment losses on intangibles

 

 

4,350

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4,350

 

Special charges

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(294

)

 

 

(294

)

Results from operations

 

 

17,461

 

 

 

(2,295

)

 

 

(932

)

 

 

(4,008

)

 

 

10,226

 

Finance income

 

 

(614

)

 

 

(3

)

 

 

-

 

 

 

(86

)

 

 

(703

)

Finance expense

 

 

932

 

 

 

113

 

 

 

10

 

 

 

(2

)

 

 

1,053

 

Foreign exchange loss (gain)

 

 

(475

)

 

 

829

 

 

 

42

 

 

 

(600

)

 

 

(204

)

Other expense (income)

 

 

-

 

 

 

(390

)

 

 

-

 

 

 

-

 

 

 

(390

)

Income (loss) before taxes

 

 

17,618

 

 

 

(2,844

)

 

 

(984

)

 

 

(3,320

)

 

 

10,470

 

Current income tax expense

 

 

6,461

 

 

 

276

 

 

 

458

 

 

 

-

 

 

 

7,195

 

Deferred income tax expense (recovery)

 

 

3,722

 

 

 

(1,761

)

 

 

(755

)

 

 

(8,157

)

 

 

(6,951

)

Income tax expense (recovery)

 

 

10,183

 

 

 

(1,485

)

 

 

(297

)

 

 

(8,157

)

 

 

244

 

Net income (loss)

 

$

7,435

 

 

$

(1,359

)

 

$

(687

)

 

$

4,837

 

 

$

10,226

 

 

 

46

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

The following table reconciles the Adjusted EBITDA measure which is used in the evaluation of the performance of each segment to Net income.  The Company began using Adjusted EBITDA as its principle performance measure during the year ended December 31, 2017.

 

 

 

For the year ended December 31, 2017

 

 

 

Technology

 

 

Mobility

 

 

Factory

 

 

Total

 

Adjusted EBITDA

 

$

64,733

 

 

$

1,868

 

 

$

1,884

 

 

$

68,485

 

Fair value purchase price adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,601

 

Dividend received from joint venture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

176

 

Unallocated corporate expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,868

 

Stock-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

663

 

Depreciation of property, plan and equipment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,057

 

Amortization of intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,922

 

Loss on disposal of intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,916

 

Impairment loss on intangibles

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,350

 

Special charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(294

)

Results from operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,226

 

Finance income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(703

)

Finance expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,053

 

Foreign exchange

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(204

)

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(390

)

Income before taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,470

 

Current income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,195

 

Deferred income tax recovery

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,951

)

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

244

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

10,226

 

 

Segment revenues and profitability for the year ended December 31, 2016 are as follows. The Company was previously a single operating segment.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2016

 

Revenues

 

 

 

 

 

 

 

$

92,876

 

Cost of revenues (excluding depreciation and amortization)

 

 

 

 

 

 

 

 

29,868

 

 

 

 

 

 

 

 

 

 

63,008

 

Selling, general and administrative

 

 

 

 

 

 

 

 

9,386

 

Depreciation of property, plant and equipment

 

 

 

 

 

 

 

 

409

 

Amortization of intangibles

 

 

 

 

 

 

 

 

34,242

 

Results from operations

 

 

 

 

 

 

 

 

18,971

 

Finance income

 

 

 

 

 

 

 

 

(548

)

Foreign exchange gain

 

 

 

 

 

 

 

 

(103

)

Income before taxes

 

 

 

 

 

 

 

 

19,622

 

Current income tax expense

 

 

 

 

 

 

 

 

5,539

 

Deferred income tax expense

 

 

 

 

 

 

 

 

3,031

 

Income tax expense

 

 

 

 

 

 

 

 

8,570

 

Net income

 

 

 

 

 

 

 

$

11,052

 

 

 

 

 

 

47

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

Segment assets as at December 31, 2017 and December 31, 2016 are as follows:

 

As at

December 31, 2017

 

 

December 31, 2016

 

Technology

$

170,631

 

 

$

268,337

 

Mobility

 

69,832

 

 

 

-

 

Factory

 

33,163

 

 

 

-

 

Total segment assets

 

273,626

 

 

 

268,337

 

Total corporate assets

 

29,550

 

 

 

14,646

 

Total assets

$

303,176

 

 

$

282,983

 

 

Revenue by category for the years ending December 31, 2017 and December 31, 2016 are as follows:

 

Year ended, December 31, 2017

 

 

Year ended, December 31, 2016

 

License

$

101,553

 

 

$

87,765

 

Systems

 

17,641

 

 

 

-

 

Services

 

2,086

 

 

 

-

 

Recurring

 

13,431

 

 

 

5,111

 

Total revenue

$

134,711

 

 

$

92,876

 

 

