[February 05, 2015] |
|
Sierra Wireless Reports Fourth Quarter and Full Year 2014 Results
Sierra Wireless, Inc. (NASDAQ:SWIR) (TSX:SW):
Fourth Quarter 2014 highlights
-
Record revenue of $149.0 million, an increase of 25.7% compared to Q4
2013
-
Non-GAAP earnings from operations of $10.0 million compared to $2.6
million in Q4 2013
-
Adjusted EBITDA of $12.7 million compared to $6.2 million in Q4 2013
-
Non-GAAP EPS of $0.29 compared to $0.10 in Q4 2013
Full Year 2014 highlights
-
Record revenue of $548.5 million, an increase of 24.1% compared to 2013
-
Non-GAAP earnings from operations of $22.8 million compared to $5.0
million in 2013
-
Adjusted EBITDA of $35.4 million compared to $18.7 million in 2013
-
Non-GAAP EPS of $0.63 compared to $0.23 in 2013
Sierra Wireless, Inc. (NASDAQ: SWIR) (TSX: SW) today reported results
for its fourth quarter and full year, ending December 31, 2014. All
results are reported in U.S. dollars and are prepared in accordance with
United States generally accepted accounting principles (GAAP), except as
otherwise indicated below.
"In the fourth quarter of 2014, we delivered record revenue and a strong
year-over-year improvement in our key profitability metrics," said Jason
Cohenour, President and Chief Executive Officer. "Going forward, we will
continue to focus on delivering profitable organic growth, while
bolstering our leadership position in the Internet of Things with
strategic acquisitions that expand our position in the value chain and
enhance our business model."
Q4 2014
Revenue for the fourth quarter of 2014 was $149.0 million, an increase
of 25.7% compared to $118.6 million in the fourth quarter of 2013.
Revenue from OEM Solutions was $129.5 million in the fourth quarter of
2014, up 27.2% compared to $101.8 million in the fourth quarter of 2013.
Revenue from Enterprise Solutions was $19.5 million in the fourth
quarter of 2014, up 16.4% compared to $16.8 million in the fourth
quarter of 2013. On a consolidated basis, organic revenue growth, which
excludes contribution from the acquired In Motion Technology and AnyData
businesses, was 20.7% compared to the fourth quarter of 2013.
GAAP RESULTS
-
Gross margin was $50.0 million, or 33.5% of revenue, in the fourth
quarter of 2014, compared to $38.4 million, or 32.4% of revenue, in
the fourth quarter of 2013.
-
Operating expenses were $46.6 million and earnings from operations
were $3.4 million in the fourth quarter of 2014, compared to operating
expenses of $42.0 million and a loss from operations of $3.5 million
in the fourth quarter of 2013.
-
Net loss from continuing operations was $1.7 million, or $0.05 per
diluted share, in the fourth quarter of 2014, compared to a net loss
from continuing operations of $1.9 million, or $0.06 per diluted
share, in the fourth quarter of 2013. The fourth quarter of 2014
included a $3.8 million foreign exchange loss associated with the
translation of certain foreign denominated balances, compared to a
$1.9 million gain in the fourth quarter of 2013.
NON-GAAP RESULTS
-
Gross margin was 33.6% in the fourth quarter of 2014, compared to
32.5% in the fourth quarter of 2013.
-
Operating expenses were $40.1 million and earnings from operations
were $10.0 million in the fourth quarter of 2014, compared to
operating expenses of $36.0 million and earnings from operations of
$2.6 million in the fourth quarter of 2013.
-
Net earnings from continuing operations were $9.1 million, or $0.29
per diluted share, in the fourth quarter of 2014, compared to net
earnings from continuing operations of $3.1 million, or $0.10 per
diluted share, in the fourth quarter of 2013. The non-GAAP tax rate in
the fourth quarter of 2014 was 11.5%.
-
Adjusted earnings before interest, taxes, depreciation and
amortization ("Adjusted EBITDA") were $12.7 million in the fourth
quarter of 2014, compared to $6.2 million in the fourth quarter of
2013.
Cash and cash equivalents at the end of 2014 were $207.1 million,
representing an increase of $11.0 million compared to the end of the
third quarter of 2014. Cash generated from operations during the fourth
quarter was $11.3 million.
Full Year 2014
Revenue for 2014 was $548.5 million, an increase of 24.1% compared to
$441.9 million in 2013. Revenue from OEM Solutions was $476.6 million in
2014, up 24.8% compared to $382.0 million in 2013. Revenue from
Enterprise Solutions was $71.9 million in 2014, up 20.1% compared to
$59.9 million in 2013. On a consolidated basis, organic revenue growth,
which excludes contribution from the acquired In Motion Technology and
AnyData businesses, was 18.3% compared to 2013.
GAAP RESULTS
-
Gross margin was $179.0 million, or 32.6% of revenue, in 2014,
compared to $145.6 million, or 33.0% of revenue, in 2013.
