Document | |
1 | BlackBerry Reports Profitability in Fiscal 2018 First Quarter |
2 | BlackBerry Supplemental Financial Information |
• | Q1 non-GAAP EPS of $0.02 vs. $0.00 a year ago; GAAP EPS of $1.23 vs. ($1.28) loss a year ago |
• | Q1 non-GAAP total revenue of $244 million; GAAP total revenue of $235 million |
• | Q1 non-GAAP Company total software and services revenues of $169 million; GAAP Company total software and services revenues of $160 million |
• | Q1 non-GAAP gross margin of 67%; GAAP gross margin of 64% |
• | Total cash balance increased to $2.6 billion at the end of the fiscal first quarter |
• | Awarded $940 million from the positive outcome of the Qualcomm arbitration |
• | Launched AtHoc ACCOUNT, a new FedRAMP-authorized solution that enables government agencies and large organizations to account for personnel in real time; BlackBerry AtHoc is the only platform to achieve FedRAMP authorization for crisis communications |
• | TCL initiated shipments of the BlackBerry KEYone, as part of the Company’s licensing program |
• | BB Merah Putih initiated shipments of the BlackBerry Aurora, as part of the Company’s licensing program |
• | Launched BlackBerry SHIELD, an assessment tool for cybersecurity risk management; partnered with Allied World to make the tool available to its cyber insurance policyholders |
• | After the quarter, launched QNX Hypervisor 2.0, which enables the partitioning and isolation of safety critical environments in connected cars |
• | After the quarter, announced that Qualcomm is adopting QNX Hypervisor 2.0 in support of its digital cockpit solutions |
• | After the quarter, BlackBerry named a “Leader” in the Gartner Magic Quadrant for Enterprise Mobility Management Suites |
• | After the quarter, announced the general availability of BBM Enterprise SDK to address the Communications Platform as a Service (CPaaS) market; more than 60 ISVs are using the tool to develop mobile apps for iOS and Android |
Q1 Fiscal 2018 Non-GAAP Adjustments | For the Three Months Ended May 31, 2017 (in millions) | |||||||||||||||||||||||
Income statement location | Revenue | Gross margin (before taxes) | Gross margin % (before taxes) | Income before income taxes | Net income | Basic earnings per share | ||||||||||||||||||
As reported | $ | 235 | $ | 150 | 63.8 | % | $ | 672 | $ | 671 | $ | 1.26 | ||||||||||||
Debentures fair value adjustment (2) | Debentures fair value adjustment | — | — | — | % | 218 | 218 | |||||||||||||||||
RAP charges (3) | Cost of sales | — | 3 | 1.3 | % | 3 | 3 | |||||||||||||||||
RAP charges (3) | Research and development | — | — | — | % | 3 | 3 | |||||||||||||||||
RAP charges (3) | Selling, marketing and administration | — | — | — | % | 11 | 11 | |||||||||||||||||
Software deferred revenue acquired (4) | Revenue | 9 | 9 | 1.3 | % | 9 | 9 | |||||||||||||||||
Stock compensation expense (5) | Cost of sales | — | 1 | 0.3 | % | 1 | 1 | |||||||||||||||||
