Welcome To The Quarterhill Inc. HUB On AGORACOM

Intellectual Licenses for Electronics & Communications

Free
Message: Quarterhill Announces Record Q3 2017 Financial Results

Quarterhill Announces Record Q3 2017 Financial Results

11 09 17
Download this Press Release PDF Format (opens in new window)

Record revenue and Adjusted EBITDA driven by patent license business

OTTAWA, Nov. 9, 2017 /PRNewswire/ - Quarterhill Inc. ("Quarterhill" or the "Company") (TSX:QTRH) (NASDAQ:QTRH), announces its financial results for the three and nine month periods ended September 30, 2017. All financial information in this press release is reported in U.S. dollars, unless otherwise indicated.

Third Quarter Highlights

  • Revenue of $85.9 million, exceeding the high-end of the expected $72.5 to $82.5 million range previously provided
  • Adjusted EBITDA* of $60.6 million, exceeding the high-end of the expected $50.0 to $56.0 million range previously provided
  • Net income of $26.2 million, or $0.22 per share
  • Announced a new comprehensive license agreement with Samsung, in the Technology segment
  • Acquired a portfolio of patents in the Technology segment using the partner model; patents are related to Content Delivery Network technology
  • Announced three contracts collectively valued at more than $10.0 million, in the Mobility segment
  • Acquired iCOMS Detections S.A. ("iCOMS"), based in Belgium, in the Mobility segment

"Our strong performance in Q3 reflects a significant contribution from WiLAN, our patent license business," said Shaun McEwan, Interim CEO of Quarterhill. "Patent licensing tends to generate variable quarterly performance and Q3 clearly demonstrates the upside that can occur from that type of business model. The significant cash flow that will be generated from our Q3 performance will help to support Quarterhill's growth initiatives."

Approval of Eligible Dividend
The Board of Directors has declared an eligible quarterly dividend of CDN $0.0125 per common share payable on January 5, 2018, to shareholders of record on December 15, 2017.

Business Strategy and Segments
Quarterhill is developing a portfolio of established businesses that have histories of generating cash flows from their operations in the "Technology", "Mobility", "Factory" and "City" segments of the Industrial "Internet-of-Things" market. As of September 30, 2017, the Company had investments in three of its four targeted segments: Technology (WiLAN); Mobility (IRD); and Factory (VIZIYA).

Quarterhill is working to build a consistently profitable company with a diversified investment base and global market presence within its segments, and to increase shareholder value by emphasizing the importance of recurring revenue streams and the predictability of operating results. The Company intends to achieve these objectives through a combination of organic growth and acquisitions.

Q3 and Year-to-Date 2017 Consolidated Financial Review
Quarterhill's consolidated financial results for Q3 2017 include full quarter contributions from each of its wholly owned subsidiaries; Wi-LAN Inc. ("WiLAN"), International Road Dynamics Inc. ("IRD") and VIZIYA Corp ("VIZIYA"). The 2016 comparative period information presented represents solely WiLAN's results for the specified period. Certain comparative information has been restated to conform to the new basis of presentation.

Consolidated revenues for the three months ended September 30, 2017 were $85.9 million, compared to $16.6 million in the same period last year, which represents an increase of 417%. The increase was primarily due to strong patent licensing results from WiLAN and the inclusion of a full quarter of operations from IRD and VIZIYA. Consolidated revenues for the nine months ended September 30, 2017 were $112.1 million, compared to $62.7 million in the same period last year.

Gross margin for the three months ended September 30, 2017 was $67.5 million, or 78.6%, compared to $11.2 million, or 67.5%, in the same period last year. Gross margin for the nine months ended September 30, 2017 was $76.7 million, or 68.5%, compared to $43.0 million, or 68.6%, in the same period last year. Gross margins for the three and nine month periods ended September 30, 2017 reflect contribution across all three segments, compared to the same periods last year, which reflect only the operations of what is now the Company's Technology segment.