-
Operating expenses were $185.6 million and loss from operations was
$6.6 million in 2014, compared to operating expenses of $163.3 million
and a loss from operations of $17.7 million in 2013.
-
Net loss from continuing operations was $16.9 million, or $0.53 per
diluted share, in 2014, compared to a net loss from continuing
operations of $15.6 million, or $0.50 per diluted share, in 2013. 2014
included a $12.4 million foreign exchange loss associated with the
translation of certain foreign denominated balances, compared to a
$3.8 million gain in 2013.
NON-GAAP RESULTS
-
Gross margin was 32.7% in 2014, compared to 33.1% in 2013.
-
Operating expenses were $156.7 million and earnings from operations
were $22.8 million in 2014, compared to operating expenses of $141.0
million and earnings from operations of $5.0 million in 2013.
-
Net earnings from continuing operations were $19.8 million, or $0.63
per diluted share, in 2014, compared to net earnings from continuing
operations of $6.9 million, or $0.23 per diluted share, in 2013.
-
Adjusted EBITDA was $35.4 million in 2014, compared to $18.7 million
in 2013.
Cash and cash equivalents increased $27.2 million during 2014,
reflecting $48.7 million of cash generated by operations and receipt of
$13.8 million previously held in escrow from the sale of the AirCard
business in 2013, partially offset by $23.9 million net cash used to
acquire In Motion and $10.8 million used for capital expenditures.
Subsequent to year-end, we acquired substantially all of the outstanding
shares of Wireless Maingate AB ("Maingate") for $91.6 million, including
working capital, subject to certain post-closing adjustments.
We disclose non-GAAP amounts as we believe that these measures provide
useful information on actual operating results and assist in comparisons
from one period to another. Readers are cautioned that non-GAAP
financial measures do not have any standardized meaning prescribed by
U.S. GAAP and therefore may not be comparable to similar measures
presented by other companies.
Non-GAAP results exclude the impact of stock-based compensation expense
and related social taxes, acquisition costs, gain on sale of the AirCard
business, restructuring costs, integration costs, disposition costs,
acquisition amortization, impairment, foreign exchange gains or losses
on translation of balance sheet accounts, and certain tax adjustments.
Adjusted EBITDA as defined equates to earnings (loss) from operations
plus stock-based compensation expense and related social taxes,
acquisition costs, restructuring costs, integration costs, impairment,
and amortization. The reconciliation between our GAAP and non-GAAP
results is provided in the accompanying schedules.
Financial Guidance
Our guidance for the first quarter of 2015 includes our recent
acquisition of Maingate which closed on January 16, 2015. We expect
Maingate to contribute approximately $3.5 million in revenue and
approximately $1.0 million in earnings from operations from the date of
acquisition. We expect the non-GAAP tax rate in the first quarter of
2015 to increase to the low 20 percent range. This results in the
following non-GAAP guidance for the first quarter of 2015:
Q1 2015 Guidance
|
|
Consolidated
Non-GAAP
|
|
|
|
|
|
Revenue
|
|
$145.0 to $149.0 million
|
|
Earnings from operations
|
|
$6.0 to $7.2 million
|
|
Net earnings
|
|
$4.7 to $5.7 million
|
|
Earnings per share
|
|
$0.15 to $0.18 per share
|
|
This non-GAAP guidance for the first quarter of 2015 reflects current
business indicators and expectations. Inherent in this guidance are risk
factors that are described in greater detail in our regulatory filings.
Our actual results could differ materially from those presented above.
All figures are approximations based on management's current beliefs and
assumptions.
Conference call and webcast details
Sierra Wireless President and CEO, Jason Cohenour, and CFO, David
McLennan, will host a conference call and webcast with analysts and
investors to review the results on Thursday, February 5, 2015, at 5:30
PM Eastern Time (2:30 PM PT). A live slide presentation will be
available for viewing during the call from the link provided below.
To participate in this conference call, please dial the following number
approximately ten minutes prior to the start of the call:
-
Toll-free (Canada and US): 1-877-201-0168
-
Alternate number: 1-647-788-4901
-
Conference ID: 55352654
To access the webcast, please follow the link below:
Sierra Wireless Q4 2014 and YE 2014 Conference
Call and Webcast
If the above link does not work, please copy and paste the following URL
into your browser:
http://www.snwebcastcenter.com/webcast/sierrawireless/2014q4/
The webcast will remain available at the above link for one year
following the call.
To access a full copy of our Q4 and full year 2014 earnings release,
please follow the link below:
http://www.sierrawireless.com/AboutUs/investorinformation.aspx
Cautionary Note Regarding Forward-Looking Statements
Certain statements and information in this press release are not based
on historical facts and constitute forward-looking statements or
forward-looking information within the meaning of the U.S. Private
Securities Litigation Reform Act of 1995 and Canadian securities laws
("forward-looking statements") including statements and information
relating to our financial guidance for the first quarter of 2015 and our
fiscal year 2015, our business outlook for the short and longer term and
statements regarding our strategy, plans and future operating
performance. Forward-looking statements are provided to help you
understand our views of our short and longer term plans, expectations
and prospects. We caution you that forward-looking statements may not be
appropriate for other purposes. We do not intend to update or revise our
forward-looking statements unless we are required to do so by securities
laws.