Stock compensation expense (5) | Research and development | — | — | — | % | 4 | 4 | |||||||||||||||||
Stock compensation expense (5) | Selling, marketing and administration | — | — | — | % | 8 | 8 | |||||||||||||||||
Acquired intangibles amortization (6) | Amortization | — | — | — | % | 25 | 25 | |||||||||||||||||
Business acquisition and integration costs (7) | Selling, marketing and administration | — | — | — | % | 11 | 11 | |||||||||||||||||
Qualcomm arbitration award (8) | Qualcomm arbitration award | — | — | — | % | (815 | ) | (815 | ) | |||||||||||||||
Qualcomm arbitration award (8) | Investment income | — | — | — | % | (139 | ) | (139 | ) | |||||||||||||||
$ | 244 | $ | 163 | 66.8 | % | $ | 11 | $ | 10 | $ | 0.02 |
(1) | During the first quarter of fiscal 2018, the Company reported GAAP gross margin of $150 million or 63.8% of revenue. Excluding the impact of the resource alignment program (“RAP”) charges and stock compensation expense included in cost of sales and software deferred revenue acquired included in revenue, the non-GAAP gross margin was $163 million, or 66.8% of revenue. |
(2) | During the first quarter of fiscal 2018, the Company recorded the Q1 Fiscal 2018 Debentures Fair Value Adjustment of $218 million. This adjustment was presented on a separate line in the Consolidated Statements of Operations. |
(3) | During the first quarter of fiscal 2018, the Company incurred charges related to the RAP of approximately $17 million, of which $3 million was included in cost of sales, $3 million was included in research and development expense and $11 million was included in selling, marketing and administration expense. |
(4) | During the first quarter of fiscal 2018, the Company recorded software deferred revenue acquired but not recognized due to business combination accounting rules of $9 million, which was included in enterprise software and services revenue. |
(5) | During the first quarter of fiscal 2018, the Company recorded stock compensation expense of $13 million, of which $1 million was included in cost of sales, $4 million was included in research and development, and $8 million was included in selling, marketing and administration expenses. |
(6) | During the first quarter of fiscal 2018, the Company recorded amortization of intangible assets acquired through business combinations of $25 million, which was included in amortization expense. |
(7) | During the first quarter of fiscal 2018, the Company recorded business acquisition and integration costs incurred through business combinations of $11 million, which was included in selling, marketing and administration expenses. |
(8) | During the first quarter of fiscal 2018, the Company recorded the Qualcomm arbitration award of $954 million, of which $815 million was presented on a separate line in the Consolidated Statements of Operations, and $139 million was included in investment income. |
For the quarters ended | |||||||||||||||||||||||||||||||||||
May 31, 2017 | February 28, 2017 | November 30, 2016 | August 31, 2016 | May 31, 2016 | |||||||||||||||||||||||||||||||
