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

Exhibit 99.1

 

 

 

 

PRESS RELEASE

 

 

 

 

WiLAN Reports 2016 Second Quarter Financial Results

 

OTTAWA, Canada – July 28, 2016 – WiLAN (TSX:WIN) (NASD:WILN) today reported financial results for the three- and six-month periods ended June 30, 2016. All financial information in this press release is reported in U.S. dollars, unless otherwise indicated.

 

Q2 2016 Highlights

·

Revenues of $16.0 million

·

EBITDA* of $7.1 million, or $0.06 per basic share

·

Cash balance increased to $103.7 million at June 30, 2016

·

Returned $2.0 million to shareholders in dividend payments and buyback purchases

·

Acquired a patent portfolio from SRI International covering technologies used for intelligent personal assistants in handsets and tablets

·

Acquired patents from Barron Associates related to fitness tracking technology used in wearable devices

·

Entered into partnerships with University of Waterloo and University of Saskatchewan

 

Year-to-Date 2016 Highlights

·

Revenues of $46.1 million

·

EBITDA* of $27.0 million, or $0.23 per basic share

·

GAAP net earnings of $1.8 million, or $0.01 per basic share

·

Returned $5.4 million to shareholders in dividend payments and buyback purchases

 

“Operational highlights in the quarter centered on the partnerships we signed with two of Canada’s top Universities – the University of Waterloo and University of Saskatchewan – and on the patent acquisitions we made,” said Jim Skippen, CEO of WiLAN. “The patents acquired from SRI International have a particularly noteworthy background since they were filed in connection with the development of the product that eventually became the SIRI voice-activated assistance program that is used in many Apple products.”

 

Added Skippen, “As evidenced by our results so far in 2016, our financial performance can fluctuate quarter to quarter depending on the size and timing of new licenses. While this is a fact of life for every business in the patent industry, we believe we are firmly on track to continue growing over the long-term. Heading into the second half of 2016, we have 43 partners, 50 patent portfolios and more than 60 ongoing litigations, which collectively form a solid pipeline of license opportunities to drive future results.”

 

Approval of Eligible Dividend

The Board of Directors declared an eligible quarterly dividend of CDN $0.0125 per common share to be paid on October 6, 2016, to shareholders of record on September 16, 2016.

 

Q2 and Year-to-Date 2016 Revenue Review

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

1

 


 

 

 

 

PRESS RELEASE

 

 

 

 

In the three month period ended June 30, 2016, WiLAN generated revenues of $16.0 million, compared with $35.0 million in the same period last year. In the six month period ended June 30, 2016, WiLAN generated revenues of $46.1 million, compared with $55.4 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 month period ended June 30, 2015, and in particular, due to a large license agreement signed with Samsung in that period.

 

Q2 and Year-to-Date 2016 Operating Expense Review

 

Cost of revenue expenses

In the three month period ended June 30, 2016, cost of revenue totaled $16.1 million compared with $16.1 million in the same period last year. In the six month period ended June 30, 2016, cost of revenue totaled $34.1 million compared with $35.6 million in the same period last year.

 

The decrease in cost of revenue for the six month period ended June 30, 2016, is primarily attributable to a decrease in litigation expense partially offset by an increase in patent maintenance, prosecution, and evaluation costs, contingent partner payments and legal fees, and amortization expense. 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

 

 

Six months ended

 

 

June 30, 2016

 

 

June 30, 2015

 

 

June 30, 2016

 

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

$

2,313

 

 

$

1,952

 

 

$

4,166

 

 

$

3,944

 

Litigation

 

596

 

 

 

3,145

 

 

 

1,488

 

 

 

9,385

 

Patent maintenance, prosecution, and evaluation

 

2,377

 

 

 

1,352

 

 

 

5,425

 

 

 

2,696

 

Contingent partner payments and legal fees

 

797

 

 

 

121

 

 

 

2,725

 

 

 

776

 

Amortization of patents

 

9,850

 

 

 

9,134

 

 

 

19,872

 

 

 

17,979

 

Stock-based compensation

 

45

 

 

 

112

 

 

 

135

 

 

 

238

 

Other

 

165

 

 

 

315

 

 

 

324

 

 

 

579

 

 

$

16,143

 

 

$

16,131

 

 

$

34,135

 

 

$

35,597

 

 

In the three month period ended June 30, 2016, litigation expenses were $0.6 million compared with $3.1 million in the same period last year. In the six month period ended June 30, 2016, litigation expenses amounted to $1.5 million compared with $9.4 million in the same period last year. The decrease in litigation expense for the three and six month periods ended June 30, 2016, is primarily due to an increase in shared risk fee arrangements with external legal counsel in comparison to the same period 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 risk fee arrangements in place at the time. The Company expects a decrease in litigation expenses in fiscal

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

2

 


 

 

 

 

PRESS RELEASE

 

 

 

 

2016 as a result of the expected level of litigation activities and corresponding contingent-fee arrangements.

 

Patent maintenance and prosecution expenses increased over the same period last year as a result of the higher number of patents and applications the Company currently maintains. 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 June 30, 2016, MG&A expenses amounted to $2.8 million, or 17% of revenue, compared with $2.2 million, or 6% of revenue, in the same period last year. In the six month period ended June 30, 2016, MG&A expenses amounted to $5.4 million, or 12% of revenue, compared with $4.5 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

 

 

Six months ended

 

 

June 30, 2016

 

 

June 30, 2015

 

 

June 30, 2016

 

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

$

1,645

 

 

$

758

 

 

$

2,947

 

 

$

1,949

 

Depreciation

 

106

 

 

 

108

 

 

 

213

 

 

 

226

 

Stock-based compensation

 

1

 

 

 

72

 

 

 

18

 

 

 

188

 

Public company costs

 

447

 

 

 

410

 

 

 

1,147

 

 

 

725

 

Facilities

 

148

 

 

 

152

 

 

 

317

 

 

 

301

 

Other

 

405

 

 

 

712

 

 

 

757

 

 

 

1,074

 

 

$

2,752

 

 

$

2,212

 

 

$

5,399

 

 

$

4,463

 

 

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 June 30, 2016, WiLAN incurred a foreign exchange gain of $0.1 million compared with a negligible loss in the same period last year. In the six month period ended June 30, 2016, the Company incurred a foreign exchange gain of $0.3 million compared with a loss of $2.3 million in the same period last year.

 

The unrealized foreign exchange gains of $0.1 million and $0.3 million recognized in the three and six month periods ended June 30, 2016, respectively, resulted from the translation of monetary accounts, primarily cash and cash equivalents, short-term investments, dividends, and accounts payable, denominated in Canadian dollars to U.S. dollars. The change from last year is attributable to the decrease in the level of monetary accounts denominated in Canadian dollars and the Canadian dollar strengthening relative to the U.S. dollar.

 

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

3

 


 

 

 

 

PRESS RELEASE

 

 

 

 

EBITDA

In the three month period ended June 30, 2016, WiLAN generated EBITDA of $7.1 million, or $0.06 per basic share, compared with $25.2 million, or $0.21 per basic share, in the same period last year. In the six month period ended June 30, 2016, WiLAN generated EBITDA of $27.0 million, or $0.23 per basic share, compared with $29.8 million, or $0.25 per basic share, in the same period last year.

 

Net Earnings

In the three month period ended June 30, 2016, WiLAN’s GAAP net loss was $3.2 million, or $(0.03) per basic share, compared with GAAP earnings of $11.0 million, or $0.09 per basic share, in the same period last year. In the six month period ended June 30, 2016, WiLAN’s GAAP earnings were $1.8 million, or $0.01 per basic share, compared with GAAP earnings of $6.2 million, or $0.05 per basic share, in the same period last year.

 

Second Quarter 2016 Balance Sheet and Cash Flow Review

At June 30, 2016, the Company’s cash, which is comprised of cash and cash equivalents and short-term investments, totaled $103.7 million, representing an increase of $1.8 million from the cash position at March 31, 2016, and an increase of $9.1 million from the cash position at December 31, 2015. The increase from December 31, 2015, is primarily attributable to $23.1 million of cash generated from operations, which was partially offset by the payment of dividends totaling $2.2 million, the repurchase of common shares under a normal course issuer bid totaling $3.1 million and patent acquisitions totaling $8.9 million which includes payments totaling $2.8 million for the repayment of patent finance obligations for patents acquired in 2013 and payments totaling $6.0 million for patents acquired in 2015.

 

Fiscal 2016 Financial Guidance

Cash operating expenses for the third quarter 2016 are expected to be in the range of $9.7 million to $11 million, of which $2.7 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 – July 28, 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/events/wilan/2016/07/28/second-quarter-2016-results/play

 

Dial-in

·

To access the call from Canada and U.S., dial 1.866.393.4306 (Toll Free)

·

To access the call from other locations, dial 1.734.385.2616 (International)

 

Replay Information

A replay of the call will be available at

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

4

 


 

 

 

 

PRESS RELEASE

 

 

 

 

http://www.gowebcasting.com/events/wilan/2016/07/28/second-quarter-2016-results/play

 

A replay will also be accessible by telephone until 11:59 PM ET on August 5, 2016.

·

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

·

Conference ID #: 48918876

 

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.

 

 

 

 

 

 

 

www.wilan.com

© copyright Wi-LAN 2016

5

 


 

 

 

 

PRESS RELEASE

 

 

 

 

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

 

 

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

 

 

Six months ended

 

 

Six months ended

 

 

June 30, 2016

 

 

June 30, 2015

 

 

June 30, 2016

 

 

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

15,961

 

 

$

34,990

 

 

$

46,121

 

 

$

55,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

16,143

 

 

 

16,131

 

 

 

34,135

 

 

 

35,597

 

Research and development

 

-

 

 

 

713

 

 

 

-

 

 

 

1,432

 

Marketing, general and administration

 

2,752

 

 

 

2,212

 

 

 

5,399

 

 

 

4,463

 

Foreign exchange (gain) loss

 

(114

)

 

 

8

 

 

 

(277

)

 

 

2,294

 

Total operating expenses

 

18,781

 

 

 

19,064

 

 

 

39,257

 

 

 

43,786

 

Earnings  (loss) from operations

 

(2,820

)

 

 

15,926

 

 

 

6,864

 

 

 

11,614

 

Interest income

 

120

 

 

 

119

 

 

 

238

 

 

 

241

 

Earnings (loss) before income taxes

 

(2,700

)

 

 

16,045

 

 

 

7,102

 

 

 

11,855

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for (recovery of) income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

837

 

 

 

1,031

 

 

 

3,860

 

 

 

2,034

 

Deferred

 

(385

)

 

 

4,056

 

 

 

1,474

 

 

 

3,621

 

 

 

452

 

 

 

5,087

 

 

 

5,334

 

 

 

5,655

 

Net and comprehensive earnings (loss)

$

(3,152

)

 

$

10,958

 

 

$

1,768

 

 

$

6,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share (Note 4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(0.03

)

 

$

0.09

 

 

$

0.01

 

 

$

0.05

 

Diluted

$

(0.03

)

 

$

0.09

 

 

$

0.01

 

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

119,255,090

 

 

 

120,747,848

 

 

 

119,768,540

 

 

 

120,610,828

 

Diluted

 

119,255,090

 

 

 

120,749,618

 

 

 

119,768,540

 

 

 

120,647,995

 

 

 

 

 

 

 

 

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

June 30, 2016

 

 

December 31, 2015

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

102,518

 

 

$

93,431

 

Short-term investments

 

1,200

 

 

 

1,120

 

Accounts receivable

 

7,612

 

 

 

8,436

 

Prepaid expenses and deposits

 

1,467

 

 

 

1,607

 

 

 

112,797

 

 

 

104,594

 

 

 

 

 

 

 

 

 

Loan receivable

 

1,625

 

 

 

1,497

 

Furniture and equipment, net

 

1,427

 

 

 

1,614

 

Patents and other intangibles, net

 

135,901

 

 

 

155,213

 

Deferred tax asset

 

16,202

 

 

 

17,677

 

Goodwill

 

12,623

 

 

 

12,623

 

 

$

280,575

 

 

$

293,218

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

$

16,727

 

 

$

23,205

 

Current portion of patent finance obligation

 

7,207

 

 

 

8,085

 

 

 

23,934

 

 

 

31,290

 

 

 

 

 

 

 

 

 

Patent finance obligation

 

18,407

 

 

 

19,895

 

Success fee obligation

 

140

 

 

 

655

 

 

 

42,481

 

 

 

51,840

 

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

Capital stock (Note 4)

 

421,675

 

 

 

427,781

 

Additional paid-in capital

 

19,848

 

 

 

16,549

 

Accumulated other comprehensive income

 

16,225

 

 

 

16,225

 

Deficit

 

(219,654

)

 

 

(219,177

)

 

 

238,094

 

 

 

241,378

 

 

$

280,575

 

 

$

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

 

 

Six months ended

 

 

Six months ended

 

 

June 30, 2016

 

 

June 30, 2015

 

 

June 30, 2016

 

 

June 30, 2015

 

Cash generated from (used in)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

$

(3,152

)

 

$

10,958

 

 

$

1,768

 

 

$

6,200

 

Non-cash items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

46

 

 

 

210

 

 

 

154

 

 

 

482

 

Depreciation and amortization

 

9,956

 

 

 

9,242

 

 

 

20,086

 

 

 

18,230

 

Foreign exchange (gain) loss

 

(105

)

 

 

(79

)

 

 

(390

)

 

 

674

 

Disposal of assets

 

-

 

 

 

-

 

 

 

13

 

 

 

-

 

Deferred income tax expense (recovery)

 

(385

)

 

 

4,056

 

 

 

1,474

 

 

 

3,621

 

Accrued investment income

 

(64

)

 

 

(55

)

 

 

(128

)

 

 

(110

)

Change in non-cash working capital balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

3,399

 

 

 

(15,512

)

 

 

824

 

 

 

(14,215

)

Prepaid expenses and deposits

 

114

 

 

 

(252

)

 

 

140

 

 

 

(973

)

Payments associated with success fee obligation

 

(877

)

 

 