Forward-looking statements:
-
Typically include words and phrases about the future such as
"outlook", "will", "may", "estimates", "intends", "believes", "plans",
"anticipates" and "expects".
-
Are not promises or guarantees of future performance. They represent
our current views and may change significantly.
-
Are based on a number of material assumptions, including those listed
below, which could prove to be significantly incorrect:
-
Our ability to develop, manufacture and sell new products and services
that meet the needs of our customers and gain commercial acceptance;
-
Our ability to continue to sell our products and services in the
expected quantities at the expected prices and expected times;
-
Expected cost of goods sold;
-
Expected component supply constraints;
-
Our ability to "win" new business;
-
Expected deployment of next generation networks by wireless network
operators;
-
Our operations not be adversely disrupted by component shortages or
other development, operating or regulatory risks; and
-
Expected tax rates and foreign exchange rates.
-
Are subject to substantial known and unknown material risks and
uncertainties. Many factors could cause our actual results,
achievements and developments in our business to differ significantly
from those expressed or implied by our forward-looking statements,
including without limitation, the following factors. These risk
factors and others are discussed in our Annual Information Form and
Management's Discussion and Analysis of Financial Condition and
Results of Operations, which may be found on SEDAR at www.sedar.com
and on EDGAR at www.sec.gov
and in our other regulatory filings with the Securities and Exchange
Commission in the United States and the Provincial Securities
Commissions in Canada:
-
Actual sales volumes or prices for our products and services may be
lower than we expect for any reason including, without limitation,
continuing uncertain economic conditions, price and product
competition, different product mix, the loss of any of our significant
customers, or competition from new or established wireless
communication companies;
-
Higher than anticipated costs; disruption of, and demands on, our
ongoing business; and diversion of management's time and attention in
connection with acquisitions or divestitures;
-
The cost of products sold may be higher than planned or necessary
component supplies may not be available, may be delayed or may not be
available on commercially reasonable terms;
-
We may be unable to enforce our intellectual property rights or may be
subject to litigation that has an adverse outcome;
-
The development and timing of the introduction of our new products may
be later than we expect or may be indefinitely delayed;
-
Transition periods associated with the migration to new technologies
may be longer than we expect; and
-
Unanticipated costs associated with litigation or settlements
associated with intellectual property matters.
About Sierra Wireless
Sierra Wireless (NASDAQ: SWIR) (TSX: SW) is building the Internet of
Things with intelligent wireless solutions that empower organizations to
innovate in the connected world. We offer the industry's most
comprehensive portfolio of 2G, 3G and 4G embedded modules and gateways,
seamlessly integrated with our secure cloud and connectivity services.
OEMs and enterprises worldwide trust our innovative solutions to get
their connected products and services to market faster. Sierra Wireless
has more than 900 employees globally and operates R&D centers in North
America, Europe and Asia. For more information, visit www.sierrawireless.com.
"AirPrime," "AirLink," and "AirVantage" are trademarks of Sierra
Wireless. Other product or service names mentioned herein may be the
trademarks of their respective owners.
SIERRA WIRELESS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE EARNINGS
(LOSS)
(In thousands of U.S. dollars, except where otherwise stated)
|
|
Three months ended
December 31,
|
|
|
|
|
|
Twelve months ended
December 31,
|
|
|
|
2014
|
|
|
|
2013
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
Revenue
|
|
$
|
|
149,078
|
|
|
|
$
|
|
118,608
|
|
|
|
|
$
|
|
548,523
|
|
|
|
|
$
|
|
441,860
|
|
|
Cost of goods sold
|
|
99,072
|
|
|
|
80,165
|
|
|
|
|
369,544
|
|
|
|
|
296,219
|
|
|
Gross margin
|
|
50,006
|
|
|
|
38,443
|
|
|
|
|
178,979
|
|
|
|
|
145,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
12,682
|
|
|
|
10,693
|
|
|
|
|
50,476
|
|
|
|
|
42,182
|
|
|
Research and development
|
|
21,012
|
|
|
|
19,074
|
|
|
|
|
80,937
|
|
|
|
|
73,112
|
|
|
Administration
|
|
9,008
|
|
|
|
8,841
|
|
|
|
|
37,027
|
|
|
|
|
35,164
|
|
|
Restructuring
|
|
540
|
|
|
|
14
|
|
|
|
|
1,598
|
|
|
|
|
171
|
|
|
Acquisition and integration
|
|
1,273
|
|
|
|
369
|
|
|
|
|
2,670
|
|
|
|
|
535
|
|
|
Impairment
|
|
-
|
|
|
|
-
|
|
|
|
|
3,756
|
|
|
|
|
-
|
|
|
Amortization
|
|
2,092
|
|
|
|
2,999
|
|
|
|
|
9,109
|
|
|
|
|
12,141
|
|
|
|
|
46,607
|
|
|
|
41,990
|
|
|
|
|
185,573
|
|
|
|
|
163,305
|
|
|
Earnings (loss) from operations
|
|
3,399
|
|
|
|
(3,547
|
)
|
|
|
|
(6,594
|
)
|
|
|
|
(17,664
|
)
|
|
Foreign exchange gain (loss)
|
|
(3,852
|
)
|
|
|
1,921
|
|
|
|
|
(12,390
|
)
|
|
|
|
3,823
|
|
|
Other income (expense)
|
|
246
|
|
|
|
26
|
|
|
|
|
854
|
|
|
|
|
(98
|
)
|
|
Loss before income taxes
|
|
(207
|
)
|
|
|
(1,600
|
)
|
|
|
|
(18,130
|
)
|
|
|
|
(13,939
|
)
|
|
Income tax expense (recovery)
|
|
1,494
|
|
|
|
345
|
|
|
|
|
(1,277
|
)
|
|
|
|
1,611
|
|
|
Net loss from continuing operations
|
|
(1,701
|
)
|
|
|
(1,945
|
)
|
|
|
|
(16,853
|
)
|
|
|
|
(15,550
|
)
|
|
Net earnings from discontinued operations
|
|
-
|
|
|
|
1,078
|
|
|
|
|
-
|
|
|
|
|
70,588
|
|
|
Net earnings (loss)
|
|
$
|
|
(1,701
|
)
|
|
|
$
|
|
(867
|
)
|
|
|
|
$
|
|
(16,853
|
)
|
|
|
|
$
|
|
55,038
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments, net of taxes of $nil
|
|
554
|
|
|
|
179
|
|
|
|
|
893
|
|
|
|
|
604
|
|
|
Comprehensive earnings (loss)
|
|
$
|
|
(1,147
|
)
|
|
|
$
|
|
(688
|
)
|
|
|
|
$
|
|
(15,960
|
)
|
|
|
|
$
|
|
55,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net earnings (loss) per share (in dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
|
(0.05
|
)
|
|
|
$
|
|
(0.06
|
)
|
|
|
|
$
|
|
(0.53
|
)
|
|
|
|
$
|
|
(0.50
|
)
|
|
Discontinued operations
|
|
0.00
|
|
|
|
0.03
|
|
|
|
|
0.00
|
|
|
|
|
2.29
|
|
|
|
|
$
|
|
(0.05
|
)
|
|
|
$
|
|
(0.03
|
)
|
|
|
|
$
|
|
(0.53
|
)
|
|
|
|
$
|
|
1.79
|
|
|
Weighted average number of shares outstanding (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
31,759
|
|
|
|
30,804
|
|
|
|
|
31,512
|
|
|
|
|
30,771
|
|
|
SIERRA WIRELESS, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands of U.S. dollars)
|
|
|
|
As at December 31,
|
|
|
|
|
|
2014
|
|
|
|
|
2013
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
|
207,062
|
|
|
|
|
$
|
|
177,416
|
|
|
Short-term investments
|
|
|
|
-
|
|
|
|
|
2,470
|
|
|
Accounts receivable
|
|
|
|
106,799
|
|
|
|
|
112,490
|
|
|
Inventories
|
|
|
|
17,445
|
|
|
|
|
8,253
|
|
|
Deferred income taxes
|
|
|
|
4,779
|
|
|
|
|
2,391
|
|
|
Prepaids and other
|
|
|
|
7,826
|
|
|
|
|
28,741
|
|
|
|
|
|
|
343,911
|
|
|
|
|
331,761
|
|
|
Property and equipment
|
|
|
|
20,717
|
|
|
|
|
21,982
|
|
|
Intangible assets
|
|
|
|
37,893
|
|
|
|
|
43,631
|
|
|
Goodwill
|
|
|
|
103,966
|
|
|
|
|
102,718
|
|
|
Deferred income taxes
|
|
|
|
3,898
|
|
|
|
|
7,176
|
|
|
Other assets
|
|
|
|
4,979
|
|
|
|
|
4,732
|
|
|
|
|
|
|
$
|
|
515,364
|
|
|
|
|
$
|
|
512,000
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
|
$ 128,196
|
|
|
|
|
$
|
|
124,846
|
|
|
Deferred revenue and credits
|
|
|
|
3,245
|
|
|
|
|
2,481
|
|
|
|
|
|
|
131,441
|
|
|
|
|
127,327
|
|
|
Long-term obligations
|
|
|
|
26,608
|
|
|
|
|
21,550
|
|
|
Deferred income taxes
|
|
|
|
453
|
|
|
|
|
127
|
|
|
|
|
|
|
158,502
|
|
|
|
|
149,004
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
Common stock: no par value; unlimited shares authorized; issued
and outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
31,868,541 shares (December 31, 2013 - 31,097,844 shares)
|
|
|
|
339,640
|
|
|
|
|
329,628
|
|
|
Preferred stock: no par value; unlimited shares authorized; issued
and outstanding: nil shares
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Treasury stock: at cost; 342,645 shares (December 31, 2013 - 507,147
shares)
|
|
|
|
(6,236
|
)
|
|
|
|
(5,137
|
)
|
|
Additional paid-in capital
|
|
|
|
26,909
|
|
|
|
|
25,996
|
|
|
Retained earnings
|
|
|
|
2,514
|
|
|
|
|
19,367
|
|
|
Accumulated other comprehensive loss
|
|
|
|
(5,965
|
)
|
|
|
|
(6,858
|
)
|
|
|
|
|
|
356,862
|
|
|
|
|
362,996
|
|
|
|
|
|
|
$
|
|
515,364
|
|
|
|
|
$
|
|
512,000
|
|
|
SIERRA WIRELESS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of U.S. dollars)
|
Three months ended
December 31,
|
|
|
|
Twelve months ended
December 31,
|
|
2014
|
|
|
2013
|
|
|
|
|
2014
|
|
|
2013
|
|
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
$
|
(1,701
|
)
|
|
$
|
(867
|
)
|
|
|
|
$
|
(16,853
|
)
|
|
$
|
55,038
|
|
Items not requiring (providing) cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
|
5,088
|
|
|
7,146
|
|
|
|
|
23,517
|
|
|
28,296
|
|
Stock-based compensation
|
2,432
|
|
|
2,177
|
|
|
|
|
9,404
|
|
|
9,347
|
|
Gain on sale of AirCard business
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
(94,078
|
)
|
Deferred income taxes
|
179
|
|
|
(855
|
)
|
|
|
|
771
|
|
|
16,339
|
|
Loss (gain) on disposal of property and equipment
|
14
|
|
|
-
|
|
|
|
|
21
|
|
|
(10
|
)
|
Impairment
|
-
|
|
|
-
|
|
|
|
|
3,756
|
|
|
-
|
|
Impairment of assets related to discontinued operations
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
1,012
|
|
Other
|
1,814
|
|
|
(1,288
|
)
|
|
|
|
6,764
|
|
|
(2,687
|
)
|
Changes in non-cash working capital
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
1,653
|
|
|
(17,965
|
)
|
|
|
|
(5,180
|
)
|
|
10,897
|
|
Inventories
|
(7,238
|
)
|
|
(696
|
)
|
|
|
|
(8,949
|
)
|
|
11,908
|
|
Prepaid expenses and other
|
2,473
|
|
|
4,616
|
|
|
|
|
25,421
|
|
|
(7,254
|
)
|
Accounts payable and accrued liabilities
|
7,067
|
|
|
1,940
|
|
|
|
|
10,538
|
|
|
(13,139
|
)
|
Deferred revenue and credits
|
(435
|
)
|
|
662
|
|
|
|
|
(510
|
)
|
|
1,147
|
|
Cash flows provided by (used in) operating activities
|
11,346
|
|
|
(5,130
|
)
|
|
|
|
48,700
|
|
|
16,816
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of M2M business of AnyDATA
|
-
|
|
|
(5,196
|
)
|
|
|
|
-
|
|
|
(5,196
|
)
|
Purchase of In Motion Technology, net of cash acquired
|
-
|
|
|
-
|
|
|
|
|
(23,853
|
)
|
|
-
|
|
Additions to property and equipment
|
(3,453
|
)
|
|
(1,649
|
)
|
|
|
|
(9,078
|
)
|
|
(11,359
|
)
|
Proceeds from sale of property and equipment
|
68
|
|
|
-
|
|
|
|
|
130
|
|
|
32
|
|
Increase in intangible assets
|
(378
|
)
|
|
(542
|
)
|
|
|
|
(1,751
|
)
|
|
(2,211
|
)
|
Proceeds from sale of AirCard business
|
-
|
|
|
-
|
|
|
|
|
13,800
|
|
|
119,958
|
|
Net change in short-term investments
