This Day On The Street
Continue to site right-arrow
ADVERTISEMENT
This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
TheStreet Open House

Mitel Reports Third Quarter Fiscal 2013 Financial Results

Stocks in this article: MITL

All other trademarks are the property of their respective owners.

MITL-F

MITEL NETWORKS CORPORATION
CONSOLIDATED BALANCE SHEETS
(in millions of US dollars)
(unaudited)
  January 31, 2013 April 30, 2012
     
ASSETS    
Current assets:    
Cash and cash equivalents   $ 100.6  $ 78.7
Accounts receivable  115.1  129.0
Sales-type lease receivables  13.8  16.9
Inventories  33.4  28.3
Deferred tax asset   19.9  12.9
Other current assets   32.3  33.8
Assets of component held for sale, current  2.4  3.4
     
   317.5  303.0
Non-current portion of sales-type lease receivables  19.6  23.6
Deferred tax asset   119.1  117.4
Property and equipment  30.9  21.5
Identifiable intangible assets  61.6  78.5
Goodwill  132.6  132.6
Other non-current assets  7.8  8.7
Assets of component held for sale, non-current  --   1.9
     
   $ 689.1  $ 687.2
     
LIABILITIES AND SHAREHOLDERS' EQUITY    
Current liabilities:    
Accounts payable and accrued liabilities   $ 112.9  $ 104.3
Current portion of deferred revenue   31.0  33.3
Current portion of long-term debt   8.5  4.6
     
   152.4  142.2
Long-term debt   306.2  307.2
Lease recourse liability  4.4  5.7
Long-term portion of deferred revenue  13.7  12.1
Deferred tax liability   26.9  35.9
Pension liability   87.1  75.2
Other non-current liabilities  19.5  19.1
     
   610.2  597.4
     
Shareholders' equity  78.9  89.8
     
   $ 689.1  $ 687.2
 
MITEL NETWORKS CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS (in millions of US dollars, except per share amounts) (unaudited)
 
  Quarter Ended January 31, 2013 Quarter Ended January 31, 2012 Nine Months Ended January 31, 2013 Nine Months Ended January 31, 2012
 
         
Revenues  $ 142.0  $ 150.5  $ 426.0  $ 454.2
Cost of revenues  63.2  68.7  190.1  212.5
Gross margin  78.8  81.8  235.9  241.7
Expenses:        
Selling, general and administrative  52.8  55.9  165.1  167.3
Research and development  13.8  14.3  42.2  43.8
Special charges and restructuring costs  7.3  2.8  18.6  16.0
Loss on litigation settlement  0.4  --   1.5  1.0
   74.3  73.0  227.4  228.1
Operating income from continuing operations  4.5  8.8  8.5  13.6
Interest expense  (4.6)  (4.7)  (13.9)  (14.1)
Other income (expense), net  0.3  (0.4)  0.9  (1.0)
Net income (loss) from continuing operations, before income taxes  0.2  3.7  (4.5)  (1.5)
Current income tax recovery (expense)  (5.3)  --   (11.5)  (0.9)
Deferred income tax recovery (expense)  10.2  0.7  17.6  1.8
Net income (loss) from continuing operations  5.1  4.4  1.6  (0.6)
Net income (loss) from discontinued operations  (3.0)  0.2  (3.5)  1.2
Net income (loss)  $ 2.1  $ 4.6  $ (1.9)  $ 0.6
         
Net income (loss) per common share - Basic        
From continuing operations  $ 0.09  $ 0.09  $ 0.03  $ (0.01)
From discontinued operations  $ (0.05)  $ --   $ (0.07)  $ 0.02
Net loss per common share - Basic  $ 0.04  $ 0.09  $ (0.04)  $ 0.01
         
Net income (loss) per common share - Diluted        
From continuing operations  $ 0.09  $ 0.08  $ 0.03  $ (0.01)
From discontinued operations  $ (0.05)  $ --   $ (0.06)  $ 0.02
Net loss per common share - Diluted  $ 0.04  $ 0.08  $ (0.03)  $ 0.01
         
Weighted-average number of common shares outstanding (in millions):        
Basic  53.7  53.6  53.7  53.5
Diluted  56.2  56.1  56.2  53.5
 
MITEL NETWORKS CORPORATION Cash flow information (in millions of US dollars) (unaudited)
         
  Quarter Ended January 31, 2013 Quarter Ended January 31, 2012 Nine Months Ended January 31, 2013 Nine Months Ended January 31, 2012
 
Cash provided by (used in):        
Net cash provided by operating activities  $ 17.3  $ 15.4  $ 37.4  $ 31.6
Net cash used in investing activities  (2.6)  (5.4)  (10.5)  (11.9)
Net cash used in financing activities  (1.0)  (1.4)  (4.3)  (15.3)
Effect of exchange rate changes on cash balances  (0.5)  (0.6)  (0.7)  (1.4)
         
Net increase in cash and cash equivalents  13.2  8.0  21.9  3.0
         
Cash and cash equivalents, beginning of period  87.4  68.9  78.7  73.9
         
Cash and cash equivalents, end of period  $ 100.6  $ 76.9  $ 100.6  $ 76.9
         
         
Additional information on capital expenditures:        
Capital expenditures acquired with cash  2.6  5.4  10.8  11.9
Capital expenditures financed through capital leases  2.0  0.5  7.4  1.2
         
Total capital expenditures  $ 4.6  $ 5.9  $ 18.2  $ 13.1
 
MITEL NETWORKS CORPORATION Reconciliation of Net Income (Loss) to Non-GAAP Net Income (in millions of US dollars, except per share amounts) (unaudited)
         
