EX-99.1 2 camp-ex991_6.htm EX-99.1 camp-ex991_6.htm

Exhibit 99.1

CalAmp Reports Fourth Quarter and Fiscal Year 2019 Financial Results

 

Fiscal 2019 consolidated revenue of $363.8 million

 

Fiscal 2019 SaaS revenue of $76.4 million, up 20% year-over-year

 

Worldwide subscriber base exceeds one million with recent acquisitions

 

IRVINE, CA, April 30, 2019 -- CalAmp (Nasdaq: CAMP), a telematics solutions pioneer leading transformation in a global connected economy, today reported its financial results for the fourth quarter and fiscal year ended February 28, 2019.

 

“While we are disappointed by our fourth quarter revenue coming in below guidance, we remain on track in our transformation to a SaaS solutions provider with 20% organic revenue growth for the year,” said Michael Burdiek, President and Chief Executive Officer. “Organic growth initiatives, in addition to our three recent acquisitions, put us on course to record $30 million a quarter in Software and Subscription Services recurring revenue by the second half of our current fiscal year, supported by a base of more than one million subscribers worldwide.”

  

Fourth Quarter and Fiscal 2019 Financial Highlights

 

 

Consolidated revenue for the fourth quarter was $84.4 million, down 11% year-over-year due to lingering supply chain challenges coupled with a decline in Telematics Systems product sales.

 

Software and Subscriptions Services revenue for the fourth quarter was $19.0 million or 23% of consolidated revenue. Revenue growth was 18% year-over-year driven by our Fleet management and LoJack subscription services.

 

Telematics Systems revenue for the fourth quarter was $65.4 million, down 17% year-over-year, principally due to a decline in MRM Telematics and legacy LoJack SVR (“Stolen Vehicle Recovery”) product sales.

 

Worldwide subscribers increased to over one million with the recent acquisitions of Tracker Network (UK) (“Tracker”), Car Track (“LoJack Mexico”) and Synovia Solutions.

 

International revenue for fiscal 2019 was $95.3 million, representing 26% of consolidated revenue.

 

GAAP net income for the fourth quarter was $11.3 million or $0.33 per diluted share principally due to the reversal of a contingent reserve on the Omega patent infringement claim, offset by a restructuring charge for severance and employee related costs.

 

Adjusted basis net income for the fourth quarter was $9.4 million or $0.28 per diluted share.

 

Operating cash flow for fiscal 2019 was $47.7 million, with Adjusted EBITDA of $48.2 million and Adjusted EBITDA margin of 13%.

 

Business Highlights

 

 

We announced a partnership with Pioneer Electronics (USA) to introduce rDrive, a connected car subscription service available to millions of existing vehicle owners, which combines our cloud-based services platform with intuitive smartphone applications and LTE wireless network connectivity.  

 

On February 25, 2019, we acquired Tracker, a market leader in telematics services across the U. K. We expect this acquisition will accelerate our European expansion by leveraging our integrated portfolio of telematics devices, cloud and software services to develop advanced connected car subscription services targeting enterprise customers.

 

Effective March 19, 2019, we acquired LoJack Mexico, the exclusive licensee of LoJack technology for the Mexican market, which will leverage our full stack of telematics and software-as-a-service (“SaaS”) solutions to expand product offerings to an existing and untapped subscriber base throughout Mexico.

 


 

CalAmp Reports Fourth Quarter and Fiscal Year 2019 Financial Results

Page 2 of 9

 

 

On April 12, 2019, we acquired Synovia Solutions, a market leader in the K-12 school bus and municipal government fleet management solutions market with more than 100,000 subscribers and more than 1,000,000 registered users for its Here Comes The Bus application.

 

On April 8, 2019, we received a favorable ruling from the Court of Appeals for the Federal Circuit which vacated the compensatory and enhanced damages, and attorneys’ fees awarded in the Omega patent infringement matter. The Federal Circuit also set aside the verdict indicating that CalAmp’s alleged infringement was willful and remanded the case for a new trial.