|
-
|
|
|
2,751
|
|
|
|
|
2,470
|
|
|
(2,470
|
)
|
Increase in other assets
|
(500
|
)
|
|
-
|
|
|
|
|
(4,054
|
)
|
|
-
|
|
Cash flows provided by (used in) investing activities
|
(4,263
|
)
|
|
(4,636
|
)
|
|
|
|
(22,336
|
)
|
|
98,754
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common shares
|
1,640
|
|
|
3,159
|
|
|
|
|
6,404
|
|
|
8,106
|
|
Repurchase of common shares for cancellation
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
(5,772
|
)
|
Purchase of treasury shares for RSU distribution
|
-
|
|
|
-
|
|
|
|
|
(5,955
|
)
|
|
(3,433
|
)
|
Taxes paid related to net settlement of equity awards
|
(504
|
)
|
|
(66
|
)
|
|
|
|
(1,403
|
)
|
|
(408
|
)
|
Excess tax benefits from equity awards
|
1,376
|
|
|
1,458
|
|
|
|
|
1,376
|
|
|
1,458
|
|
Decrease in other long-term obligations
|
(83
|
)
|
|
(49
|
)
|
|
|
|
(400
|
)
|
|
(876
|
)
|
Cash flows provided by (used in) financing activities
|
2,429
|
|
|
4,502
|
|
|
|
|
22
|
|
|
(925
|
)
|
Effect of foreign exchange rate changes on cash and cash
equivalents
|
1,464
|
|
|
(540
|
)
|
|
|
|
3,260
|
|
|
(875
|
)
|
Cash and cash equivalents, increase (decrease) in the period
|
10,976
|
|
|
(5,804
|
)
|
|
|
|
29,646
|
|
|
113,770
|
|
Cash and cash equivalents, beginning of period
|
196,086
|
|
|
183,220
|
|
|
|
|
177,416
|
|
|
63,646
|
|
Cash and cash equivalents, end of period
|
$
|
207,062
|
|
|
$
|
177,416
|
|
|
|
|
$
|
207,062
|
|
|
$
|
177,416
|
|
SIERRA WIRELESS, INC.
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
|
|
2014
|
|
|
|
|
2013
|
(in thousands of U.S. dollars, except where otherwise
stated)
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
|
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin - GAAP
|
|
$
|
50,006
|
|
|
$
|
47,055
|
|
|
$
|
43,321
|
|
|
$
|
38,597
|
|
|
|
|
|
$
|
38,443
|
|
|
$
|
37,346
|
|
|
$
|
36,474
|
|
|
$
|
33,378
|
|
Stock-based compensation and related social taxes
|
|
131
|
|
|
134
|
|
|
130
|
|
|
160
|
|
|
|
|
|
119
|
|
|
117
|
|
|
95
|
|
|
75
|
|
Gross margin - Non-GAAP
|
|
$
|
50,137
|
|
|
$
|
47,189
|
|
|
$
|
43,451
|
|
|
$
|
38,757
|
|
|
|
|
|
$
|
38,562
|
|
|
$
|
37,463
|
|
|
$
|
36,569
|
|
|
$
|
33,453
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from operations - GAAP
|
|
$
|
3,399
|
|
|
$
|
2,943
|
|
|
$
|
(6,264
|
)
|
|
$
|
(6,672
|
)
|
|
|
|
|
$
|
(3,547
|
)
|
|
$
|
(3,301
|
)
|
|
$
|
(3,932
|
)
|
|
$
|
(6,884
|
)
|
Stock-based compensation and related social taxes
|
|
2,432
|
|
|
2,402
|
|
|
2,326
|
|
|
3,304
|
|
|
|
|
|
2,177
|
|
|
2,145
|
|
|
2,013
|
|
|
1,655
|
|
Acquisition and integration
|
|
1,273
|
|
|
356
|
|
|
71
|
|
|
970
|
|
|
|
|
|
369
|
|
|
139
|
|
|
-
|
|
|
27
|
|
Restructuring
|
|
540
|
|
|
71
|
|
|
987
|
|
|
-
|
|
|
|
|
|
14
|
|
|
14
|
|
|
26
|
|
|
117
|
|
Impairment
|
|
-
|
|
|
-
|
|
|
3,756
|
|
|
-
|
|
|
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
280
|
|
Acquisition related amortization
|
|
2,389
|
|
|
2,609
|
|
|
2,784
|
|
|
3,118
|
|
|
|
|
|
3,580
|
|
|
3,405
|
|
|
3,363
|
|
|
3,393
|
|
Earnings (loss) from operations - Non-GAAP
|
|
$
|
10,033
|
|
|
$
|
8,381
|
|
|
$
|
3,660
|
|
|
$
|
720
|
|
|
|
|
|
$
|
2,593
|
|
|
$
|
2,402
|
|
|
$
|
1,470
|
|
|
$
|
(1,412
|
)
|
Amortization (excluding acquisition related amortization)
|
|
2,699
|
|
|
3,400
|
|
|
3,153
|
|
|
3,365
|
|
|
|
|
|
3,566
|
|
|
$
|
3,468
|
|
|
$
|
3,403
|
|
|
$
|
3,212
|
|
Adjusted EBITDA - Non-GAAP
|
|
$
|
12,732
|
|
|
$
|
11,781
|
|
|
$
|
6,813
|
|
|
$
|
4,085
|
|
|
|
|
|
$
|
6,159
|
|
|
$
|
5,870
|
|
|
$
|
4,873
|
|
|
$
|
1,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) from continuing operations -
GAAP
|
|
$
|
(1,701
|
)
|
|
$
|
(2,904
|
)
|
|
$
|
(8,243
|
)
|
|
$
|
(4,005
|
)
|
|
|
|
|
$
|
(1,945
|
)
|
|
$
|
1,075
|
|
|
$
|
(6,742
|
)
|
|
$
|
(7,938
|
)
|
Stock-based compensation and related social taxes,
restructuring, impairment, acquisition, integration, and
acquisition related amortization, net of tax
|
|
6,618
|
|
|
5,414
|
|
|
9,916
|
|
|
7,389
|
|
|
|
|
|
6,112
|
|
|
5,760
|
|
|
5,393
|
|
|
5,355
|
|
Unrealized foreign exchange loss (gain)
|
|
3,798
|
|
|
7,953
|
|
|
916
|
|
|
(382
|
)
|
|
|
|
|
(1,970
|
)
|
|
(2,457
|
)
|
|
(1,359
|
)
|
|
1,874
|
|
Income tax adjustments
|
|
378
|
|
|
(2,781
|
)
|
|
1
|
|
|
(2,519
|
)
|
|
|
|
|
925
|
|
|
(895
|
)
|
|
3,754
|
|
|
-
|
|
Net earnings (loss) from continuing operations -
Non-GAAP
|
|
$
|
9,093
|
|
|
$
|
7,682
|
|
|
$
|
2,590
|
|
|
$
|
483
|
|
|
|
|
|
$
|
3,122
|
|
|
$
|
3,483
|
|
|
$
|
1,046
|
|
|
$
|
(709
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) from discontinued operations -
GAAP
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
$
|
1,078
|
|
|
$
|
(505
|
)
|
|
$
|
68,152
|
|
|
$
|
1,863
|
|
Stock-based compensation and disposition costs
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
3
|
|
|
1,402
|
|
|
876
|
|
|
1,733
|
|
Gain on sale of AirCard business
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
(1,056
|
)
|
|
(49
|
)
|
|
(69,077
|
)
|
|
-
|
|
Net earnings (loss) from discontinued operations -
Non-GAAP
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
$
|
25
|
|
|
$
|
848
|
|
|
$
|
(49
|
)
|
|
$
|
3,596
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) - GAAP
|
|
$
|
(1,701
|
)
|
|
$
|
(2,904
|
)
|
|
$
|
(8,243
|
)
|
|
$
|
(4,005
|
)
|
|
|
|
|
$
|
(867
|
)
|
|
$
|
570
|
|
|
$
|
61,410
|
|
|
$
|
(6,075
|
)
|
Net earnings (loss) - Non-GAAP
|
|
9,093
|
|
|
7,682
|
|
|
2,590
|
|
|
483
|
|
|
|
|
|
3,147
|
|
|
4,331
|
|
|
997
|
|
|
2,887
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) from continuing operations
per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP - (in dollars)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
(0.13
|
)
|
|
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.22
|
)
|
|
$
|
(0.26
|
)
|
Non-GAAP - (in dollars)
|
|
$
|
0.29
|
|
|
$
|
0.24
|
|
|
$
|
0.08
|
|
|
$
|
0.02
|
|
|
|
|
|
$
|
0.10
|
|
|
$
|
0.11
|
|
|
$
|
0.03
|
|
|
$
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) per share - diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP - (in dollars)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
(0.13
|
)
|
|
|
|
|
(0.03
|
)
|
|
$
|
0.02
|
|
|
$
|
2.00
|
|
|
$
|
(0.20
|
)
|
Non-GAAP - (in dollars)
|
|
$
|
0.29
|
|
|
$
|
0.24
|
|
|
$
|
0.08
|
|
|
$
|
0.02
|
|
|
|
|
|
0.10
|
|
|
$
|
0.14
|
|
|
$
|
0.03
|
|
|
$
|
0.09
|
|
Q4 2014 RECONCILIATION OF GAAP AND NON-GAAP RESULTS
|
|
|
|
Purchase Price Amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands U.S. dollars, except where otherwise stated)
|
GAAP
Q4 2014
|
|
|
Sagemcom, AnyData & In Motion
|
|
Wavecom
|
|
Acquisition, Integration, & Restructuring
|
|
|
Stock Compensation & Related Social Taxes
|
|
|
Foreign Exchange Loss
|
|
|
Tax Adjustments
|
|
|
Non GAAP
Q4 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
149,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
149,078
|
|
Cost of goods sold
|
99,072
|
|
|
|
|
|
|
|
|
|
|
|
131
|
|
|
|
|
|
|
|
|
98,941
|
|
Gross margin
|
50,006
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(131
|
)
|
|
-
|
|
|
-
|
|
|
50,137
|
|
GM%
|
33.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