  Quarter Ended January 31, 2013 Quarter Ended January 31, 2012 Nine Months Ended January 31, 2013 Nine Months Ended January 31, 2012
 
         
         
Net income (loss) from continuing operations  $ 5.1  $ 4.4  $ 1.6  $ (0.6)
Income tax recovery  (4.9)  (0.7)  (6.1)  (0.9)
Net income (loss) from continuing operations, before income taxes  0.2  3.7  (4.5)  (1.5)
         
Adjustments:        
Foreign exchange loss  --   0.5  0.1  1.5
Special charges and restructuring costs  7.3  2.8  18.6  16.0
Stock-based compensation  1.1  1.1  3.3  3.8
Loss on litigation settlement  0.4  --   1.5  1.0
Amortization of acquisition-related intangibles assets  5.6  5.6  16.8  16.8
Non-GAAP net income from continuing operations, before income taxes  14.6  13.7  35.8  37.6
Non-GAAP tax expense (1)  (1.8)  (1.7)  (4.3)  (4.5)
Non-GAAP net income from continuing operations  12.8  12.0  31.5  33.1
Non-GAAP net income (loss) from discontinued operations  (0.2)  0.4  (1.0)  1.8
Non-GAAP net income  $ 12.6  $ 12.4  $ 30.5  $ 34.9
         
Non-GAAP net income (loss) per share, diluted:        
Non-GAAP net income per common share from continuing operations  $ 0.23  $ 0.21  $ 0.56  $ 0.59
Non-GAAP net income (loss) per common share from discontinued operations  $ --   $ 0.01  $ (0.02)  $ 0.03
Non-GAAP net income per common share  $ 0.23  $ 0.22  $ 0.54  $ 0.62
Weighted-average number of common shares outstanding (in millions):   56.2  56.1  56.2  56.0
         
(1) Non-GAAP tax expense is based on an estimated effective tax rate of 12.0%.      
 
MITEL NETWORKS CORPORATION Reconciliation of Net Income (Loss) to Adjusted EBITDA (in millions of US dollars) (unaudited)
         
  Quarter Ended January 31, 2013 Quarter Ended January 31, 2012 Nine Months Ended January 31, 2013 Nine Months Ended January 31, 2012
 
         
         
Net income (loss)  $ 2.1  $ 4.6  $ (1.9)  $ 0.6
Net loss (income) from discontinued operations  3.0  (0.2)  3.5  (1.2)
Net income (loss) from continuing operations  5.1  4.4  1.6  (0.6)
Adjustments:        
Interest expense  4.6  4.7  13.9  14.1
Income tax recovery  (4.9)  (0.7)  (6.1)  (0.9)
Amortization and depreciation  9.0  8.2  26.6  24.7
Foreign exchange loss  --   0.5  0.1  1.5
Special charges and restructuring costs  7.3  2.8  18.6  16.0
Stock-based compensation  1.1  1.1  3.3  3.8
Loss on litigation settlement  0.4  --   1.5  1.0
         
Adjusted EBITDA from continuing operations  22.6  21.0  59.5  59.6
         
Adjusted EBITDA from discontinued operations (1)  (0.2)  0.4  (1.1)  2.0
         
Adjusted EBITDA  $ 22.4  $ 21.4  $ 58.4  $ 61.6
         
(1) The reconciliation of net income from discontinued operations to Adjusted EBITDA from discontinued operations for the three and nine months ended January 31, 2012 consists of income tax expense of $0.2 and $0.8, respectively. The reconciliation of net income from discontinued operations to Adjusted EBITDA from discontinued operations for the three months ended January 31, 2013 consists of special charges and restructuring costs of $1.6, non-cash impairment of goodwill of $1.9 and income tax recovery of ($0.7). The reconciliation of net income from discontinued operations to Adjusted EBITDA from discontinued operations for the nine months ended January 31, 2013 consists of special charges and restructuring costs of $1.6, non-cash impairment of goodwill of $1.9 and income tax recovery of ($1.1).        
 
MITEL NETWORKS CORPORATION Segmented Information (in millions of US dollars) (unaudited)
         
  Quarter Ended January 31, 2013 Quarter Ended January 31, 2012 Nine Months Ended January 31, 2013 Nine Months Ended January 31, 2012
 
Revenues        
Mitel Communications Solutions  $ 117.9  $ 127.2  $ 354.4  $ 381.0
NetSolutions  21.0  20.2  62.6  60.6
Other (1)  3.1  3.1  9.0  12.6
Total revenues  $ 142.0  $ 150.5  $ 426.0  $ 454.2
         
Segment income        
Mitel Communications Solutions  $ 26.8  $ 28.8  $ 77.1  $ 80.0
NetSolutions  4.6  4.6  14.1  13.9
Other (1)  0.6  --   1.6  2.4
Total segment income  $ 32.0  $ 33.4  $ 92.8  $ 96.3
         
(1) The operations of the DataNet and CommSource are recorded as discontinued operations and therefore are excluded from the periods presented.        
CONTACT: Amy MacLeod (media), 613-592-2122 x71245, amy_macleod@mitel.com 

         Malcolm Brown (industry analysts), 613-592-2122 x71246,
         malcolm_brown@mitel.com

         Cynthia Hiponia and Alice Kousoum (investor relations),
         613-592-2122 x71997, investorrelations@mitel.com

company logo

4 of 4

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!
DOW 16,974.31 -31.44 -0.18%
S&P 500 0.00 -2.75 -0.14%
NASDAQ 4,549.2260 -15.0680 -0.33%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs