Exhibit | Description |
Sequential
Page
Number
|
1.
|
Press
release on Alvarion Reports Record Revenues for
Third
Quarter
2007 dated
October 31st , 2007
|
4
|
·
|
Record
revenues of $60.6 million, up 39% from Q3
2006;
|
·
|
Record
BreezeMAX revenues of $35 million;
|
·
|
Non-GAAP
EPS of $0.04; GAAP EPS of $0.01;
|
·
|
Positive
operating cash flow of over $3
million.
|
ALVARION
LTD. & ITS
SUBSIDIARIES
|
||||||||||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(*)
|
||||||||||||||||||||
U.S.
dollars in thousands (except per share
data)
|
||||||||||||||||||||
Nine
|
Nine
|
Three
|
Three
|
Three
|
||||||||||||||||
Months
Ended
|
Months
Ended
|
Months
Ended
|
Months
Ended
|
Months
Ended
|
||||||||||||||||
September
30,
|
September
30,
|
September
30,
|
September
30,
|
June
30,
|
||||||||||||||||
2007
|
2006
|
2007
|
2006
|
2007
|
||||||||||||||||
Sales
|
$ |
170,236
|
$ |
131,327
|
$ |
60,612
|
$ |
43,691
|
$ |
57,546
|
||||||||||
Cost
of sales
|
84,863
|
65,574
|
30,644
|
21,546
|
28,420
|
|||||||||||||||
Gross
profit
|
85,373
|
65,753
|
29,968
|
22,145
|
29,126
|
|||||||||||||||
Operating
expenses:
|
||||||||||||||||||||
Research
and development, net
|
37,571
|
27,939
|
12,721
|
9,894
|
13,075
|
|||||||||||||||
Selling
and marketing
|
40,976
|
32,340
|
14,710
|
11,489
|
13,621
|
|||||||||||||||
General
and administrative
|
11,647
|
10,268
|
3,946
|
3,538
|
3,787
|
|||||||||||||||
Amortization
of intangible assets
|
1,908
|
2,007
|
636
|
669
|
636
|
|||||||||||||||
Total
Operating expenses
|
92,102
|
72,554
|
32,013
|
25,590
|
31,119
|
|||||||||||||||
Operating
loss
|
(6,729 | ) | (6,801 | ) | (2,045 | ) | (3,445 | ) | (1,993 | ) | ||||||||||
Financial
income, net
|
5,059
|
2,499
|
1,916
|
1,007
|
1,511
|
|||||||||||||||
Loss
from continuing operations
|
(1,670 | ) | (4,302 | ) | (129 | ) | (2,438 | ) | (482 | ) | ||||||||||
Income
(loss) from discontinued operations, net
|
1,804
|
(30,213 | ) |
750
|
455
|
618
|
||||||||||||||
Net
income (loss)
|
$ |
134
|
$ | (34,515 | ) | $ |
621
|
$ | (1,983 | ) | $ |
136
|
||||||||
Basic
net earnings (loss) per share:
|
||||||||||||||||||||
Continuing operations
|
$ | (0.03 | ) | $ | (0.07 | ) | $ | (0.00 | ) | $ | (0.04 | ) | $ | (0.01 | ) | |||||
Discontinued operations
|
$ |
0.03
|
$ | (0.50 | ) | $ |
0.01
|
$ |
0.01
|
$ |
0.01
|
|||||||||
Total
|
$ |
0.00
|
$ | (0.57 | ) | $ |
0.01
|
$ | (0.03 | ) | $ |
0.00
|
||||||||
Weighted
average number of shares used in computing basic net earnings (loss)
per
share
|
62,031
|
60,698
|
62,511
|
61,086
|
62,097
|
|||||||||||||||
Diluted
net earnings (loss) per share:
|
||||||||||||||||||||
Continuing operations
|
$ | (0.03 | ) | $ | (0.07 | ) | $ | (0.00 | ) | $ | (0.04 | ) | $ | (0.01 | ) | |||||
Discontinued operations
|
$ |
0.03
|
$ | (0.50 | ) | $ |
0.01
|
$ |
0.01
|
$ |
0.01
|
|||||||||
Total
|
$ |
0.00
|
$ | (0.57 | ) | $ |
0.01
|
$ | (0.03 | ) | $ |
0.00
|
||||||||
Weighted
average number of shares used in computing diluted net earnings (loss)
per
share
|
64,433
|
60,698
|
65,263
|
61,086
|
64,316
|
|||||||||||||||
(*) Results
of Cellular Mobile Unit that was sold in November 2006, are classified
as
discontinued operations
|
||||||||||||||||||||
and
are not included in the results from continuing
operations.
|
ALVARION
LTD. & ITS
SUBSIDIARIES
|
|||||||||||||||||
RECONCILIATION
BETWEEN GAAP TO NON-GAAP STATEMENT OF INCOME (*)
|
|||||||||||||||||
U.S.