Operating expenses include selling, general and administrative costs, research and development costs, depreciation, amortization, loss on disposal of intangible asset, and special charges. Operating expenses for the three months ended September 30, 2017 were $31.3 million, compared to $8.7 million in the same period last year. Operating expenses for the nine months ended September 30, 2017 were $51.5 million compared to $33.9 million in the same period last year. Operating expenses increased in the year-over year periods due to the addition of the IRD and VIZIYA operations, acquisition-related costs associated with the purchases of IRD and VIZIYA, and a $15.2 million non-cash charge in Q3 2017 related to a loss on disposal of an intangible asset.

Adjusted EBITDA for the three months ended September 30, 2017 was $60.6 million, or $0.50 per basic Common Share, compared to $9.4 million, or $0.09 per basic Common Share, in the same period last year. For the nine months ended September 30, 2017, Adjusted EBITDA was $63.1 million, or $0.55 per basic Common Share, compared to $36.2 million, or $0.30 per basic Common Share, in the same period last year. The year-over-year increase in Adjusted EBITDA is primarily due to strong performance in the patent license business in Q3 2017 and the inclusion of operations from the businesses acquired earlier in 2017.

Net income for the three months ended September 30, 2017 was $26.2 million, or $0.22 per basic and diluted Common Share, compared to net income of $0.7 million, or $0.01 per basic and diluted Common Share, in the same period last year. For the nine months ended September 30, 2017, net income was $22.6 million, or $0.19 per basic and diluted Common Share, compared to net income of $2.4 million, or $0.02 per basic and diluted Common Share, in the same period last year. As described above, the year-over-year increase in net income is primarily due to strong performance in the patent license business in Q3 2017 and the inclusion of operations from the businesses acquired in 2017.

Cash generated from operations for the three months ended September 30, 2017 was $9.3 million, compared to $6.2 million in the same period last year. Cash generated from operations for the nine months ended September 30, 2017 was $20.8 million compared to $29.3 million in the same period last year. Cash from operations was negatively impacted in Q3 2017 due to a significant increase in accounts receivable, of which the related amount was collected in full subsequent to quarter-end.

Cash and cash equivalents and short-term investments amounted to $40.6 million at September 30, 2017, compared to $107.7 million at December 31, 2016. The decrease is primarily attributable to $67.4 million spent on the acquisitions of IRD, VIZIYA and iCOMS, and $18.2 million spent on the repayment of patent finance obligations, which were partially offset by cash generated from operations of $20.8 million in the nine month period.

The table below highlights financial performance for the Company's Technology, Mobility and Factory segments. For detailed results and discussion related to these segments, please refer to the Management's Discussion and Analysis document, which will be filed on SEDAR and at www.quarterhill.com in the investor section.

 

For the three months ended September 30, 2017

 

Technology

Mobility

Factory

Corporate

Total

Revenues

$

72,592

$

11,555

$

1,750

$

-

$

85,897

Cost of revenues (excluding depreciation and amortization)

 

9,882

 

8,048

 

495

 

-

 

18,425

   

62,710

 

3,507

 

1,255

 

-

 

67,472

Selling, general and administrative

 

1,310

 

2,530

 

905

 

1,756

 

6,501

Research and development

 

-

 

853

 

639

 

-

 

1,492

Depreciation of property, plant and equipment

 

82

 

445

 

28

 

1

 

556

Amortization of intangibles

 

5,473

 

1,072

 

791

 

-

 

7,336

Loss on disposal of intangibles

 

15,190

 

-

 

-

 

-

 

15,190

Special charges

 

-

 

-

 

-

 

218

 

218

Results from operations

 

40,655

 

(1,393)

 

(1,108)

 

(1,975)

 

36,179

Finance income

 

(76)

 

(1)

 

-

 

(16)

 

(93)

Finance expense

 

926

 

43

 

3

 

(2)

 

970

Foreign exchange loss (gain)

 

(131)

 

409

 

2

 

(41)

 

239

Other expense (income)

 

-

 

(231)

 

-

 

-

 

(231)

Income (loss) before taxes

 

39,936

 

(1,613)

 

(1,113)

 

(1,916)

 

35,294

Current income tax expense (recovery)

 

5,082

 

232

 

(5)

 

-

 

5,309

Deferred income tax expense (recovery)

 

(5,369)

 

(858)

 

(291)

 

10,292

 

3,774

Income tax expense (recovery)

 

