EX-99.1 2 wiln-ex991_6.htm EX-99.1 wiln-ex991_6.htm

Exhibit 99.1

 

 

 

 

PRESS RELEASE

 

 

 

 

WiLAN Reports 2016 Third Quarter Financial Results

 

OTTAWA, Canada – November 3, 2016 – WiLAN (TSX:WIN) (NASD:WILN) today reported financial results for the three- and nine-month periods ended September 30, 2016. All financial information in this press release is reported in U.S. dollars, unless otherwise indicated.

 

Q3 2016 Highlights

Revenues of $16.6 million

EBITDA* of $9.3 million, or $0.08 per basic share

GAAP net earnings of $0.7 million, or $0.01 per basic share

Cash balance of $103.2 million at September 30, 2016

Returned $2.3 million to shareholders in dividend payments and buyback purchases

 

Year-to-Date 2016 Highlights

Revenues of $62.7 million

EBITDA* of $36.2 million, or $0.30 per basic share

GAAP net earnings of $2.4 million, or $0.02 per basic share

Returned $7.6 million to shareholders in dividend payments and buyback purchases

 

“WiLAN delivered a solid bottom line with $9.3 million of EBITDA on revenues that were affected somewhat by the revenue variability inherent in our model,” said Jim Skippen, CEO of WiLAN. “During the quarter we made progress on both acquisitions and licensing although we did not close any licenses that boosted this quarter’s revenues materially.”

 

Added Skippen, “We could have closed one or more larger license opportunities that were in discussions.  This would have significantly boosted the quarter; however, in the long run we believed it was not in the best interests of WiLAN to do so because the amounts offered still did not reflect a fair value for the licenses.  With significant cash on our balance sheet, we can afford to wait to finalize licenses only when we believe they are at a fair value. These are not lost license opportunities; we simply believe they have been pushed out into future quarters. In the meantime, we continue to carefully manage our expense level, which is reflected in our high EBITDA margin and bottom-line profitability.”

 

Approval of Eligible Dividend

The Board of Directors declared an eligible quarterly dividend of CDN $0.0125 per common share to be paid on January 4, 2017, to shareholders of record on December 15, 2016.

 

Q3 and Year-to-Date 2016 Revenue Review

In the three month period ended September 30, 2016, WiLAN generated revenues of $16.6 million, compared with $21.4 million in the same period last year. In the nine month period ended September 30, 2016, WiLAN

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

1

 


 

 

 

 

PRESS RELEASE

 

 

 

 

generated revenues of $62.7 million, compared with $76.8 million in the same period last year.

 

The difference in revenue for both periods is primarily attributable to a greater level of fixed payment license agreements signed during the three and nine month periods ended September 30, 2015, and in particular for the nine month period comparison, due to a large license agreement signed with Samsung in the second quarter of 2015.

 

Q3 and Year-to-Date 2016 Operating Expense Review

 

Cost of revenue expenses

In the three month period ended September 30, 2016, cost of revenue totaled $12.1 million compared with $16.7 million in the same period last year. In the nine month period ended September 30, 2016, cost of revenue totaled $46.3 million compared with $52.3 million in the same period last year.

 

The decrease in cost of revenue for the three month period ended September 30, 2016 is primarily related to lower amortization expense as several of the Company’s intangible assets have reached the end of their estimated life, and lower litigation expenses. The decrease in cost of revenue for the nine month period ended September 30, 2016, is primarily attributable to a decrease in litigation expense partially offset by an increase in patent maintenance, prosecution and evaluation costs, and contingent partner payments and legal fees. In general, patent licensing expenses are proportional to the breadth and depth of our licensing programs and should be expected to increase as we add programs to our business operations.

 

 

Three months ended

 

 

Nine months ended

 

 

September 30, 2016

 

 

September 30, 2015

 

 

September 30, 2016

 

 

September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

$

1,787

 

 

$

1,447

 

 

$

5,953

 

 

$

5,391

 

Litigation

 

741

 

 

 

1,727

 

 

 

2,229

 

 

 

11,112

 

Patent maintenance, prosecution, and evaluation

 

2,670

 

 

 

3,019

 

 

 

8,095

 

 

 

5,715

 

Contingent partner payments and legal fees

 

10

 

 

 

441

 

 

 

2,735

 

 

 

1,217

 

Amortization of patents

 

6,744

 

 

 

9,739

 

 

 

26,616

 

 

 