 

During the fourth quarter of fiscal 2019, we repurchased $10.0 million of our common stock under a $20.0 million share repurchase program authorized by our Board of Directors on December 10, 2018.  

 

We received $18.3 million of net proceeds in fiscal 2019 from a legal settlement with a former LoJack supplier. The final payment related to this settlement was received in February 2019, thereby completing all outstanding items for this matter.

 

Summary Financial Information:

 

 

 

 

 

 

 

(In thousands except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

February 28,

 

 

February 28,

 

Description

2019

 

 

2018

 

 

2019

 

 

2018

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Telematics Systems

$

65,366

 

 

$

78,285

 

 

$

287,370

 

 

$

302,126

 

Software & Subscription Services (1)

 

19,014

 

 

 

16,110

 

 

 

76,430

 

 

 

63,786

 

 

$

84,380

 

 

$

94,395

 

 

$

363,800

 

 

$

365,912

 

Gross margin

 

40

%

 

 

41

%

 

 

41

%

 

 

41

%

Net income (loss)

$

11,263

 

 

$

(4,767

)

 

$

18,398

 

 

$

16,617

 

Net income (loss) per diluted share

$

0.33

 

 

$

(0.13

)

 

$

0.52

 

 

$

0.46

 

Non-GAAP measures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted basis net income

$

9,441

 

 

$

10,949

 

 

$

39,808

 

 

$

42,161

 

Adjusted basis net income per diluted share

$

0.28

 

 

$

0.30

 

 

$

1.13

 

 

$

1.17

 

Adjusted EBITDA

$

10,926

 

 

$

13,062

 

 

$

48,215

 

 

$

52,382

 

Adjusted EBITDA margin

 

13

%

 

 

14

%

 

 

13

%

 

 

14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) SaaS revenue for the three months ended February 28, 2019 includes an immaterial amount of revenue from the acquisition of Tracker effective February 25, 2019.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of February 28,

 

 

 

 

 

 

 

 

 

Description

2019

 

 

2018

 

 

 

 

 

 

 

 

 

Cash and marketable securities

$

274,012

 

 

$

156,003

 

 

 

 

 

 

 

 

 

Working capital

 

319,905

 

 

 

180,356

 

 

 

 

 

 

 

 

 

Deferred revenue

 

51,370

 

 

 

34,520

 

 

 

 

 

 

 

 

 

Convertible senior notes (carrying value)

 

275,905

 

 

 

154,299

 

 

 

 

 

 

 

 

 

 

Fiscal 2020 First Quarter Business Outlook

 

(In thousands except per share amounts)

 

 

 

 

 

 

 

 

Range

 

Description

Low

 

 

High

 

 

 

 

 

 

 

 

 

GAAP financial information:

 

 

 

 

 

 

 

Revenues

$

84,500

 

 

$

89,500

 

Net loss per diluted share

$

(0.37

)

 

$

(0.31

)

 

 

 

 

 

 

 

 

Non-GAAP financial information:

 

 

 

 

 

 

 

Adjusted EBITDA

$

6,500

 

 

$

9,500

 

Adjusted basis net income per diluted share

$

0.06

 

 

$

0.12

 

 

 


 

CalAmp Reports Fourth Quarter and Fiscal Year 2019 Financial Results

Page 3 of 9

 

Full Year Fiscal 2020 Outlook

 

For fiscal 2020 as a whole, we expect Software and Subscription Services revenue to increase to approximately $120.0 million and represent more than 30% of consolidated revenue. We expect Telematics Systems revenue to decline between $25 and $30 million, due primarily to product revenue lost in consolidation with the acquisition of three former customers as well as the transition of certain MRM product lines to a subscription based revenue recognition model. Also included in this outlook is the ongoing secular decline in legacy product revenue. Additionally, we expect our Adjusted EBITDA in fiscal 2020 to be greater than the Adjusted EBITDA recorded in Fiscal 2019.