(287)

 

(626)

 

(296)

 

10,292

 

9,083

Net income (loss)

$

40,223

$

(987)

$

(817)

$

(12,208)

$

26,211

                     

Adjusted EBITDA

 

61,400

 

707

 

3

 

(1,550)

 

60,560

                     

Other reconciling items:

                   

Effect of deleted deferred revenue

 

-

 

82

 

292

 

-

 

374

Increased costs from inventory step-up

 

-

 

444

 

-

 

-

 

444

Stock based compensation

 

-

 

67

 

-

 

206

 

273

Effect of deleted prepaid expense

 

-

 

(10)

 

-

 

-

 

(10)

 

 

For the nine months ended September 30, 2017

 

Technology

Mobility

Factory

Corporate

Total

Revenues

$

92,218

$

16,203

$

3,665

$

-

$

112,086

Cost of revenues (excluding depreciation and amortization)

 

23,644

 

10,800

 

896

 

-

 

35,340

   

68,574

 

5,403

 

2,769

 

-

 

76,746

Selling, general and administrative

 

5,484

 

3,502

 

1,781

 

2,350

 

13,117

Research and development

 

-

 

1,161

 

999

 

-

 

2,160

Depreciation of property, plant and equipment

 

261

 

493

 

62

 

1

 

817

Amortization of intangibles

 

16,097

 

1,308

 

1,262

 

-

 

18,667

Loss on disposal of intangibles

 

15,190

 

-

 

-

 

-

 

15,190

Special charges

 

-

 

-

 

-

 

1,512

 

1,512

Results from operations

 

31,542

 

(1,061)

 

(1,335)

 

(3,863)

 

25,283

Finance income

 

(467)

 

(1)

 

-

 

(77)

 

(545)

Finance expense

 

926

 

54

 

6

 

(2)

 

984

Foreign exchange loss (gain)

 

(516)

 

695

 

43

 

(694)

 

(472)

Other expense (income)

 

-

 

(300)

 

-

 

-

 

(300)

Income (loss) before taxes

 

31,599

 

(1,509)

 

(1,384)

 

(3,090)

 

25,616

Current income tax expense

 

6,516

 

333

 

34

 

-

 

6,883

Deferred income tax expense (recovery)

 

(7,869)

 

(920)

 

(485)

 

5,416

 

(3,858)

Income tax expense (recovery)

 

(1,353)

 

(587)

 

(451)

 

5,416

 

3,025

Net income (loss)

$

32,952

$

(922)

$

(933)

$

(8,506)

$

22,591

                     

Adjusted EBITDA

 

63,147

 

1,517

 

523

 

(2,054)

 

63,133

                     

Other reconciling items:

                   

Effect of deleted deferred revenue

 

-

 

107

 

534

 

-

 

641

Increased costs from inventory step-up

 

-

 

581

 

-

 

-

 

581

Stock based compensation

 

57

 

99

 

-

 

296

 

452

Effect of deleted prepaid expense

 

-

 

(10)

 

-

 

-

 

(10)

 

Conference Call and Webcast
Quarterhill will host a conference call to discuss its financial results today at 10:00 AM Eastern Time.

Call Information
The live audio webcast will be available at http://event.on24.com/wcc/r/1527032-1/438BD0AD28382873CEDA2B344C7CFB3C  

  • To access the call from Canada and U.S., dial 1.888.231.8191 (Toll Free)
  • To access the call from other locations, dial 1.647.427.7450 (International)

Replay Information

A webcast of the call will be available at http://event.on24.com/wcc/r/1527032-1/438BD0AD28382873CEDA2B344C7CFB3C  

  • A telephone replay will be available from 1:00 PM ET on November 9, 2017 until 11:59 PM ET on November 16, 2017 at: 1.855.859.2056 (Toll Free) or 1.416.849.0833 (International).
  • Conference ID #: 99524733

Non-GAAP Disclosure*

Quarterhill follows U.S. GAAP in preparing its interim and annual financial statements. We use the term "Adjusted EBITDA" to mean net income from continuing operations before: (i) income taxes; (ii) finance expense or income; (iii) amortization of intangibles; (iv) special charges and other one-time expenses; (v) depreciation of property, plant and equipment; (vi) effects of deleted deferred revenue; (vii) the effects of fair value step up in inventory acquired, and (viii) stock based compensation. Adjusted EBITDA is used by Quarterhill management to assess our normalized cash generated on a consolidated basis and in our operating segments. Adjusted EBITDA is also a performance measure that may be used by investors to analyze the cash generated by Quarterhill and our operating segments. ADJUSTED 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. ADJUSTED 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.