(971

)

 

 

(1,732

)

 

 

(2,145

)

Accounts payable and accrued liabilities

 

(678

)

 

 

(407

)

 

 

853

 

 

 

(2,212

)

Cash generated from operations

 

8,254

 

 

 

7,190

 

 

 

23,062

 

 

 

9,552

 

Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

(1,151

)

 

 

(5,005

)

 

 

(2,242

)

 

 

(10,188

)

Common shares repurchased under normal course issuer bid

 

(852

)

 

 

-

 

 

 

(3,123

)

 

 

(329

)

Common shares issued for cash on the exercise of options

 

11

 

 

 

-

 

 

 

11

 

 

 

1,269

 

Common shares issued for cash from Employee Share Purchase Plan

 

35

 

 

 

81

 

 

 

35

 

 

 

81

 

Cash used in financing

 

(1,957

)

 

 

(4,924

)

 

 

(5,319

)

 

 

(9,167

)

Investing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of furniture and equipment

 

(24

)

 

 

(86

)

 

 

(39

)

 

 

-

 

Repayment of patent finance obligations

 

(1,389

)

 

 

(5,532

)

 

 

(2,777

)

 

 

(114

)

Purchase of patents

 

(3,150

)

 

 

(1,099

)

 

 

(6,150

)

 

 

(13,164

)

Cash used in investing

 

(4,563

)

 

 

(6,717

)

 

 

(8,966

)

 

 

(13,278

)

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

 

99

 

 

 

62

 

 

 

310

 

 

 

(579

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

1,833

 

 

 

(4,389

)

 

 

9,087

 

 

 

(13,472

)

Cash and cash equivalents, beginning of period

 

100,685

 

 

 

117,228

 

 

 

93,431

 

 

 

126,311

 

Cash and cash equivalents, end of period

$

102,518

 

 

$

112,839

 

 

$

102,518

 

 

$

112,839

 

 

 

 

 

 

 

 

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

 

-

 

 

 

-

 

 

 

-

 

 

 

6,200

 

 

 

6,200

 

Shares and options issued:

 

 

 

 

 

 

 

 

 

 

 

 

.

 

 

 

 

 

Stock-based compensation expense

 

-

 

 

 

482

 

 

 

-

 

 

 

-

 

 

 

482

 

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 (Note 4)

 

(443

)

 

 

114

 

 

 

-

 

 

 

-

 

 

 

(329

)

Dividends declared (Note 4)

 

-

 

 

 

-

 

 

 

-

 

 

 

(10,313

)

 

 

(10,313

)

Balance - June 30, 2015

$

427,731

 

 

$

16,184

 

 

$

16,225

 

 

$

(216,993

)

 

$

243,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - December 31, 2015

$

427,781

 

 

$

16,549

 

 

$

16,225

 

 

$

(219,177

)

 

$

241,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings

 

-

 

 

 

-

 

 

 

-

 

 

 

1,768

 

 

 

1,768

 

Shares and options issued:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

-

 

 

 

154

 

 

 

-

 

 

 

-

 

 

 

154

 

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 (Note 4)

 

(6,274

)

 

 

3,151

 

 

 

-

 

 

 

-

 

 

 

(3,123

)

Dividends declared (Note 4)

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,245

)

 

 

(2,245

)

Balance - June 30, 2016

$

421,675

 

 

$

19,848

 

 

$

16,225

 

 

$

(219,654

)

 

$

238,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

Six months ended

 

 

 

June 30, 2016

 

 

June 30, 2015

 

 

June 30, 2016

 

 

June 30, 2015

 

Net earnings (loss) under GAAP

 

$

(3,152

)

 

$

10,958

 

 

$

1,768

 

 

$

6,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

(120

)

 

 

(119

)

 

 

(238

)

 

 

(241

)

Depreciation and amortization

 

 

9,956

 

 

 

9,242

 

 

 

20,086

 

 

 

18,230

 

Income tax expense

 

 

452

 

 

 

5,087

 

 

 

5,334

 

 

 

5,655

 

EBITDA

 

$

7,136

 

 

$

25,168

 

 

$

26,950

 

 

$

29,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

119,255,090

 

 

 

120,747,848

 

 

 

119,768,540

 

 

 

120,610,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per basic share under GAAP

 

$

(0.03

)

 

$

0.09

 

 

$

0.01

 

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

(0.00

)

 

 

(0.00

)

 

 

(0.00

)

 

 

(0.00

)

Depreciation and amortization

 

 

0.08

 

 

 

0.08

 

 

 

0.17

 

 

 

0.15

 

Income tax expense

 

 

0.00

 

 

 

0.04

 

 

 

0.04

 

 

 

0.05

 

EBITDA per basic share

 

$

0.06

 

 

$

0.21

 

 

$

0.23

 

 

$

0.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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