27,744

 

Stock-based compensation

 

29

 

 

 

128

 

 

 

164

 

 

 

366

 

Other

 

161

 

 

 

201

 

 

 

485

 

 

 

754

 

 

$

12,142

 

 

$

16,702

 

 

$

46,277

 

 

$

52,299

 

 

In the three month period ended September 30, 2016, litigation expenses were $0.7 million compared with $1.7 million in the same period last year. In the nine month period ended September 30, 2016, litigation expenses were $2.2 million compared with $11.1 million in the same period last year. The decrease in litigation expense for the three and nine month periods ended September 30, 2016, is primarily due to an increase in shared risk fee arrangements with external legal counsel in comparison to the same periods last year. The contingent-fee arrangements with external legal counsel are part of WiLAN’s strategy to align incentives with its partners and to keep costs down.

 

Litigation expenses are expected to vary from period to period due to the level of litigation activities and shared

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

2

 


 

 

 

 

PRESS RELEASE

 

 

 

 

risk fee arrangements in place at the time. The Company expects a decrease in litigation expenses in fiscal 2016 as a result of the expected level of litigation activities and corresponding contingent-fee arrangements.

 

In the three month period ended September 30, 2016, patent maintenance and prosecution expenses decreased over the same period last year. This decline is the result of focused efforts to drop non-core patents from the Company’s portfolio.  In the nine month period ended September 30, 2016, patent maintenance and prosecution expenses increased as a result of the higher number of patents and applications the Company maintained during that period. The Company is actively working to reduce the number of non-core patents in its portfolio through a combination of strategic sales, lifetime licenses and, in certain cases, the abandonment or dedication to the public of several patents and applications.

 

Marketing, general, and administration expenses (“MG&A”)

In the three month period ended September 30, 2016, MG&A expenses were $1.9 million, or 11% of revenue, compared with $1.4 million, or 6.5% of revenue, in the same period last year. In the nine month period ended September 30, 2016, MG&A expenses were $7.3 million, or 12% of revenue, compared with $5.9 million, or 8% of revenue, in the same period last year. These costs will vary from period to period depending on the activities and initiatives undertaken at that time.

 

 

Three months ended

 

 

Nine months ended

 

 

September 30, 2016

 

 

September 30, 2015

 

 

September 30, 2016

 

 

September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

$

1,003

 

 

$

815

 

 

$

3,950

 

 

$

2,764

 

Depreciation

 

101

 

 

 

104

 

 

 

314

 

 

 

330

 

Stock-based compensation

 

13

 

 

 

72

 

 

 

31

 

 

 

260

 

Public company costs

 

150

 

 

 

255

 

 

 

1,297

 

 

 

980

 

Facilities

 

165

 

 

 

138

 

 

 

482

 

 

 

439

 

Other

 

472

 

 

 

32

 

 

 

1,229

 

 

 

1,106

 

 

$

1,904

 

 

$

1,416

 

 

$

7,303

 

 

$

5,879

 

 

Research and development expenses (“R&D”)

Restructuring activities, which commenced in October 2015, resulted in the elimination of WiLAN’s R&D activities and, therefore, the Company does not expect to incur any expenses related to R&D in 2016. The Company does not expect the elimination of its R&D activities to have a material impact, if any, on its business activities.

Foreign Exchange

In the three month period ended September 30, 2016, WiLAN incurred an unrealized foreign exchange loss of $0.1 million compared with a loss of $0.6 million in the same period last year. In the nine month period ended September 30, 2016, the Company incurred an unrealized foreign exchange gain of $0.2 million compared with a loss of $(2.9) million in the same period last year.

 

Unrealized foreign exchange gains and losses result from the translation of monetary accounts, primarily cash and cash equivalents, short-term investments, dividends, and accounts payable, denominated in Canadian

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

3

 


 

 

 

 

PRESS RELEASE

 

 

 

 

dollars to U.S. dollars.

 

EBITDA

In the three month period ended September 30, 2016, WiLAN generated EBITDA of $9.3 million, or $0.08 per basic share, compared with $12.0 million, or $0.10 per basic share, in the same period last year. In the nine month period ended September 30, 2016, WiLAN generated EBITDA of $36.2 million, or $0.30 per basic share, compared with $41.8 million, or $0.35 per basic share, in the same period last year.