About Quarterhill
Quarterhill is a diversified investment holding company focused on growing its business by acquiring technology companies in the Industrial Internet of Things segment across multiple segments. Quarterhill targets companies with a broad range of products and services that capture, analyze and interpret data, and that have strong financial performance, excellent management teams, strong intellectual property underpinnings and significant opportunities to develop long-term recurring and growing revenue streams. Quarterhill is listed on the TSX and NASDAQ under the symbol QTRH. For more information: www.quarterhill.com.

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.  Forward-looking statements and forward-looking information are based on estimates and assumptions made by Quarterhill 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 Quarterhill believes are appropriate in the circumstances. Many factors could cause Quarterhill'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 each of its February 10, 2017 annual information form for the year ended December 31, 2016 (the "AIF") and its August 9, 2017 Management's Discussion and Analysis of Financial Condition and Results of Operations for the 3 and 6 months ended June 30, 2017 and 2016 (the "Q2 MD&A"). Copies of the AIF and the Q2 MD&A may be obtained at www.sedar.com or www.sec.gov. Quarterhill recommends that readers review and consider all of these risk factors and notes that readers should not place undue reliance on any of Quarterhill's forward-looking statements. Quarterhill 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.

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

 

Quarterhill Inc.

Condensed Consolidated Interim Statements of Operations

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

                       
   

For the three months ended,

   

For the nine months ended,

   

September 30,
2017

 

September 30,
2016

 

September 30,
2017

 

September 30,
2016

                       

Revenues

$

85,897

 

$

16,569

 

$

112,086

 

$

62,690

Cost of revenues (excluding depreciation and amortization)

 

18,425

   

5,398

   

35,340

   

19,661

   

67,472

   

11,171

   

76,746

   

43,029

Operating expenses

                     

Selling, general and administrative

 

6,501

   

1,800

   

13,117

   

6,986

Research and development

 

1,492

   

-

   

2,160

   

-

Depreciation of property, plant and equipment

 

556

   

104

   

817

   

317

Amortization of intangibles

 

7,336

   

6,744

   

18,667

   

26,616

Loss on disposal of intangible (Note 9)

 

15,190

   

-

   

15,190

   

-

Special charges

 

218

   

-

   

1,512

   

-

   

31,293

   

8,648

   

51,463

   

33,919

Results from operations

 

36,179

   

2,523

   

25,283

   

9,110

                       

Foreign exchange (gain) loss

 

239

   

78

   

(472)

   

(199)

Finance (income)

 

(93)

   

(138)

   

(545)

   

(376)

Finance expenses

 

970

   

-

   

984

   

-

Other expense (income)

 

(231)

   

-

   

(300)

   

-

Income before taxes

 

35,294

   

2,583

   

25,616

   

9,685

                       

Current income tax expense (recovery)

 

5,309

   

1,028

   

6,883

   

4,888

Deferred income tax expense (recovery)

 

3,774

   

898

   

(3,858)

   

2,372

Income tax expense (recovery)

 

9,083

   

1,926

   

3,025

   

7,260

Net income (loss)

$

26,211

 

$

657

 

$

22,591

 

$

2,425

                       

Net Income (loss) per share

                     
 

Basic and fully diluted                                     

$

0.22

 

$

0.01

 

$

0.19

 

$

0.02

                       

Weighted average number of common shares

                     
 

Basic and fully diluted

 

118,627,249

   

118,912,606

   

118,595,713

   

119,500,216

 

Quarterhill Inc.