North America | $ | 127 | 54.0 | % | $ | 166 | 58.0 | % | $ | 167 | 57.8 | % | $ | 190 | 56.9 | % | $ | 177 | 44.3 | % | |||||||||||||||
Europe, Middle East and Africa | 70 | 29.8 | % | 83 | 29.0 | % | 87 | 30.1 | % | 100 | 29.9 | % | 166 | 41.5 | % | ||||||||||||||||||||
Latin America | 4 | 1.7 | % | 5 | 1.8 | % | 7 | 2.4 | % | 13 | 3.9 | % | 10 | 2.5 | % | ||||||||||||||||||||
Asia Pacific | 34 | 14.5 | % | 32 | 11.2 | % | 28 | 9.7 | % | 31 | 9.3 | % | 47 | 11.8 | % | ||||||||||||||||||||
Total | $ | 235 | 100.0 | % | $ | 286 | 100.0 | % | $ | 289 | 100.0 | % | $ | 334 | 100.0 | % | $ | 400 | 100.0 | % |
US GAAP | Adjustments | Non-GAAP | |||||||||||||||||||||
Three months ended | Three months ended | Three months ended | |||||||||||||||||||||
May 31, 2017 | May 31, 2016 | May 31, 2017 | May 31, 2016 | May 31, 2017 | May 31, 2016 | ||||||||||||||||||
Enterprise software and services | $ | 92 | $ | 82 | $ | 9 | $ | 24 | $ | 101 | $ | 106 | |||||||||||
BlackBerry Technology Solutions | 36 | 35 | — | — | 36 | 35 | |||||||||||||||||
Licensing, IP and other | 32 | 25 | — | — | 32 | 25 | |||||||||||||||||
Handheld devices | 37 | 152 | — | — | 37 | 152 | |||||||||||||||||
SAF | 38 | 106 | — | — | 38 | 106 | |||||||||||||||||
Total | $ | 235 | $ | 400 | $ | 9 | $ | 24 | $ | 244 | $ | 424 |
For the three months ended | ||||||||||||
May 31, 2017 | February 28, 2017 | May 31, 2016 | ||||||||||
Revenue | $ | 235 | $ | 286 | $ | 400 | ||||||
Cost of sales | 85 | 114 | 246 | |||||||||
Gross margin | 150 | 172 | 154 | |||||||||
Gross margin % | 63.8 | % | 60.1 | % | 38.5 | % | ||||||
Operating expenses | ||||||||||||
Research and development | 61 | 57 | 89 | |||||||||
Selling, marketing and administration | 110 | 143 | 132 | |||||||||
Amortization | 40 | 45 | 54 | |||||||||
Impairment of goodwill | — | — | 57 | |||||||||
Impairment of long-lived assets | — | — | 501 | |||||||||
Debentures fair value adjustment | 218 | (16 | ) | (24 | ) | |||||||
Qualcomm arbitration award | (815 | ) | — | — | ||||||||
(386 | ) | 229 | 809 | |||||||||
Operating income (loss) | 536 | (57 | ) | (655 | ) | |||||||
Investment income (loss), net | 136 | 8 | (15 | ) | ||||||||
Income (loss) before income taxes | 672 | (49 | ) | (670 | ) | |||||||
Provision for (recovery of) income taxes | 1 | (2 | ) | — | ||||||||
Net income (loss) | $ | 671 | $ | (47 | ) | $ | (670 | ) | ||||
Loss per share | ||||||||||||
Basic | $ | 1.26 | $ | (0.09 | ) | $ | (1.28 | ) | ||||
Diluted | $ | 1.23 | $ | (0.10 | ) | $ | (1.28 | ) | ||||
Weighted-average number of common shares outstanding (000’s) | ||||||||||||
Basic | 531,096 | 530,352 | 521,905 | |||||||||
Diluted | 544,077 | 590,852 | 521,905 | |||||||||
Total common shares outstanding (000’s) | 531,476 | 530,497 | 522,517 |
As at | May 31, 2017 | February 28, 2017 | ||||||
Assets | ||||||||
Current | ||||||||
Cash and cash equivalents | $ | 933 | $ | 734 | ||||