 

Net Earnings

In the three month period ended September 30, 2016, WiLAN’s GAAP net income was $0.7 million, or $0.01 per basic share, compared with GAAP earnings of $0.8 million, or $0.01 per basic share, in the same period last year. In the nine month period ended September 30, 2016, WiLAN’s GAAP earnings were $2.4 million, or $0.02 per basic share, compared with GAAP earnings of $7.0 million, or $0.06 per basic share, in the same period last year.

 

Q3 2016 Balance Sheet and Cash Flow Review

At September 30, 2016, the Company’s cash, which is comprised of cash and cash equivalents and short-term investments, totaled $103.2 million, representing an increase of $8.6 million from the position at December 31, 2015. This increase is primarily attributable to $29.3 million of cash generated from operations, which was partially offset by the payment of dividends totaling $3.4 million, the repurchase of common shares under a normal course issuer bid totaling $4.2 million and patent acquisitions totaling $13.3 million. The patent acquisition total includes payments of $4.2 million for the repayment of patent finance obligations for patents acquired in 2013 and payments of $9.2 million for patents acquired in 2015 and 2016.

 

Fiscal 2016 Financial Guidance

Cash operating expenses for the fourth quarter 2016 are expected to be in the range of $8.3 million to $10.8 million, of which $1.5 million to $3.1 million is expected to be litigation expense. These expenses exclude any contingent partner payments and contingent legal fees.

 

Conference Call Information – November 3, 2016 – 10:00 AM ET

WiLAN will conduct a conference call to discuss its financial results today at 10:00 AM Eastern Time. WiLAN CEO, Jim Skippen and CFO, Shaun McEwan will host the call.

 

Webcast

A live audio webcast will be available at: http://www.gowebcasting.com/8115

 

Dial-in

To access the call from Canada and U.S., dial 1.866.822.1668 (Toll Free)

To access the call from other locations, dial 1.647.427.2297 (International)

 

Replay Information

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

4

 


 

 

 

 

PRESS RELEASE

 

 

 

 

A replay of the call will be available at: http://www.gowebcasting.com/8115

A replay will also be accessible by telephone until 11:59 PM ET on November 17, 2016.

Replay Number: 1.855.859.2056 (Toll Free) or 1.404.537.3406 (International)

Conference ID #: 99230198

 

About WiLAN

WiLAN is one of the most successful patent licensing companies in the world and helps companies unlock the value of intellectual property by managing and licensing their patent portfolios.  The Company operates in a variety of markets including automotive, digital television, Internet, medical, semiconductor and wireless communication technologies. Founded in 1992, WiLAN is listed on the TSX and NASDAQ. For more information: www.wilan.com.

 

Non-GAAP Disclosure*

WiLAN follows U.S.GAAP in preparing its interim and annual financial statements. We use the term “EBITDA” to reference Earnings Before Interest, Taxes, Depreciation and Amortization. EBITDA are earnings from continuing operations before interest income, interest expense, depreciation expense, amortization expense, and the provision for (recovery of) income taxes as disclosed in the reconciliation of GAAP net earnings to EBITDA included in this press release. We report EBITDA in the belief that it may be useful for certain investors and readers of the financial statements as a measure of our performance. EBITDA is not a measure of financial performance under U.S. GAAP. IT DOES NOT HAVE ANY STANDARDIZED MEANING PRESCRIBED BY U.S. GAAP AND IS THEREFORE UNLIKELY TO BE COMPARABLE TO SIMILARLY TITLED MEASURES USED BY OTHER COMPANIES. EBITDA should not be interpreted as an alternative to net earnings and cash flows from operations as determined in accordance with U.S. GAAP or as a measure of liquidity.

 

 

Forward-looking Information

This news release contains forward-looking statements and forward-looking information within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 and other United States and Canadian securities laws. The phrases  “reflect the scalability and profitability in our model and its ability to deliver results over the long-term”, “should be expected to increase”, “we expect a decrease”, “the Company is actively working to reduce”, “we do not expect”, “are expected to be”, “is expected to be” and similar terms and phrases are intended to identify these forward-looking statements. Forward-looking statements and forward-looking information are based on estimates and assumptions made by WiLAN in light of its experience and its perception of historical trends, current conditions, expected future developments and the expected effects of new business strategies, as well as other factors that WiLAN believes are appropriate in the circumstances. Many factors could cause WiLAN's actual performance or achievements to differ materially from those expressed or implied by the forward-looking statements or forward-looking information. Such factors include, without limitation, the risks described in WiLAN’s February 8, 2016 annual information form for the year ended December 31, 2015 (the “AIF”). Copies of the AIF may be obtained at www.sedar.com or www.sec.gov. WiLAN recommends that readers review and consider all of these risk factors and notes that readers should not place undue reliance on any of WiLAN's forward-looking statements. WiLAN has no intention and undertakes no obligation to update or revise any forward-looking statements or forward-looking information, whether as a result of new information, future events or otherwise, except as required by law.