 

Conference Call and Webcast  

 

We are hosting a conference call for analysts and investors to discuss our fourth quarter and fiscal year 2019 results and outlook for our first quarter of fiscal 2020 at 1:30 p.m. Pacific Time today.  Participants can listen in via webcast by visiting the Investor Relations section of our website at www.calamp.com. Please go to the website at least 15 minutes early to register, download and install any necessary audio software. A replay of the webcast will be available for 30 days after the call. The conference call can also be accessed by dialing 855-302-8830 (+1-330-871-6073 for international callers) and using the Conference ID#4492058. Following the call, an audio replay will also be available by calling 855-859-2056 or +1-404-537-3406 and entering the Conference ID#4492058. The audio replay will be available through May 8, 2019.

 

About CalAmp

 

CalAmp (Nasdaq: CAMP) is a telematics solutions pioneer leading transformation in a global connected economy. We help reinvent businesses and improve lives around the globe with technology solutions that streamline complex IoT deployments and bring intelligence to the edge.  Our software applications, scalable cloud services, and intelligent devices collect and assess critical data from mobile and fixed assets for enterprises and consumers. We call this The New How, powering autonomous IoT interaction, facilitating efficient decision making, optimizing resource utilization, and improving road safety. We are headquartered in Irvine, California and have been publicly traded since 1983. LoJack is a brand of CalAmp and a leader in stolen vehicle recovery and innovative automotive services. For more information, visit calamp.com, or LinkedIn, Twitter, YouTube or CalAmp Blog.

 

Forward-Looking Statements

 

This announcement contains forward-looking statements (including within the meaning of Section 21E of the U.S. Securities Exchange Act of 1934, as amended, and Section 27A of the U.S. Securities Act of 1933, as amended) concerning CalAmp. These statements include, but are not limited to, statements that address our expected future business and financial performance and statements about (i) our plans, objectives and intentions with respect to future operations and products, (ii)  our competitive position and opportunities, and (iii) other statements identified by words such as such as “may”, “will”, “expect”, “intend”, “plan”, “potential”, “believe”, “seek”, “could”, “estimate”, “judgment”, “targeting”, “should”, “anticipate”, “predict” “project”, “aim”, “goal”, and similar words, phrases or expressions. These forward-looking statements are based on management’s current expectations and beliefs, as well as assumptions made by, and information currently available to, management, current market trends and market conditions, and involve risks and uncertainties, many of which are outside our control, and which may cause actual results to differ materially from those contained in forward-looking statements. Accordingly, you should not place undue reliance on such statements. Particular uncertainties that could materially affect future results include any risks associated with global economic conditions and concerns; competitive pressures; pricing declines; rates of growth in our target markets; prolonged disruptions of our or our contract manufacturers’ manufacturing facilities or other significant operations; our dependence on outsourced service providers for certain key business services and their ability to execute to our requirements; our ability to maintain or improve gross margin; cost-containment measures; legislative, trade and regulatory actions; unexpected charges or expenses in connection with recent acquisitions; unexpected difficulties in integrating and realizing the expected benefits of the acquisitions; the impact of legal proceedings and compliance risks; our ability to maintain tax concessions in certain jurisdictions; our ability to protect our intellectual property and the unpredictability of any associated litigation

 


 

CalAmp Reports Fourth Quarter and Fiscal Year 2019 Financial Results

Page 4 of 9

 

expenses; any expenses or reputational damage associated with resolving customer product and warranty and indemnification claims; our ability to sell to new types of customers and to keep pace with technological advances; market acceptance of the end products into which our products are designed; and other events and trends on a national, regional and global scale, including those of a political, economic, business, competitive, and regulatory nature. Our filings with the U.S. Securities and Exchange Commission (“SEC”), which you may obtain for free at the SEC’s website at http://www.sec.gov, discuss some of the important risk factors that may affect our business, results of operations, and financial condition.  We undertake no intent or obligation to publicly update or revise any of these forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

Non-GAAP Financial Measures

 

“GAAP" refers to financial information presented in accordance with U.S. Generally Accepted Accounting Principles. This announcement includes non-GAAP financial measures, as defined in Regulation G promulgated by the SEC. We believe that our presentation of non-GAAP financial measures provides useful supplementary information to investors. These non-GAAP financial measures are provided in addition to, and not as a substitute for measures of financial performance prepared in accordance with GAAP.

 

In this announcement, we report the non-GAAP financial measures of Adjusted basis net income, Adjusted basis net income per diluted share, Adjusted EBITDA (Earnings Before Investment Income, Interest Expense, Taxes, Depreciation, Amortization, stock-based compensation, acquisition and integration expenses, non-cash costs and expenses arising from purchase accounting adjustments, litigation provisions, gain from legal settlement and certain other adjustments as detailed in the accompanying non-GAAP reconciliation), and Adjusted EBITDA margin. Adjusted basis net income excludes the impact of intangible assets amortization expense, stock-based compensation, non-cash interest from amortization of debt discount, acquisition and integration expenses, non-cash costs and expenses arising from purchase accounting adjustments, litigation provisions, gain on legal settlement and certain other adjustments as shown in the non-GAAP reconciliation provided in the table at the end of this announcement.  We use these non-GAAP financial measures to provide investors with an overall understanding of the financial performance and future prospects of our core business activities. Management does not believe that these items are reflective of our underlying performance. Internally, these non-GAAP measures are significant measures used by management for purposes of evaluating our core operating performance, establishing internal budgets, calculating return on investment for development programs and growth initiatives, comparing performance with internal forecasts and targeted business models, strategic planning, evaluating and valuing potential acquisition candidates and how their operations compare to our operations, and benchmarking performance externally against our competitors. We believe this non-GAAP financial information provides additional insight into our ongoing performance and have therefore chosen to provide this information to investors for a more consistent basis of comparison and to help them evaluate our results of ongoing operations and enable more meaningful period-to-period comparisons. The presentation of these and other similar items in our non-GAAP financial results should not be interpreted as implying that these items are non-recurring, infrequent, or unusual. We have not included a quantitative reconciliation of our quarterly financial guidance for Adjusted EBITDA and Adjusted basis net income per diluted share to revenues and net income (loss) per share, respectively, as the GAAP measures that we exclude from our non-GAAP financial information are difficult to reliably provide at this time without unreasonable effort.

 

CalAmp and LoJack and the related logos are among the trademarks of CalAmp Corp. and/or its affiliates in the United States, certain other countries, and/or the European Union. Any other trademarks or trade names mentioned are the property of their respective owners.

 

AT CALAMP:

AT NMN ADVISORS:

Kurtis Binder

Nicole Noutsios

EVP & CFO

(510) 315-1003

ir@calamp.com

nicole@nmnadvisors.com

 

 

 

 

 


 

CalAmp Reports Fourth Quarter and Fiscal Year 2019 Financial Results

Page 5 of 9

 

 

CALAMP CORP.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

(Amounts in thousands, except per share amounts)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

February 28,

 

 

February 28,

 

 

 

2019

 

 

 

2018

 

 

 

2019

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

$

 

84,380

 

 

$

 

94,395

 

 

$

 

363,800

 

 

$

 

365,912

 

Cost of revenues

 

 

50,909

 

 

 

 

55,973

 

 

 

 

216,036

 

 

 

 

215,022

 

Gross profit

 

 

33,471

 

 

 

 

38,422

 

 

 

 

147,764

 

 

 

 

150,890

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

6,279

 

 

 

 

6,908

 

 

 

 

27,656

 

 

 

 

25,761

 

Selling and marketing

 

 

12,126

 

 

 

 

11,929

 

 

 

 

49,892

 

 

 

 

50,096

 

General and administrative

 

 

(6,076

)

 

 

 

13,930

 

 

 

 

31,070

 

 

 

 

52,089

 

Restructuring

 

 

2,819

 

 

 

 

-

 

 

 

 

8,015

 

 

 

 

-

 

Intangible asset amortization

 

 

2,902

 

 

 

 

3,711

 

 

 

 

11,436

 

 

 

 

14,989

 

 

 

 

18,050

 

 

 

 

36,478

 

 

 

 

128,069

 

 

 

 

142,935

 

Operating income

 

 

15,421

 

 

 

 

1,944

 

 

 

 

19,695

 

 

 

 

7,955

 

Non-operating income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment income

 

 

2,000

 

 

 

 

908

 

 

 

 

5,258

 

 

 

 

2,256

 

Interest expense

 

 

(5,160

)

 

 

 

(2,622

)

 

 

 

(16,726

)

 

 

 

(10,280

)

Gain on legal settlement

 

 

2,500

 

 

 

 

-

 

 

 

 

18,333

 

 

 

 

28,333

 

Loss on extinguishment of debt

 

 

-

 

 

 

 

-

 

 

 

 

(2,033

)

 

 

 

-

 

Other income (expense)

 

 

49

 

 

 

 

3

 

 

 

 

(672

)

 

 

 

445

 

 

 

 

(611

)

 

 

 

(1,711

)

 

 

 

4,160

 

 

 

 

20,754

 

Income before income taxes and impairment loss and equity in net loss of affiliate

 

 

14,810

 

 

 

 

233

 

 

 

 

23,855

 

 

 

 

28,709

 

Income tax provision (benefit)

 

 

1,826

 

 

 

 

(4,711

)

 

 

 

1,330

 

 

 

 

(10,681

)

Income (loss) before impairment loss and equity in net loss of affiliate

 

 

16,636

 

 

 

 

(4,478

)

 

 

 

25,185

 

 

 

 

18,028

 

Impairment loss and equity in net loss of affiliate

 

 

(5,373

)

 

 

 

(289

)

 

 

 

(6,787

)

 

 

 

(1,411

)

Net income (loss)

$

 

11,263

 

 

$

 

(4,767

)

 

$

 

18,398

 

 

$

 

16,617

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

 

0.33

 

 

$

 

(0.13

)

 

$

 

0.53

 

 

$

 

0.47

 

Diluted

$

 

0.33

 

 

$

 

(0.13

)

 

$

 

0.52

 

 

$

 

0.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Basic

 

 

33,727

 

 

 

 

35,388

 

 

 

 

34,589

 

 

 

 

35,250

 

  Diluted

 

 

34,087

 

 

 

 

35,388

 

 

 

 

35,294

 

 

 

 

36,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- more -

 

 

 


 

CalAmp Reports Fourth Quarter and Fiscal Year 2019 Financial Results

Page 6 of 9

 

CALAMP CORP.

 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

(Amounts in thousands)

 

(Unaudited)

 

 

 

 

 

February 28,

 

 

 

 

 

2019

 

 

2018

 

                                Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

  Cash and cash equivalents

 

 

 

$

 

256,500

 

 

$

 

132,603

 

  Short-term marketable securities

 

 

 

 

 

17,512

 

 

 

 

23,400

 

  Accounts receivable, net

 

 

 

 

 

78,079

 

 

 

 

71,580

 

  Inventories

 

 

 

 

 

32,033

 

 

 

 

36,302

 

  Prepaid expenses and other current assets

 

 

 

 

 

19,373

 

 

 

 

12,000

 

       Total current assets

 

 

 

 

 

403,497

 

 

 

 

275,885

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

 

 

 

27,023

 

 

 

 

21,262

 

Deferred income tax assets

 

 

 

 

 

22,626

 

 

 

 

31,581

 

Goodwill

 

 

 

 

 

80,805

 

 

 

 

72,980

 