Short-term investments | 1,278 | 644 | ||||||
Accounts receivable, net | 152 | 181 | ||||||
Other receivables | 30 | 34 | ||||||
Inventories | 11 | 26 | ||||||
Income taxes receivable | 12 | 17 | ||||||
Other current assets | 48 | 55 | ||||||
2,464 | 1,691 | |||||||
Long-term investments | 294 | 269 | ||||||
Restricted cash and cash equivalents | 48 | 51 | ||||||
Property, plant and equipment, net | 81 | 91 | ||||||
Goodwill | 563 | 559 | ||||||
Intangible assets, net | 569 | 602 | ||||||
Deferred income tax asset | — | — | ||||||
$ | 4,019 | $ | 3,263 | |||||
Liabilities | ||||||||
Current | ||||||||
Accounts payable | $ | 48 | $ | 103 | ||||
Accrued liabilities | 204 | 258 | ||||||
Deferred revenue | 211 | 245 | ||||||
463 | 606 | |||||||
Long-term debt | 809 | 591 | ||||||
Deferred income tax liability | 9 | 9 | ||||||
1,281 | 1,206 | |||||||
Shareholders’ equity | ||||||||
Capital stock and additional paid-in capital | 2,528 | 2,512 | ||||||
Retained earnings (deficit) | 227 | (438 | ) | |||||
Accumulated other comprehensive loss | (17 | ) | (17 | ) | ||||
2,738 | 2,057 | |||||||
$ | 4,019 | $ | 3,263 |
For the three months ended | ||||||||
May 31, 2017 | May 31, 2016 | |||||||
Cash flows from operating activities | ||||||||
Net income (loss) | $ | 671 | $ | (670 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||
Amortization | 51 | 72 | ||||||
Deferred income taxes | — | 32 | ||||||
Stock-based compensation | 13 | 12 | ||||||
Loss on disposal of property, plant and equipment | — | 1 | ||||||
Impairment of goodwill | — | 57 | ||||||
Impairment of long-lived assets | — | 501 | ||||||
Other-than-temporary impairment on cost-based investments | — | 7 | ||||||
Debentures fair value adjustment | 218 | (24 | ) | |||||
Other | 1 | 3 | ||||||
Net changes in working capital items: | ||||||||
Accounts receivable, net | 29 | 73 | ||||||
Other receivables | 4 | (4 | ) | |||||
Inventories | 15 | 16 | ||||||
Income taxes receivable | (1 | ) | (25 | ) | ||||
Other current assets | 6 | 8 | ||||||
Accounts payable | (55 | ) | 8 | |||||
Income taxes payable | — | (9 | ) | |||||
Accrued liabilities | (55 | ) | (53 | ) | ||||
Deferred revenue | (34 | ) | (66 | ) | ||||
Net cash provided by (used in) operating activities | 863 | (61 | ) | |||||
Cash flows from investing activities | ||||||||
Acquisition of long-term investments | (25 | ) | (163 | ) | ||||
Proceeds on sale or maturity of long-term investments | — | 32 | ||||||
Acquisition of property, plant and equipment | (3 | ) | (4 | ) | ||||
Proceeds on sale of property, plant and equipment | 1 | — | ||||||
Acquisition of intangible assets | (7 | ) | (9 | ) | ||||
Acquisition of short-term investments | (1,015 | ) | (389 | ) | ||||
Proceeds on sale or maturity of short-term investments | 378 | 875 | ||||||
Net cash provided by (used in) investing activities | (671 | ) | 342 | |||||
Cash flows from financing activities | ||||||||
Issuance of common shares | 3 | 3 | ||||||
Payment of contingent consideration from business acquisitions | — | (15 | ) | |||||