Financial guidance is provided to assist investors and other interested parties in understanding WiLAN’s performance. The reader is cautioned that using this information for any other purpose may be inappropriate.

 

The above targets reflect our current business indicators and expectations and are subject to fluctuations in foreign currency exchange rates. Due to their nature, certain expense items, such as new litigation actions, contingent payments to licensing partners and litigation counsel that may be required from certain licenses signed in any particular quarter, losses on asset impairments or realized foreign exchange losses cannot be accurately forecast. Accordingly, we exclude forecasts of such items from our guidance. Actual expenses incurred may exceed the expense guidance provided due, in part, to contingent payments to licensing partners and litigation counsel that may be required from certain licenses signed during the quarter.

 

Actual results may vary materially from the guidance provided as a consequence of the above noted factors.

 

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

5

 


 

 

 

 

PRESS RELEASE

 

 

 

 

 

All trademarks and brands mentioned in this release are the property of their respective owners.

 

- ## -

 

For media and investor inquiries, please contact:

 

Shaun McEwan

Chief Financial Officer

O: 613.688.4898

C: 613.697.7159

E: smcewan@wilan.com

 

Dave Mason

Investor Relations

T: 613.688.1693

E: dave.mason@loderockadvisors.com

 

 

 

 

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

6

 


 

 

 

 

PRESS RELEASE

 

 

 

 

Wi-LAN Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

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

 

 

 

Three months ended

 

 

Three months ended

 

 

Nine months ended

 

 

Nine months ended

 

 

September 30, 2016

 

 

September 30, 2015

 

 

September 30, 2016

 

 

September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

16,569

 

 

$

21,438

 

 

$

62,690

 

 

$

76,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

12,142

 

 

 

16,702

 

 

 

46,277

 

 

 

52,299

 

Research and development

 

-

 

 

 

586

 

 

 

-

 

 

 

2,018

 

Marketing, general and administration

 

1,904

 

 

 

1,416

 

 

 

7,303

 

 

 

5,879

 

Foreign exchange (gain) loss

 

78

 

 

 

600

 

 

 

(199

)

 

 

2,894

 

Total operating expenses

 

14,124

 

 

 

19,304

 

 

 

53,381

 

 

 

63,090

 

Earnings from operations

 

2,445

 

 

 

2,134

 

 

 

9,309

 

 

 

13,748

 

Interest income

 

138

 

 

 

90

 

 

 

376

 

 

 

331

 

Earnings before income taxes

 

2,583

 

 

 

2,224

 

 

 

9,685

 

 

 

14,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

1,028

 

 

 

839

 

 

 

4,888

 

 

 

2,873

 

Deferred

 

898

 

 

 

556

 

 

 

2,372

 

 

 

4,177

 

 

 

1,926

 

 

 

1,395

 

 

 

7,260

 

 

 

7,050

 

Net and comprehensive earnings

$

657

 

 

$

829

 

 

$

2,425

 

 

$

7,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.01

 

 

$

0.01

 

 

$

0.02

 

 

$

0.06

 

Diluted

$

0.01

 

 

$

0.01

 

 

$

0.02

 

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

118,912,606

 

 

 

120,790,348

 

 

 

119,500,216

 

 

 

120,678,490

 

Diluted

 

118,912,606

 

 

 

120,790,986

 

 

 

119,500,216

 

 

 

120,698,225

 

 

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

7

 


 

 

 

 

PRESS RELEASE

 

 

 

 

Wi-LAN Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

(in thousands of United States dollars)

 

As at

September 30, 2016

 

 

December 31, 2015

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

102,034

 

 

$

93,431

 

Short-term investments

 

1,182

 

 

 

1,120

 

Accounts receivable

 

6,922

 

 

 

8,436

 

Prepaid expenses and deposits

 

1,073

 

 

 

1,607

 

 

 

111,211

 

 

 

104,594

 

 

 

 

 

 

 

 

 

Loan receivable

 

1,691

 

 