Revenue by geography for the years ending December 31, 2017 and December 31, 2016 are as follows:

 

Year ended, December 31, 2017

 

 

Year ended, December 31, 2016

 

Revenues

 

 

 

 

 

 

 

United States

$

35,701

 

 

$

43,548

 

Korea

 

74,759

 

 

 

13,260

 

Taiwan

 

8,349

 

 

 

18,045

 

Canada

 

4,981

 

 

 

13

 

Chile

 

2,095

 

 

 

-

 

United Kingdom

 

2,002

 

 

 

3,105

 

Thailand

 

1,301

 

 

 

-

 

China

 

1,018

 

 

 

4,311

 

Cayman Islands

 

-

 

 

 

5,000

 

Japan

 

200

 

 

 

4,601

 

Rest of the world

 

4,305

 

 

 

993

 

Total revenue

$

134,711

 

 

$

92,876

 

 

 

48

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

As at

December 31, 2017

 

 

December 31, 2016

 

Non-current assets

 

 

 

 

 

 

 

United States

$

26,849

 

 

$

41,146

 

Canada

 

156,991

 

 

 

110,714

 

Belgium

 

759

 

 

 

-

 

Chile

 

310

 

 

 

-

 

Mexico

 

1

 

 

 

-

 

Total non-current assets

$

184,910

 

 

$

151,860

 

 

Major Customers

A major customer is defined as an external customer whose transactions with the Company amount to 10% or more of the Company’s annual revenues. During the year ended December 31, 2017, there was one major customer identified (2016: three).

18.  FINANCIAL RISK MANAGEMENT

 

Credit Risk

 

Credit risk is the risk of financial loss to the Company if a licensee or counter-party to a financial instrument fails to meet its contractual obligations. Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash and cash equivalents, short-term investments, accounts receivable, loan receivable, and foreign exchange forward contracts.

 

The Company’s cash and cash equivalents, and short-term investments consist primarily of deposit investments that are held primarily with Canadian chartered banks. Management does not expect any counter-parties to fail to meet their obligations.

 

The Company’s loan receivable is a term loan facility which is collateralized by a general security agreement. Management does not expect the borrower to fail to meet its obligations.

 

The Company’s exposure to credit risk with its accounts receivable from customers are influenced mainly by the individual characteristics of each customer. The Company’s customers are for the most part, large multinational companies or government organizations which do not have a history of non-payment. Credit risk from accounts receivable encompasses the default risk of the Company’s customers. Prior to entering into transactions with new customers, the Company assesses the risk of default associated with the particular customer. In addition, on an ongoing basis, management monitors the level of accounts receivable attributable to each customer and the length of time taken for amounts to be settled and where necessary, takes appropriate action to follow up on those balances considered overdue. The Company has had no significant bad debts for any periods presented.

 

One customer individually accounted for 55% of revenue for the year ended December 31, 2017 (2016 – three customers individually accounted for 18%, 14% and 11%, respectively). Management does not believe that there is significant credit risk arising from any of the Company’s customers for which revenue has been recognized. However, should one of the Company’s major customers be unable to settle amounts due, there would be an impact on the results of the Company. The maximum exposure to loss

 

49

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

arising from accounts receivable is equal to their total carrying amounts. At December 31, 2017, one customer individually accounted for 23% of the accounts receivable balance outstanding.  As at December 31, 2016, two customers individually accounted for 80% and 16% of the accounts receivable balance outstanding.

 

The following table provides an aging analysis of trade accounts receivable. The age of an invoice does not necessarily indicate an account is past due as many contracts for system revenue require the successful completion of system testing and acceptance.

 

 

December 31,

 

 

December 31,

 

As at

 

2017

 

 

2016

 

Current

 

$

12,000

 

 

$

20,311

 

1 - 30 days

 

 

2,909

 

 

 

19

 

31 - 60 days

 

 

1,098

 

 

 

7

 

61 - 90 days

 

 

1,114

 

 

 

-

 

91 days and over

 

 

2,598

 

 

 

158

 

Less allowance for doubtful accounts

 

 

(421

)

 

 

(138

)

 

 

$

19,298

 

 

$

20,357

 

 

None of the amounts outstanding have been challenged by the respective counterparties and the Company continues to conduct business with them on an ongoing basis. Accordingly, management has no reason to believe that this balance is not fully collectable in the future.

 

The Company reviews financial assets on an ongoing basis with the objective of identifying potential matters which could delay the collection of funds at an early stage. Once items are identified as being past due, contact is made with the respective Company to determine the reason for the delay in payment and to establish an agreement to rectify the breach of contractual terms. At December 31, 2017, the Company had a provision for doubtful accounts of $421 (December 31, 2016 - $138) which was made against accounts receivable where collection efforts to date have been unsuccessful.