Effect of foreign exchange loss on restricted cash and cash equivalents | — | (3 | ) | |||||
Transfer from restricted cash | 3 | — | ||||||
Net cash used in financing activities | 6 | (15 | ) | |||||
Effect of foreign exchange gain on cash and cash equivalents | 1 | 2 | ||||||
Net decrease in cash and cash equivalents during the period | 199 | 268 | ||||||
Cash and cash equivalents, beginning of period | 734 | 957 | ||||||
Cash and cash equivalents, end of period | $ | 933 | $ | 1,225 | ||||
As at | May 31, 2017 | February 28, 2017 | ||||||
Cash and cash equivalents | $ | 933 | $ | 734 | ||||
Short-term investments | 1,278 | 644 | ||||||
Long-term investments | 294 | 269 | ||||||
Restricted cash | 48 | 51 | ||||||
$ | 2,553 | $ | 1,698 |
GAAP Income Statement (Three Months Ended) | Q2 FY16 | Q3 FY16 | Q4 FY16 | FY16 | Q1 FY17 | Q2 FY17 | Q3 FY17 | Q4 FY17 | FY17 | Q1 FY18 | |||||||||||||||||||||||||||||
Software and services | $ | 73 | $ | 155 | $ | 131 | $ | 497 | $ | 142 | $ | 138 | $ | 160 | $ | 182 | $ | 622 | $ | 160 | |||||||||||||||||||
Handheld devices | 206 | 220 | 190 | 884 | 152 | 105 | 62 | 55 | 374 | 37 | |||||||||||||||||||||||||||||
Service access fees | 211 | 173 | 143 | 779 | 106 | 91 | 67 | 49 | 313 | 38 | |||||||||||||||||||||||||||||
Revenue | 490 | 548 | 464 | 2,160 | 400 | 334 | 289 | 286 | 1,309 | 235 | |||||||||||||||||||||||||||||
Cost of sales | |||||||||||||||||||||||||||||||||||||||
Cost of sales | 301 | 303 | 251 | 1,183 | 200 | 139 | 94 | 110 | 542 | 85 | |||||||||||||||||||||||||||||
Inventory write-down | 4 | 9 | 3 | 36 | 46 | 97 | 2 | 4 | 150 | — | |||||||||||||||||||||||||||||
Total cost of sales | 305 | 312 | 254 | 1,219 | 246 | 236 | 96 | 114 | 692 | 85 | |||||||||||||||||||||||||||||
Gross margin | 185 | 236 | 210 | 941 | 154 | 98 | 193 | 172 | 617 | 150 | |||||||||||||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||||||||||||
Research and development | 122 | 100 | 108 | 469 | 89 | 85 | 75 | 57 | 306 | 61 | |||||||||||||||||||||||||||||
Selling, marketing and administration | 157 | 170 | 166 | 653 | 129 | 138 | 141 | 144 | 553 | 109 | |||||||||||||||||||||||||||||
Amortization | 67 | 68 | 77 | 277 | 54 | 44 | 43 | 45 | 186 | 40 | |||||||||||||||||||||||||||||
Impairment of goodwill | — | — | — | — | 57 | — | — | — | 57 | — | |||||||||||||||||||||||||||||
Impairment of long-lived assets | — | — | — | — | 501 | — | — | — | 501 | — | |||||||||||||||||||||||||||||
Loss on sale, disposal and abandonment of long-lived assets | 34 | 7 | 140 | 195 | 3 | 124 | 46 | (1 | ) | 171 | 1 | ||||||||||||||||||||||||||||
Debentures fair value adjustment | (228 | ) | (5 | ) | (40 | ) | (430 | ) | (24 | ) | 62 | 2 | (16 | ) | 24 | 218 | |||||||||||||||||||||||
Qualcomm arbitration award | — | — | — | — | — | — | — | — | — | (815 | ) | ||||||||||||||||||||||||||||
Total operating expenses | 152 | 340 | 451 | 1,164 | 809 | 453 | 307 | 229 | 1,798 | (386 | ) | ||||||||||||||||||||||||||||