Other intangible assets, net

 

 

 

 

 

47,165

 

 

 

 

52,456

 

Other assets

 

 

 

 

 

22,510

 

 

 

 

18,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

603,626

 

 

$

 

472,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                      Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

  Accounts payable

 

 

 

$

 

39,898

 

 

$

 

35,478

 

  Accrued payroll and employee benefits

 

 

 

 

 

8,808

 

 

 

 

10,606

 

  Deferred revenue

 

 

 

 

 

24,264

 

 

 

 

17,757

 

  Other current liabilities

 

 

 

 

 

10,622

 

 

 

 

31,688

 

      Total current liabilities

 

 

 

 

 

83,592

 

 

 

 

95,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible senior unsecured notes

 

 

 

 

 

275,905

 

 

 

 

154,299

 

Other non-current liabilities

 

 

 

 

 

38,476

 

 

 

 

24,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Common stock

 

 

 

 

 

336

 

 

 

 

357

 

  Additional paid-in capital

 

 

 

 

 

208,205

 

 

 

 

218,217

 

  Accumulated deficit

 

 

 

 

 

(2,227

)

 

 

 

(19,459

)

  Accumulated other comprehensive loss

 

 

 

 

 

(661

)

 

 

 

(199

)

      Total stockholders' equity

 

 

 

 

 

205,653

 

 

 

 

198,916

 

 

 

 

 

$

 

603,626

 

 

$

 

472,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- more -

 

 


 


 

CalAmp Reports Fourth Quarter and Fiscal Year 2019 Financial Results

Page 7 of 9

 

 

CALAMP CORP.

 

 

CONDENSED CONSOLIDATED CASH FLOW STATEMENTS

 

 

(Amounts in thousands)

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

 

February 28

 

 

 

 

 

2019

 

 

 

2018

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

 

18,398

 

 

$

 

16,617

 

 

Depreciation

 

 

 

8,580

 

 

 

 

7,968

 

 

Intangible assets amortization expense

 

 

 

11,436

 

 

 

 

14,989

 

 

Stock-based compensation expense

 

 

 

11,029

 

 

 

 

9,298

 

 

Amortization of convertible debt issue costs and discount

 

 

 

11,492

 

 

 

 

7,472

 

 

Loss on extinguishment of debt

 

 

 

2,033

 

 

 

 

-

 

 

Tax benefits on vested and exercised equity awards

 

 

 

758

 

 

 

 

937

 

 

Deferred tax assets, net

 

 

 

(1,244

)

 

 

 

6,372

 

 

Unrealized foreign currency transaction gains (loss)

 

 

 

404

 

 

 

 

(524

)

 

Impairment loss and equity in net loss of affiliate

 

 

 

6,787

 

 

 

 

1,411

 

 

Other

 

 

 

366

 

 

 

 

8

 

 

Changes in operating assets and liabilities

 

 

 

(22,299

)

 

 

 

2,346

 

NET CASH PROVIDED BY OPERATING ACTIVITIES

 

 

 

47,740

 

 

 

 

66,894

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from maturities and sale of marketable securities

 

 

 

56,358

 

 

 

 

22,382

 

 

Purchases of marketable securities

 

 

 

(50,364

)

 

 

 

(38,077

)

 

Capital expenditures

 

 

 

(12,007

)

 

 

 

(8,339

)

 

Acquisition, net of cash acquired

 

 

 

(13,031

)

 

 

 

-

 

 

Advances to affiliate

 

 

 

(2,631

)

 

 

 

(2,281

)

 

Other

 

 

 

(110

)

 

 

 

(136

)

NET CASH USED IN INVESTING ACTIVITIES

 

 

 

(21,785

)

 

 

 

(26,451

)

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of 2025 Convertible Notes

 

 

 

230,000

 

 

 

 

-

 

 

Payment of debt issuance costs of 2025 Convertible Notes

 

 

 

(7,305

)

 

 

 

-

 