12,682
|
|
|
|
|
|
|
|
|
|
|
|
492
|
|
|
|
|
|
|
|
|
12,190
|
|
Research and development
|
21,012
|
|
|
47
|
|
|
1,293
|
|
|
|
|
|
486
|
|
|
|
|
|
|
|
|
19,186
|
|
Administration
|
9,008
|
|
|
|
|
|
|
|
|
|
|
|
1,323
|
|
|
|
|
|
|
|
|
7,685
|
|
Acquisition and Integration
|
1,273
|
|
|
|
|
|
|
|
|
1,273
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Restructuring
|
540
|
|
|
|
|
|
|
|
|
540
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Amortization
|
2,092
|
|
|
1,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,043
|
|
Total Operating Expenses
|
46,607
|
|
|
1,096
|
|
|
1,293
|
|
|
1,813
|
|
|
2,301
|
|
|
-
|
|
|
-
|
|
|
40,104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from operations
|
3,399
|
|
|
(1,096
|
)
|
|
(1,293
|
)
|
|
(1,813
|
)
|
|
(2,432
|
)
|
|
-
|
|
|
-
|
|
|
10,033
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange loss
|
(3,852
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,852
|
)
|
|
|
|
|
-
|
|
Other income
|
246
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
246
|
|
Total other income (expense)
|
(3,606
|
)
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(3,852
|
)
|
|
-
|
|
|
246
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) before income taxes
|
(207
|
)
|
|
(1,096
|
)
|
|
(1,293
|
)
|
|
(1,813
|
)
|
|
(2,432
|
)
|
|
(3,852
|
)
|
|
-
|
|
|
10,279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (recovery)
|
1,494
|
|
|
|
|
|
|
|
|
(16
|
)
|
|
|
|
|
(54
|
)
|
|
378
|
|
|
1,186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss)
|
(1,701
|
)
|
|
(1,096
|
)
|
|
(1,293
|
)
|
|
(1,797
|
)
|
|
(2,432
|
)
|
|
(3,798
|
)
|
|
(378
|
)
|
|
9,093
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share
|
(0.05
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average diluted shares
|
31,759
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,759
|
|
SIERRA WIRELESS, INC.
SEGMENTED RESULTS
(In thousands of U.S. dollars, except where otherwise
stated)
|
|
2014
|
|
|
|
2013
|
|
|
Total
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
|
|
Total
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
OEM Solutions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
|
476,650
|
|
$
|
|
129,580
|
|
$
|
|
124,329
|
|
$
|
|
116,579
|
|
$
|
|
106,162
|
|
|
|
$
|
|
382,016
|
|
$
|
|
101,858
|
|
$
|
|
95,850
|
|
$
|
|
95,076
|
|
$
|
|
89,232
|
|
Cost of goods sold
|
|
336,133
|
|
90,136
|
|
87,453
|
|
82,910
|
|
75,634
|
|
|
|
266,867
|
|
72,336
|
|
66,395
|
|
65,514
|
|
62,622
|
|
Gross margin
|
|
$
|
|
140,517
|
|
$
|
|
39,444
|
|
$
|
|
36,876
|
|
$
|
|
33,669
|
|
$
|
|
30,528
|
|
|
|
$
|
|
115,149
|
|
$
|
|
29,522
|
|
$
|
|
29,455
|
|
$
|
|
29,562
|
|
$
|
|
26,610
|
|
Gross margin %
|
|
29.5%
|
|
30.4%
|
|
29.7%
|
|
28.9%
|
|
28.8%
|
|
|
|
30.1%
|
|
29.0%
|
|
30.7%
|
|
31.1%
|
|
29.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Solutions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
|
71,873
|
|
$
|
|
19,498
|
|
$
|
|
18,941
|
|
$
|
|
18,433
|
|
$
|
|
15,001
|
|
|
|
$
|
|
59,844
|
|
$
|
|
16,750
|
|
$
|
|
16,412
|
|
$
|
|
14,513
|
|
$
|
|
12,169
|
|
Cost of goods sold
|
|
33,411
|
|
8,936
|
|
8,762
|
|
8,781
|
|
6,932
|
|
|
|
29,352
|
|
7,829
|
|
8,521
|
|
7,601
|
|
5,401
|
|
Gross margin
|
|
$
|
|
38,462
|
|
$
|
|
10,562
|
|
$
|
|
10,179
|
|
$
|
|
9,652
|
|
$
|
|
8,069
|
|
|
|
$
|
|
30,492
|
|
$
|
|
8,921
|
|
$
|
|
7,891
|
|
$
|
|
6,912
|
|
$
|
|
6,768
|
|
Gross margin %
|
|
53.5%
|
|
54.2%
|
|
53.7%
|
|
52.4%
|
|
53.8%
|
|
|
|
51.0%
|
|
53.3%
|
|
48.1%
|
|
47.6%
|
|
55.6%
|
|
[ Back To TMCnet.com's Homepage ]
|