Operating income (loss) | 33 | (104 | ) | (241 | ) | (223 | ) | (655 | ) | (355 | ) | (114 | ) | (57 | ) | (1,181 | ) | 536 | |||||||||||||||||||||
Investment income (loss), net | (12 | ) | (16 | ) | (15 | ) | (59 | ) | (15 | ) | (16 | ) | (4 | ) | 8 | (27 | ) | 136 | |||||||||||||||||||||
Income (loss) before income taxes | 21 | (120 | ) | (256 | ) | (282 | ) | (670 | ) | (371 | ) | (118 | ) | (49 | ) | (1,208 | ) | 672 | |||||||||||||||||||||
Provision for (recovery of) income taxes | (30 | ) | (31 | ) | (18 | ) | (74 | ) | — | 1 | (1 | ) | (2 | ) | (2 | ) | 1 | ||||||||||||||||||||||
Net income (loss) | $ | 51 | $ | (89 | ) | $ | (238 | ) | $ | (208 | ) | $ | (670 | ) | $ | (372 | ) | $ | (117 | ) | $ | (47 | ) | $ | (1,206 | ) | $ | 671 | |||||||||||
Earnings (loss) per share | |||||||||||||||||||||||||||||||||||||||
Basic earnings (loss) per share | $ | 0.10 | $ | (0.17 | ) | $ | (0.45 | ) | $ | (0.40 | ) | $ | (1.28 | ) | $ | (0.71 | ) | $ | (0.22 | ) | $ | (0.09 | ) | $ | (2.30 | ) | $ | 1.26 | |||||||||||
Diluted earnings (loss) per share | $ | (0.24 | ) | $ | (0.17 | ) | $ | (0.45 | ) | $ | (0.86 | ) | $ | (1.28 | ) | $ | (0.71 | ) | $ | (0.22 | ) | $ | (0.10 | ) | $ | (2.30 | ) | $ | 1.23 | ||||||||||
Weighted-average number of common shares outstanding (000’s) | |||||||||||||||||||||||||||||||||||||||
Basic | 526,314 | 525,103 | 524,627 | 526,303 | 521,905 | 522,826 | 526,102 | 530,352 | 525,265 | 531,096 | |||||||||||||||||||||||||||||
Diluted | 667,321 | 525,103 | 524,627 | 651,303 | 521,905 | 522,826 | 526,102 | 590,852 | 525,265 | 544,077 | |||||||||||||||||||||||||||||
Non-GAAP Adjustments (Three Months Ended, Pre-Tax and After Tax) | Q2 FY16 | Q3 FY16 | Q4 FY16 | FY16 | Q1 FY17 | Q2 FY17 | Q3 FY17 | Q4 FY17 | FY17 | Q1 FY18 | |||||||||||||||||||||||||||||
LLA impairment charge | $ | — | $ | — | $ | — | $ | — | $ | 501 | $ | — | $ | — | $ | — | $ | 501 | $ | — | |||||||||||||||||||
Goodwill impairment charge | — | — | — | — | 57 | — | — | — | 57 | — | |||||||||||||||||||||||||||||
Inventory write-down | — | — | — | — | 41 | 96 | — | 4 | 141 | — | |||||||||||||||||||||||||||||
Debentures fair value adjustment | (228 | ) | (5 | ) | (40 | ) | (430 | ) | (24 | ) | 62 | 2 | (16 | ) | 24 | 218 | |||||||||||||||||||||||
Write-down of assets held for sale | — | — | — | — | — | 123 | 42 | — | 165 | — | |||||||||||||||||||||||||||||
RAP charges (including patent abandonments) | 79 | 33 | 180 | 344 | 25 | 24 | 24 | 25 | 99 | 17 | |||||||||||||||||||||||||||||
CORE program charges (recoveries) | 6 | (6 | ) | 2 | 11 | (2 | ) | (2 | ) | (2 | ) | — | (7 | ) | — | ||||||||||||||||||||||||
Software deferred revenue acquired | 1 | 9 | 23 | 33 | 24 | 18 | 12 | 11 | 65 | 9 | |||||||||||||||||||||||||||||
Stock compensation expense | 14 | 14 | 17 | 60 | 12 | 18 | 15 | 15 | 60 | 13 | |||||||||||||||||||||||||||||
Acquired intangibles amortization | 11 | 18 | 28 | 66 | 28 | 28 | 28 | 28 | 112 | 25 | |||||||||||||||||||||||||||||