 

Liquidity Risk

Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company’s objective in managing liquidity risk is to ensure that it has sufficient liquidity available to meet its liabilities when due.

 

At December 31, 2017, the Company had cash and cash equivalents and short-term investments of $86,554, accounts receivable of $19,298 and various credit facilities as outlined in Note 13 available to meet its obligations. In addition, EDC has provided a guarantee to IRD’s additional credit facility of $2 million for the support of performance guarantees provided by IRD’s subsidiaries. At December 31, 2017 performance guarantees totaling $31 were outstanding under this credit facility.

 

Market Risk

Market risk is the risk to the Company that the fair value of future cash flows from its financial instruments will fluctuate due to changes in interest rates and foreign currency exchange rates. Market risk arises as a result of the Company generating revenues in foreign currencies.

 

 

 

 

50

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

Interest Rate Risk

The financial instruments that expose the Company to interest rate risk are its cash and cash equivalents, short-term investments, bank indebtedness and long-term debt. The Company’s objectives of managing its cash and cash equivalents and short-term investments are to ensure sufficient funds are maintained on hand at all times to meet day to day requirements and to place any amounts which are considered in excess of day to day requirements on short-term deposit with the Company’s banks so that they earn interest. When placing amounts of cash and cash equivalents into short-term investments, the Company only places investments with Canadian chartered banks and ensures that access to the amounts placed can be obtained on short-notice. A one percent increase/decrease in interest rates would not have resulted in a material increase/ decrease in interest income/ expense during the year ended December 31, 2017.

 

Currency Risk

A portion of Quarterhill’s revenues and operating expenses are denominated in Canadian dollars, Indian rupee, Chilean peso, Mexican peso and Chinese Yuan. Because the Company reports its results of operations in U.S. dollars, Quarterhill’s operating results are subject to changes in the exchange rate of the foreign currencies (primarily Canadian dollar) relative to the U.S. dollar. Any decrease in the value of the Canadian dollar relative to the U.S. dollar has an unfavorable impact on Canadian dollar denominated revenues and a favorable impact on Canadian dollar denominated operating expenses. Approximately 9.5% of the Company’s cash and cash equivalents and short-term investments are denominated in Canadian dollars and are subject to changes in the exchange rate of the Canadian dollar relative to the U.S. dollar.

 

The following table illustrates the Company’s exposure to exchange risk and the pre-tax effects on earnings and other comprehensive income (OCI) of a 5% decrease in the U.S. dollar in comparison to other relevant foreign currency. This analysis assumes all other variables remain constant.

 

 

Foreign Currency Exposure

 

Foreign Currency exchange risk 5% decrease in USD

 

 

December 31, 2017

 

Income

 

OCI

 

Net asset:

 

 

 

 

 

 

 

 

 

 

 

Canadian dollar

 

 

5,572

 

 

 

496

 

 

(217

)

Indian rupee

 

 

882

 

 

7

 

 

37

 

Chilean peso

 

 

547

 

 

 

 

 

 

27

 

Euro

 

 

(353

)

 

 

2

 

 

(20

)

Australian dollar

 

 

231

 

 

 

 

 

 

12

 

Chinese Yuan

 

 

3,383

 

 

 

 

 

 

169

 

 

The Company may manage the risk associated with foreign exchange rate fluctuations by, from time to time, entering into foreign exchange forward contracts and engaging in other hedging strategies. To the extent that Quarterhill engages in risk management activities related to foreign exchange rates, it may be subject to credit risks associated with the counterparties with whom it contracts.

 

The Company’s objective in obtaining foreign exchange forward contracts is to manage its risk and exposure to currency rate fluctuations related primarily to future cash inflows and outflows of Canadian dollars. The Company does not use foreign exchange forward contracts for speculative or trading

 

51

 


 

 

Quarterhill Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Years ended December 31, 2017 and 2016

(In thousands of United States dollars, except share and per share amounts, unless otherwise stated)

 

 

purposes. For the year, and as at December 31, 2017, the Company did not hold any foreign exchange forward contracts.

19.  SUPPLEMENTAL CASH FLOW INFORMATION

 

 

 

2017

 

 

2016

 

Net interest received in cash, included in operations

 

$

(382

)

 

$

(206

)

Taxes paid

 

 

6,549

 

 

 

5,699

 

Patent acquisition liability

 

 

10

 

 

 

1,000

 

 

20.  RELATED-PARTY TRANSACTION

 

Dr. Michel Fattouche, a member of the Company’s Board of Directors, has provided consulting services to the Company. For the year ended December 31, 2017, consulting services have totaled $nil (2016 – $8) all of which had been paid as at year end.

 

As part of the iCOMS acquisition, the Company acquired a loan payable to the general manager of the iCOMS division in the amount of $199 with no fixed repayment terms.  No payment has been made on the loan.  The loan has been classified as long-term.

 

 

52