 

1,497

 

Furniture and equipment, net

 

1,332

 

 

 

1,614

 

Patents and other intangibles, net

 

129,318

 

 

 

155,213

 

Deferred tax asset

 

15,303

 

 

 

17,677

 

Goodwill

 

12,623

 

 

 

12,623

 

 

$

271,478

 

 

$

293,218

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

$

10,434

 

 

$

23,205

 

Current portion of patent finance obligation

 

8,290

 

 

 

8,085

 

 

 

18,724

 

 

 

31,290

 

 

 

 

 

 

 

 

 

Patent finance obligation

 

16,097

 

 

 

19,895

 

Success fee obligation

 

94

 

 

 

655

 

 

 

34,915

 

 

 

51,840

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

Capital stock

 

419,448

 

 

 

427,781

 

Additional paid-in capital

 

21,016

 

 

 

16,549

 

Accumulated other comprehensive income

 

16,225

 

 

 

16,225

 

Deficit

 

(220,126

)

 

 

(219,177

)

 

 

236,563

 

 

 

241,378

 

 

$

271,478

 

 

$

293,218

 

 

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

8

 


 

 

 

 

PRESS RELEASE

 

 

 

 

Wi-LAN Inc.

Condensed Consolidated Statements of Cash Flow

(Unaudited)

(in thousands of United States dollars)

 

 

Three months ended

 

 

Three months ended

 

 

Nine months ended

 

 

Nine months ended

 

 

September 30, 2016

 

 

September 30, 2015

 

 

September 30, 2016

 

 

September 30, 2015

 

Cash generated from (used in)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

$

657

 

 

$

829

 

 

$

2,425

 

 

$

7,029

 

Non-cash items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

42

 

 

 

220

 

 

 

197

 

 

 

702

 

Depreciation and amortization

 

6,846

 

 

 

9,848

 

 

 

26,933

 

 

 

28,078

 

Foreign exchange (gain) loss

 

53

 

 

 

480

 

 

 

(337

)

 

 

1,153

 

Disposal of assets

 

-

 

 

 

-

 

 

 

13

 

 

 

-

 

Deferred income tax expense (recovery)

 

898

 

 

 

556

 

 

 

2,372

 

 

 

4,177

 

Accrued investment income

 

(66

)

 

 

(55

)

 

 

(194

)

 

 

(165

)

Change in non-cash working capital balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

690

 

 

 

12,179

 

 

 

1,514

 

 

 

(2,036

)

Prepaid expenses and deposits

 

394

 

 

 

534

 

 

 

534

 

 

 

(439

)

Payments associated with success fee obligation

 

(480

)

 

 

(854

)

 

 

(2,211

)

 

 

(2,999

)

Accounts payable and accrued liabilities

 

(2,834

)

 

 

(433

)

 

 

(1,982

)

 

 

(2,644

)

Cash generated from operations

 

6,200

 

 

 

23,304

 

 

 

29,264

 

 

 

32,856

 

Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

(1,153

)

 

 

(5,077

)

 

 

(3,395

)

 

 

(15,265

)

Common shares repurchased under normal course issuer bid

 

(1,101

)

 

 

-

 

 

 

(4,225

)

 

 

(329

)

Common shares issued for cash on the exercise of options

 

-

 

 

 

-

 

 

 

11

 

 

 

1,269

 

Common shares issued for cash from Employee Share Purchase Plan

 

-

 

 

 

-

 

 

 

35

 

 

 

81

 

Cash used in financing

 

(2,254

)

 

 

(5,077

)

 

 

(7,574

)

 

 

(14,244

)

Investing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of furniture and equipment

 

(6

)

 

 

(54

)

 

 

(46

)

 

 

(170

)

Repayment of patent finance obligations

 

(1,389

)

 

 

(3,531

)

 

 

(4,166

)

 

 

(14,594

)

Purchase of patents

 

(3,000

)

 

 

(32,603

)

 

 

(9,150

)

 

 

(34,703

)

Cash used in investing

 

(4,395

)

 

 

(36,188

)

 

 

(13,362

)

 

 

(49,467

)

Foreign exchange gain (loss) on cash held in foreign currency

 

(35

)

 

 

(400

)

 

 

275

 

 

 

(978

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents generated (used) in the period

 

(484

)

 

 

(18,361

)

 

 

8,603

 

 

 

(31,833

)

Cash and cash equivalents, beginning of period

 

102,518

 

 

 

112,839

 

 

 

93,431

 

 

 

126,311

 

Cash and cash equivalents, end of period

$

102,034

 

 

$

94,478

 

 

$

102,034

 

 

$

94,478

 

 

 

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

9

 


 

 

 

 

PRESS RELEASE

 

 

 

 

Wi-LAN Inc.