Business acquisition and integration | — | 11 | 10 | 22 | 7 | 4 | 5 | 3 | 19 | 11 | |||||||||||||||||||||||||||||
Qualcomm arbitration award | — | — | — | — | — | — | — | — | — | (954 | ) | ||||||||||||||||||||||||||||
Total Non-GAAP Adjustments (Three Months Ended, Pre-Tax and After Tax) | $ | (117 | ) | $ | 74 | $ | 220 | $ | 106 | $ | 669 | $ | 371 | $ | 126 | $ | 70 | $ | 1,236 | $ | (661 | ) | |||||||||||||||||
Non-GAAP Gross Profit | Q2 FY16 | Q3 FY16 | Q4 FY16 | FY16 | Q1 FY17 | Q2 FY17 | Q3 FY17 | Q4 FY17 | FY17 | Q1 FY18 | |||||||||||||||||||||||||||||
GAAP revenue | $ | 490 | $ | 548 | $ | 464 | $ | 2,160 | $ | 400 | $ | 334 | $ | 289 | $ | 286 | $ | 1,309 | $ | 235 | |||||||||||||||||||
Software deferred revenue acquired | 1 | 9 | 23 | 33 | 24 | 18 | 12 | 11 | 65 | 9 | |||||||||||||||||||||||||||||
Non-GAAP revenue | 491 | 557 | 487 | 2,193 | 424 | 352 | 301 | 297 | 1,374 | 244 | |||||||||||||||||||||||||||||
Total cost of sales | (305 | ) | (312 | ) | (254 | ) | (1,219 | ) | (246 | ) | (236 | ) | (96 | ) | (114 | ) | (692 | ) | (85 | ) | |||||||||||||||||||
Non-GAAP adjustments to cost of sales | 15 | 5 | 4 | 45 | 48 | 103 | 5 | 11 | 167 | 4 | |||||||||||||||||||||||||||||
Non-GAAP Gross Profit | $ | 201 | $ | 250 | $ | 237 | $ | 1,019 | $ | 226 | $ | 219 | $ | 210 | $ | 194 | $ | 849 | $ | 163 | |||||||||||||||||||
Adjusted EBITDA | Q2 FY16 | Q3 FY16 | Q4 FY16 | FY16 | Q1 FY17 | Q2 FY17 | Q3 FY17 | Q4 FY17 | FY17 | Q1 FY18 | |||||||||||||||||||||||||||||
GAAP operating income (loss) | $ | 33 | $ | (104 | ) | $ | (241 | ) | $ | (223 | ) | $ | (655 | ) | $ | (355 | ) | $ | (114 | ) | $ | (57 | ) | $ | (1,181 | ) | $ | 536 | |||||||||||
Non-GAAP adjustments to operating income (loss) | (117 | ) | 74 | 220 | 106 | 669 | 371 | 126 | 70 | 1,236 | (522 | ) | |||||||||||||||||||||||||||
Non-GAAP operating income (loss) | (84 | ) | (30 | ) | (21 | ) | (117 | ) | 14 | 16 | 12 | 13 | 55 | 14 | |||||||||||||||||||||||||
Amortization | 163 | 162 | 127 | 616 | 72 | 57 | 53 | 57 | 239 | 51 | |||||||||||||||||||||||||||||
Acquired intangibles amortization | (11 | ) | (18 | ) | (28 | ) | (66 | ) | (28 | ) | (28 | ) | (28 | ) | (28 | ) | (112 | ) | (25 | ) | |||||||||||||||||||
Adjusted EBITDA | $ | 68 | $ | 114 | $ | 78 | $ | 433 | $ | 58 | $ | 45 | $ | 37 | $ | 42 | $ | 182 | $ | 40 | |||||||||||||||||||
Reconciliation from GAAP Net Income (Loss) to Non-GAAP Net Loss and Non-GAAP Loss per Share | Q2 FY16 | Q3 FY16 | Q4 FY16 | FY16 | Q1 FY17 | Q2 FY17 | Q3 FY17 | Q4 FY17 | FY17 | Q1 FY18 | |||||||||||||||||||||||||||||
GAAP Net Income (Loss) | $ | 51 | $ | (89 | ) | $ | (238 | ) | $ | (208 | ) | $ | (670 | ) | $ | (372 | ) | $ | (117 | ) | $ | (47 | ) | $ | (1,206 | ) | $ | 671 | |||||||||||
Total Non-GAAP adjustments (three months ended, after-tax) | (117 | ) | 74 | 220 | 106 | 669 | 371 | 126 | 70 | 1,236 | (661 | ) | |||||||||||||||||||||||||||
Non-GAAP Net Income (Loss) | $ | (66 | ) | $ | (15 | ) | $ | (18 | ) | $ | (102 | ) | $ | (1 | ) | $ | (1 | ) | $ | 9 | $ | 23 | $ | 30 | $ | 10 | |||||||||||||