 

Purchase of capped call on 2025 Convertible Notes

 

 

 

(21,160

)

 

 

 

-

 

 

Repurchase of 2020 Convertible Notes

 

 

 

(53,683

)

 

 

 

-

 

 

Proceeds from unwind of note hedges and warrants on 2020 Convertible Notes

 

 

 

3,122

 

 

 

 

-

 

 

Taxes paid related to net share settlement of vested equity awards

 

 

 

(3,603

)

 

 

 

(2,594

)

 

Proceeds from exercise of stock options

 

 

 

124

 

 

 

 

330

 

 

Repurchases of common stock

 

 

 

(49,000

)

 

 

 

-

 

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

 

 

 

98,495

 

 

 

 

(2,264

)

 

 

 

 

 

 

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE CHANGE ON CASH

 

 

 

(553

)

 

 

 

718

 

Net change in cash and cash equivalents

 

 

 

123,897

 

 

 

 

38,897

 

Cash and cash equivalents at beginning of period

 

 

 

132,603

 

 

 

 

93,706

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

 

256,500

 

 

$

 

132,603

 

 


 


 

CalAmp Reports Fourth Quarter and Fiscal Year 2019 Financial Results

Page 8 of 9

 

CALAMP CORP.

RECONCILIATION OF NON-GAAP MEASURES TO GAAP

(Unaudited)

 

GAAP refers to financial information presented in accordance with U.S. Generally Accepted Accounting Principles. This announcement includes historical non-GAAP financial measures, as defined in Regulation G promulgated by the Securities and Exchange Commission.  We believe that our presentation of historical non-GAAP financial measures provides useful supplementary information to investors.  The presentation of historical non-GAAP financial measures is not meant to be considered in isolation from or as a substitute for results prepared in accordance with GAAP.

 

In this announcement, we report the non-GAAP financial measures of Adjusted basis net income, Adjusted basis net income per diluted share, Adjusted EBITDA (Earnings Before Investment Income, Interest Expense, Taxes, Depreciation, Amortization and stock-based compensation, gain on legal settlement and other adjustments as identified below), and Adjusted EBITDA margin. We use these non-GAAP financial measures to provide investors with an overall understanding of the financial performance and future prospects of our core business activities. Specifically, we believe that the use of these non-GAAP measures facilitates the comparison of results of core business operations between its current and past periods.  

 

The reconciliation of GAAP basis net income (loss) to Adjusted basis (non-GAAP) net income is as follows (in thousands except per share amounts):

 

 

Three Months Ended

 

 

Year Ended

 

 

February 28,

 

 

February 28,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

GAAP basis net income (loss)

$

 

11,263

 

 

$

 

(4,767

)

 

$

 

18,398

 

 

$

 

16,617

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets amortization expense

 

 

2,902

 

 

 

 

3,711

 

 

 

 

11,436

 

 

 

 

14,989

 

Stock-based compensation expense

 

 

2,941

 

 

 

 

2,634

 

 

 

 

11,029

 

 

 

 

9,298

 

Non-cash interest expense from amortization of debt discount

 

 

3,182

 

 

 

 

1,703

 

 

 

 

10,406

 

 

 

 

6,627

 

GAAP basis income tax provision (benefit)

 

 

(1,826

)

 

 

 

4,711

 

 

 

 

(1,330

)

 

 

 

10,681

 

Impairment loss and equity in net loss of affiliate

 

 

5,373

 

 

 

 

289

 

 

 

 

6,787

 

 

 

 

1,411

 

Acquisition and integration related expenses

 

 

935

 

 

 

 

-

 

 

 

 

935

 

 

 

 

-

 

Loss on extinguishment of debt

 

 

-

 

 

 

 

-

 

 

 

 

2,033

 

 

 

 

-

 

Realized gain on investment of equity securities

 

 

-

 

 

 

 

-

 

 

 

 

629

 

 

 

 

-

 