Supplemental Condensed Consolidated Interim Statement of Operations Information

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

                       
 

For the three months ended,

 

For the six months ended,

 

September 30,
2017

 

September 30,
2016

 

September 30,
2017

 

September 30,
2016

Revenues

                     
 

Licenses                                                           

$

72,158

 

$

16,569

 

$

91,470

 

$

62,690

 

Systems

 

6,759

   

-

   

9,826

   

-

 

Services

 

780

   

-

   

1,494

   

-

 

Recurring

 

6,200

   

-

   

9,296

   

-

Total Revenues

$

85,897

 

$

16,569

 

$

112,086

 

$

62,690

                       

Cost of revenues (excluding depreciation and amortization)

                     
 

License

$

9,864

 

$

5,398

 

$

23,706

 

$

19,661

 

Systems

 

4,740

   

-

   

6,638

   

-

 

Services

 

500

   

-

   

821

   

-

 

Recurring

 

3,321

   

-

   

4,175

   

-

Total cost of revenues

$

18,425

 

$

5,398

 

$

35,340

 

$

19,661

 

Quarterhill Inc.

Condensed Consolidated Interim Statements of Comprehensive Income

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

                       
 

For the three months ended,

 

For the six months ended,

 

September 30,
2017

 

September 30,
2016

 

September 30,
2017

 

September 30,
2016

                       

 Net income (loss)

$

26,211

 

$

657

 

$

22,591

 

$

2,425

                       

 Other comprehensive income (loss):

                     
 

Foreign currency translation adjustment

 

3,209

   

-

   

3,742

   

-

Comprehensive income

$

29,420

 

$

657

 

$

26,333

 

$

2,425

 

Quarterhill Inc.

Condensed Consolidated Interim Balance Sheets

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

 

As at

September 30, 2017

 

December 31, 2016

Current assets

         
 

Cash and cash equivalents

$

35,817

 

$

106,553

 

Short-term investments

 

1,242

   

1,154

 

Restricted Short-term investments

 

3,500

   

-

 

Accounts receivable

 

66,302

   

20,357

 

Other current assets

 

31

   

-

 

Unbilled revenue

 

5,653

   

-

 

Inventories

 

5,938

   

-

 

Loans receivable

 

1,000

   

1,766

 

Prepaid expenses and deposits

 

4,081

   

1,293

   

123,564

   

131,123

Non-current assets

         
 

Property Plant and Equipment

 

3,911

   

1,240

 

Intangible assets

 

132,212

   

123,351

 

Investment in joint venture

 

3,325

   

-

 

Deferred income tax assets

 

18,246

   

14,646

 

Goodwill

 

42,673

   

12,623

TOTAL ASSETS

$

323,931

 

$

282,983

           

Liabilities

         

Current liabilities

         
 

Bank indebtedness

$

4,152

 

$

-

 

Accounts payable and accrued liabilities

 

23,863

   

15,645

 

Income taxes payable

 

78

   

-

 

Current portion of patent finance obligation

 

5,422

   

10,372

 

Current portion of deferred revenue

 

6,644

   

-

 

Current portion of long-term debt

 

45

   

-

   

40,204

   

26,017

Non-current liabilities

         
 

Acquisition notes payable

 

6,450

   

-

 

Patent finance obligation

 

-

   

12,775

 

Success fee obligation

 

-

   

47

 

Deferred revenue

 

523

   

-

 

Long-term debt

 

501

   

-

 

Deferred income tax liabilities

 

8,582

   

-

TOTAL LIABILITIES

 

56,260

   

38,839

Shareholders' equity

         
 

Capital stock

 

418,838

   

419,485

 

Additional paid-in capital

 

22,278

   

21,036

 

Accumulated other comprehensive income

 

19,967

   

16,225

 

Deficit

 

(193,412)

   

(212,602)

   

267,671

   

244,144

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

323,931

 

$

282,983

 

 

Quarterhill Inc.

Condensed Consolidated Interim Statements of Cash Flows

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

                       
 

For the three months ended,

 

For the nine months ended,

 

September 30,
2017

 

September 30,
2016

 

September 30,
2017

 

September 30,
2016

Cash generated from (used in):

                     

Operations

                     

Net income

$

26,211

 

$

657

 

$

22,591

 

$

2,425

 

Non-cash items

                     
   

Stock-based compensation

 

273

   

42

   

452

   

197

   

Depreciation and amortization

 

7,892

   

6,846

   

19,484

   

26,933

   

Foreign exchange (gain) loss

 

(20)

   

53

   

(166)

   

(337)

   

Equity in earnings from joint venture

 

(231)

   

-

   

(300)

   

-

   

Loss on disposal of intangible

 

15,190

   

-

   

15,190

   

-

   

Gain (loss) on disposal of assets

 

(5)

   

-

   

(5)

   

13

   

Deferred income tax expense (recovery)

 

3,777

   

898

   

(3,855)

   

2,372

   

Accrued investment income

 

922

   

(66)

   

772

   

(194)

   

Embedded derivatives

 

11

   

-

   

21

   

-

 

Changes in non-cash working capital balances

 

(44,743)

   

(2,230)

   

(33,425)

   

(2,145)

Cash generated from operations

 

9,277

   

6,200

   

20,759

   

29,264

Financing

                     
   

Dividends paid

 

(1,173)

   

(1,153)

   

(3,401)

   

(3,395)

   

Bank indebtedness

 

401

   

-

   

1,924

   

-

   

Long term debt

 

(372)

   

-

   

(396)

   

-

   

Common shares repurchased under normal course issuer bid

 

-

   

(1,102)

   

(552)

   

(4,225)

   

Common shares issued for cash on the exercise of options

 

-

   

-

   

-

   

11

   

Common shares issued for cash from Employee Share Purchase Plan

 

-

   

-

   

33

   

35

Cash used in financing

 

(1,144)

   

(2,255)

   

(2,392)

   

(7,574)

Investing

                     
   

Acquisition of Viziya, net of cash acquired

 

-

   

-

   

(18,521)

   

-

   

Acquisition of IRD, net of cash acquired

 

-

   

-

   

(47,782)

   

-

   

Acquisition of iCOMS

 

(1,112)

   

-

   

(1,112)

   

-

   

Purchase of short-term investment

 

-

   

-

   

(3,500)

   

-

   

Purchase of property and equipment

 

(142)

   

(6)

   

(256)

   

(46)

   

Repayment of patent finance obligations

 

(15,389)

   

(1,389)

   

(18,167)

   

(4,166)

   

Purchase of intangibles

 

(8)

   

(3,000)

   

(12)

   

(9,150)

Cash used in investing

 

(16,651)

   

(4,395)

   

(89,350)

   

(13,362)

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

 

20

   

(35)

   

247

   

275

Net increase (decrease) in cash and cash equivalents

 

(8,498)

   

(484)

   

(70,736)

   

8,603

Cash and cash equivalents, beginning of period

 

44,315

   

102,518

   

106,553

   

93,431

Cash and cash equivalents, end of period

$

35,817

 

$

102,034

 

$

35,817

 

$

102,034

 

Quarterhill Inc.

                                       

Condensed Consolidated Statements of Shareholders' Equity

                         

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

                         
                                         
   

Capital Stock

   

Additional
paid in
Capital

   

Accumulated
Other
Comprehensive Income

   

Deficit

   

Equity

 
                                         

Balance - December 31, 2015

 

$

427,781

   

$

16,549

   

$

16,225

   

$

(219,177)

   

$

241,378

 
                                         

Comprehensive earnings:

                                       
 

Net income

   

-

     

-

     

-

     

2,425

     

2,425

 
 

Other Comprehensive Income

   

-

     

-

     

-

     

-

     

-

 

Shares and options issued:

                                       
 

Stock-based compensation expense

   

-

     

197

     

-

     

-

     

197

 
 

Conversion of deferred stock units to common shares

   

116

     

-

     

-

     

-

     

116

 
 

Exercise of stock options

   

17

     

(6)

     

-

     

-

     

11

 
 

Sale of shares under Employee Share Purchase Plan

   

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

 
                                         

Balance - December 31, 2016

   

419,485

     

21,036

     

16,225

     

(212,602)

     

244,144

 
                                         

Comprehensive earnings:

                                       
 

Net loss

   

-

     

-

     

-

     

22,591

     

22,591

 
 

Other Comprehensive Income

   

-

     

-

     

3,742

     

-

     

3,742

 

Shares and options issued:

                                       
 

Stock-based compensation expense

   

-

     

452

     

-

     

-

     

452

 
 

Shares issued upon acquisition

   

662

     

-

     

-

     

-

     

662

 
 

Sale of shares under Employee Share Purchase Plan

   

33

     

-

     

-

     

-

     

33

 
 

Shares repurchased under normal course issuer bid

   

(1,342)

     

790

     

-

     

-

     

(552)

 

Dividends declared

   

-

     

-

     

-

     

(3,401)

     

(3,401)

 

Balance - September 30, 2017

 

$

418,838

   

$

22,278

   

$

19,967

   

$

(193,412)

   

$

267,671

 
                                         

 

 

Quarterhill Inc.

                               

Reconciliations of GAAP Net Income (Loss) to Adjusted EBITDA

                       

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

 
                                 
   

For the three months ended,

   

For the nine months ended,

 

Adjusted EBITDA

 

September 30,
2017

   

September 30,
2016

   

September 30,
2017

   

September 30,
2016

 
                                 

Net income

 

$

26,211

   

$

657

   

$

22,591

   

$

2,425

 
                                 

Adjusted for:

                               
 

Income tax expense

   

9,083

     

1,926

     

3,025

     

7,260

 
 

Foreign exchange (gain) loss

   

239

     

78

     

(472)

     

(199)

 
 

Finance expense

   

970

     

-

     

984

     

-

 
 

Finance income

   

(93)

     

(138)

     

(545)

     

(376)

 
 

Special charges

   

218

     

-

     

1,512

     

-

 
 

Amortization of intangibles

   

7,336

     

6,744

     

18,667

     

26,616

 
 

Loss on disposal of intangible

   

15,190

     

-

     

15,190

     

-

 
 

Depreciation of property, plant and equipment

   

556

     

104

     

817

     

317

 
 

Effect of deleted deferred revenue

   

374

     

-

     

641

     

-

 
 

Increased costs from inventory step-up

   

444

     

-

     

581

     

-

 
 

Effect of deleted prepaid expenses

   

(10)

     

-

     

(10)

     

-

 
 

Stock based compensation

   

273

     

42

     

452

     

195

 
 

Other expense (income)

   

(231)

     

-

     

(300)

     

-

 

Adjusted EBITDA

 

$

60,560

   

$

9,413

   

$

63,133

   

$

36,238

 
                                 

Adjusted EBITDA per share

                               

Net income

 

$

0.22

   

$

0.01

   

$

0.19

   

$

0.02

 
                                 

Adjusted for:

                               
 

Income tax expense

   

0.08

     

0.02

     

0.03

     

0.06

 
 

Foreign exchange (gain) loss

   

-

     

-

     

-

     

-

 
 

Finance expense

   

0.01

     

-

     

0.01

     

-

 
 

Finance income

   

-

     

-

     

-

     

-

 
 

Special charges

   

-

     

-

     

0.01

     

-

 
 

Amortization of intangibles

   

0.06

     

0.06

     

0.16

     

0.22

 
 

Loss on disposal of intangible

   

0.13

     

-

     

0.13

     

-

 
 

Depreciation of property, plant and equipment

   

-

     

-

     

0.01

     

-

 
 

Effect of deleted deferred revenue

   

-

     

-

     

0.01

     

-

 
 

Increased costs from inventory step-up

   

-

     

-

     

-

     

-

 
 

Effect of deleted prepaid expenses

   

-

     

-

     

-

     

-

 
 

Stock based compensation

   

-

     

-

     

-

     

-

 
 

Other expense (income)

   

-

     

-

     

-

     

-

 

Adjusted EBITDA per share

 

$

0.50

   

$

0.09

   

$

0.55

   

$

0.30

 
                                 

Weighted average number of Common Shares

                               

  Basic

   

118,627,249

     

118,912,606

     

118,595,713

     

119,500,216

 

 

SOURCE Quarterhill Inc.

For media and investor inquiries, please contact: Shaun McEwan, Interim CEO, T: 613.688.4898, E: [email protected]; Dave Mason, Investor Relations, T: 613.688.1693, E: [email protected]
Share
New Message
Please login to post a reply