Non-GAAP Income (Loss) per Share | $ | (0.13 | ) | $ | (0.03 | ) | $ | (0.03 | ) | $ | (0.19 | ) | $ | 0.00 | $ | 0.00 | $ | 0.02 | $ | 0.04 | $ | 0.06 | $ | 0.02 | |||||||||||||||
Shares outstanding for Non-GAAP Income (Loss) per share reconciliation | 526,314 | 525,103 | 524,627 | 526,303 | 521,905 | 522,826 | 526,102 | 530,352 | 525,265 | 531,096 |
Q2 FY16 | Q3 FY16 | Q4 FY16 | FY16 | Q1 FY17 | Q2 FY17 | Q3 FY17 | Q4 FY17 | FY17 | Q1 FY18 | ||||||||||||||||||||||||||||||
Research and development | — | — | — | 2 | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Selling, marketing and administration | 6 | (6 | ) | 2 | 9 | (2 | ) | (2 | ) | (2 | ) | — | (7 | ) | — | ||||||||||||||||||||||||
Total CORE charges (recoveries) | $ | 6 | $ | (6 | ) | $ | 2 | $ | 11 | $ | (2 | ) | $ | (2 | ) | $ | (2 | ) | $ | — | $ | (7 | ) | $ | — |
Q2 FY16 | Q3 FY16 | Q4 FY16 | FY16 | Q1 FY17 | Q2 FY17 | Q3 FY17 | Q4 FY17 | FY17 | Q1 FY18 | ||||||||||||||||||||||||||||||
Cost of sales | $ | 14 | $ | 5 | $ | 4 | $ | 44 | $ | 7 | $ | 7 | $ | 5 | $ | 6 | $ | 25 | $ | 3 | |||||||||||||||||||
Research and development | 14 | 2 | 18 | 47 | 2 | — | (1 | ) | 3 | 4 | 3 | ||||||||||||||||||||||||||||
Selling, marketing and administration | 51 | 26 | 158 | 253 | 16 | 140 | 62 | 16 | 235 | 11 | |||||||||||||||||||||||||||||
Total RAP charges | $ | 79 | $ | 33 | $ | 180 | $ | 344 | $ | 25 | $ | 147 | $ | 66 | $ | 25 | $ | 264 | $ | 17 |
Q2 FY16 | Q3 FY16 | Q4 FY16 | FY16 | Q1 FY17 | Q2 FY17 | Q3 FY17 | Q4 FY17 | FY17 | Q1 FY18 | ||||||||||||||||||||||||||||||
In cost of sales | |||||||||||||||||||||||||||||||||||||||
Property, plant and equipment | $ | 10 | $ | 13 | 12 | $ | 51 | $ | 12 | $ | 12 | $ | 10 | $ | 9 | $ | 43 | $ | 7 | ||||||||||||||||||||
Intangible assets | 86 | 81 | 38 | 288 | 6 | 1 | — | 3 | 10 | 4 | |||||||||||||||||||||||||||||
Total in cost of sales | 96 | 94 | 50 | 339 | 18 | 13 | 10 | 12 | 53 | 11 | |||||||||||||||||||||||||||||
In operating expenses amortization | |||||||||||||||||||||||||||||||||||||||
Property, plant and equipment | 22 | 16 | 15 | 73 | 12 | 8 | 6 | 7 | 33 | 5 | |||||||||||||||||||||||||||||
Intangible assets | 45 | 52 | 62 | 204 | 42 | 36 | 37 | 38 | 153 | 35 | |||||||||||||||||||||||||||||
Total in operating expenses amortization | 67 | 68 | 77 | 212 | 54 | 44 | 43 | 45 | 186 | 40 | |||||||||||||||||||||||||||||
Total amortization | |||||||||||||||||||||||||||||||||||||||
Property, plant and equipment | 32 | 29 | 27 | 124 | 24 | 20 | 16 | 16 | 76 | 12 | |||||||||||||||||||||||||||||
Intangible assets | 131 | 133 | 100 | 492 | 48 | 37 | 37 | 41 | 163 | 39 | |||||||||||||||||||||||||||||
Total amortization | $ | 163 | $ | 162 | $ | 127 | $ | 616 | $ | 72 | $ | 57 | $ | 53 | $ | 57 | $ | 239 | $ | 51 |
BlackBerry Limited | ||||||
(Registrant) | ||||||
Date: | 06/23/2017 | By: | /s/ Steven Capelli | |||
Name: | Steven Capelli | |||||
Title: | Chief Financial Officer |