Gain on legal settlement

 

 

(2,500

)

 

 

 

-

 

 

 

 

(18,333

)

 

 

 

(28,333

)

Non-recurring legal expenses, net of reversal of litigation provision

 

 

(16,273

)

 

 

 

2,349

 

 

 

 

(11,020

)

 

 

 

10,738

 

Restructuring

 

 

2,819

 

 

 

 

-

 

 

 

 

8,015

 

 

 

 

-

 

Other

 

 

103

 

 

 

 

494

 

 

 

 

901

 

 

 

 

1,008

 

Adjusted basis income before income taxes

 

 

8,919

 

 

 

 

11,124

 

 

 

 

39,886

 

 

 

 

43,036

 

Income tax provision (non-GAAP basis) (a)

 

 

522

 

 

 

 

(175

)

 

 

 

(78

)

 

 

 

(875

)

Adjusted basis net income

$

 

9,441

 

 

$

 

10,949

 

 

$

 

39,808

 

 

$

 

42,161

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted basis net income per diluted share

$

 

0.28

 

 

$

 

0.30

 

 

$

 

1.13

 

 

$

 

1.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding on diluted basis

 

 

34,087

 

 

 

 

36,370

 

 

 

 

35,294

 

 

 

 

36,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)  The non-GAAP income tax provision represents cash taxes paid or payable for the period after giving effect to the utilization of net operating losses and tax credit carryforwards.

 


 


 

CalAmp Reports Fourth Quarter and Fiscal Year 2019 Financial Results

Page 9 of 9

 

The reconciliation of GAAP-basis net income (loss) to Adjusted EBITDA and the calculation of Adjusted EBITDA margin are as follows (dollars in thousands):

 

 

Three Months Ended

 

 

Year Ended

 

 

February 28,

 

 

February 28,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP basis net income (loss)

$

 

11,263

 

 

$

 

(4,767

)

 

$

 

18,398

 

 

$

 

16,617

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment income

 

 

(2,000

)

 

 

 

(908

)

 

 

 

(5,258

)

 

 

 

(2,256

)

Interest expense

 

 

5,160

 

 

 

 

2,622

 

 

 

 

16,726

 

 

 

 

10,280

 

Income tax provision (benefit)

 

 

(1,826

)

 

 

 

4,711

 

 

 

 

(1,330

)

 

 

 

10,681

 

Depreciation and amortization

 

 

4,880

 

 

 

 

5,726

 

 

 

 

20,016

 

 

 

 

22,957

 

Stock-based compensation

 

 

2,941

 

 

 

 

2,634

 

 

 

 

11,029

 

 

 

 

9,298

 

Impairment loss and equity in net loss of affiliate

 

 

5,373

 

 

 

 

289

 

 

 

 

6,787

 

 

 

 

1,411

 

Loss on extinguishment of debt

 

 

-

 

 

 

 

-

 

 

 

 

2,033

 

 

 

 

-

 

Acquisition and integration related expenses

 

 

935

 

 

 

 

-

 

 

 

 

935

 

 

 

 

-

 

Non-recurring legal expenses, net of reversal of litigation provision

 

 

(16,273

)

 

 

 

2,349

 

 

 

 

(11,020

)

 

 

 

10,738

 

Gain on legal settlement

 

 

(2,500

)

 

 

 

-

 

 

 

 

(18,333

)

 

 

 

(28,333

)

Restructuring

 

 

2,819

 

 

 

 

-

 

 

 

 

8,015

 

 

 

 

-

 

Other

 

 

154

 

 

 

 

406

 

 

 

 

217

 

 

 

 

989

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

 

10,926

 

 

$

 

13,062

 

 

$

 

48,215

 

 

$

 

52,382

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

 

84,380

 

 

$

 

94,395

 

 

$

 

363,800

 

 

$

 

365,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA margin

 

 

13

%

 

 

 

14

%

 

 

 

13

%

 

 

 

14

%