Condensed Consolidated Statement of Shareholders’ Equity

(Unaudited)

(in thousands of United States dollars)

 

 

Capital Stock

 

 

Additional Paid-in Capital

 

 

Accumulated Other Comprehensive Income

 

 

Deficit

 

 

Total Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - December 31, 2014

$

426,037

 

 

$

16,375

 

 

$

16,225

 

 

$

(212,880

)

 

$

245,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

-

 

 

 

-

 

 

 

-

 

 

 

7,029

 

 

 

7,029

 

Shares and options issued:

 

 

 

 

 

 

 

 

 

 

 

 

.

 

 

 

 

 

Stock-based compensation expense

 

-

 

 

 

702

 

 

 

-

 

 

 

-

 

 

 

702

 

Exercise of stock options

 

2,056

 

 

 

(787

)

 

 

-

 

 

 

-

 

 

 

1,269

 

Sale of shares under Employee Share Purchase Plan

 

81

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

81

 

Shares repurchased under normal course issuer bid

 

(443

)

 

 

114

 

 

 

-

 

 

 

-

 

 

 

(329

)

Dividends declared

 

-

 

 

 

-

 

 

 

-

 

 

 

(15,178

)

 

 

(15,178

)

Balance - September 30, 2015

$

427,731

 

 

$

16,404

 

 

$

16,225

 

 

$

(221,029

)

 

$

239,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - December 31, 2015

$

427,781

 

 

$

16,549

 

 

$

16,225

 

 

$

(219,177

)

 

$

241,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

-

 

 

 

-

 

 

 

-

 

 

 

2,425

 

 

 

2,425

 

Shares and options issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

-

 

 

 

197

 

 

 

-

 

 

 

-

 

 

 

197

 

Conversion of deferred stock units to common shares

 

116

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

116

 

Exercise of options

 

17

 

 

 

(6

)

 

 

-

 

 

 

-

 

 

 

11

 

Sale of shares under Employee Share Purchase Plan

 

35

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

35

 

Shares repurchased under normal course issuer bid

 

(8,501

)

 

 

4,276

 

 

 

-

 

 

 

-

 

 

 

(4,225

)

Dividends declared

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,374

)

 

 

(3,374

)

Balance - September 30, 2016

$

419,448

 

 

$

21,016

 

 

$

16,225

 

 

$

(220,126

)

 

$

236,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

10

 


 

 

 

 

PRESS RELEASE

 

 

 

 

Wi-LAN Inc.

Reconciliation of GAAP Net Earnings to EBITDA

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

 

 

 

Three months ended

 

 

Nine months ended

 

 

 

September 30, 2016

 

 

September 30, 2015

 

 

September 30, 2016

 

 

September 30, 2015

 

Net earnings under GAAP

 

$

657

 

 

$

829

 

 

$

2,425

 

 

$

7,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

(138

)

 

 

(90

)

 

 

(376

)

 

 

(331

)

Depreciation and amortization

 

 

6,846

 

 

 

9,848

 

 

 

26,932

 

 

 

28,078

 

Income tax expense

 

 

1,926

 

 

 

1,395

 

 

 

7,260

 

 

 

7,050

 

EBITDA

 

$

9,291

 

 

$

11,982

 

 

$

36,241

 

 

$

41,826

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

118,912,606

 

 

 

120,790,348

 

 

 

119,500,216

 

 

 

120,678,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per basic share under GAAP

 

$

0.01

 

 

$

0.01

 

 

$

0.02

 

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

(0.00

)

 

 

(0.00

)

 

 

(0.00

)

 

 

(0.00

)

Depreciation and amortization

 

 

0.06

 

 

 

0.08

 

 

 

0.23

 

 

 

0.23

 

Income tax expense

 

 

0.02

 

 

 

0.01

 

 

 

0.06

 

 

 

0.06

 

EBITDA per basic share

 

$

0.08

 

 

$

0.10

 

 

$

0.30

 

 

$

0.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1. Weighted average number of commons shares used in the calculation of EBITDA per basic share and earnings per basic share under GAAP.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

11