dollars in thousands (except per share data)
|
|||||||||||||||||
Three
|
Three
|
||||||||||||||||
Months
Ended
|
Months
Ended
|
||||||||||||||||
September 30,2007
|
June
30,2007
|
||||||||||||||||
GAAP
|
Adjustments
|
Non-GAAP
|
Non-GAAP
|
||||||||||||||
Sales
|
$ |
60,612
|
$ |
-
|
$ |
60,612
|
$ |
57,546
|
|||||||||
Cost
of sales
|
30,644
|
(148 | ) |
(a)
|
30,496
|
28,280
|
|||||||||||
Gross
profit
|
29,968
|
148
|
30,116
|
29,266
|
|||||||||||||
Operating
expenses:
|
|||||||||||||||||
Research
and development, net
|
12,721
|
(491 | ) |
(a)
|
12,230
|
12,629
|
|||||||||||
Selling
and marketing
|
14,710
|
(434 | ) |
(a)
|
14,276
|
13,217
|
|||||||||||
General
and administrative
|
3,946
|
(852 | ) |
(a)
|
3,094
|
2,975
|
|||||||||||
Amortization
of intangible assets
|
636
|
(636 | ) |
(b)
|
-
|
-
|
|||||||||||
Total Operating
expenses
|
32,013
|
(2,413 | ) |
29,600
|
28,821
|
||||||||||||
Operating
profit (loss)
|
(2,045 | ) |
2,561
|
516
|
445
|
||||||||||||
Financial
income, net
|
1,916
|
-
|
1,916
|
1,511
|
|||||||||||||
Income
(loss) from continuing operations (a)
|
(129 | ) |
2,561
|
2,432
|
1,956
|
||||||||||||
Income
from discontinued operations, net
|
750
|
(750 | ) |
-
|
-
|
||||||||||||
Net
income
|
$ |
621
|
$ |
1,811
|
$ |
2,432
|
$ |
1,956
|
|||||||||
Basic
net earnings (loss) per share:
|
|||||||||||||||||
Continuing operations
|
$ | (0.00 | ) |
0.04
|
$ |
0.03
|
|||||||||||
Discontinued operations
|
$ |
0.01
|
|||||||||||||||
Total
|
$ |
0.01
|
|||||||||||||||
Weighted
average number of shares used in computing basic net earnings (loss)
per
share
|
62,511
|
62,511
|
62,097
|
||||||||||||||
Diluted
net earnings (loss) per share:
|
|||||||||||||||||
Continuing operations
|
$ | (0.00 | ) | $ |
0.04
|
$ |
0.03
|
||||||||||
Discontinued operations
|
$ |
0.01
|
|||||||||||||||
Total
|
$ |
0.00
|
|||||||||||||||
Weighted
average number of shares used in computing diluted net earnings (loss)
per
share
|
65,263
|
65,263
|
64,316
|
||||||||||||||
(*) Results
of Cellular Mobile Unit that was sold in November 2006, are classified
as
discontinued operations
|
|||||||||||||||||
and
are not included in the results from continuing
operations.
|
|||||||||||||||||
(a) The
effect of stock-based compensation. The Company adopted the provisions
of
Statement of Financial Accounting
|
|||||||||||||||||
Standards
No. 123(R), "Share-Based Payment" on January 1, 2006 using the
modified-prospective transition method.
|
|||||||||||||||||
(b)
The effect of amortization of intangible assets.
|
ALVARION
LTD.& ITS SUBSIDIARIES
|
||||||||||||||||||||
DISCLOSURE
OF NON-US GAAP NET INCOME
|
||||||||||||||||||||
FOR
COMPARATIVE PURPOSES NET INCOME AND EARNINGS PER SHARE FROM CONTINUING
OPERATIONS EXCLUDING AMORTIZATION OF ACQUIRED INTANGIBLES, DEFERRED
STOCK
COMPENSATION AND INCOME (LOSS) FROM DISCONTINUED
OPERATIONS
|
||||||||||||||||||||
U.S.
dollars in thousands (except per share data)
|
||||||||||||||||||||
Nine
|
Nine
|
Three
|
Three
|
Three
|
||||||||||||||||
Months
Ended
|
Months
Ended
|
Months
Ended
|
Months
Ended
|
Months
Ended
|
||||||||||||||||
September
30,
|
September
30,
|
September
30,
|
September
30,
|
June
30,
|
||||||||||||||||
2007
|
2006
|
2007
|
2006
|
2007
|
||||||||||||||||
Net
income (loss) according to US GAAP
|
$ |
134
|
$ | (34,515 | ) | $ |
621
|
$ | (1,983 | ) | $ |
136
|
||||||||
Amortization
of acquired current technology and customer relationships
|
1,908
|
2,007
|
636
|
669
|
636
|
|||||||||||||||
Amortization
of deferred stock compensation
|
5,482
|
4,751
|
1,925
|
1,837
|
1,802
|
|||||||||||||||
Loss
(income) from discontinued operations
|
(1,804 | ) |
30,213
|
(750 | ) | (455 | ) | (618 | ) | |||||||||||
Net
Income from continuing operations excluding amortization of acquired
intangibles, deferred stock compensation and income (loss) from
discontinued operations
|
$ |
5,720
|
$ |
2,456
|
$ |
2,432
|
$ |
68
|
$ |
1,956
|
||||||||||
Basic
net earnings per share from continuing operations excluding amortization
of acquired intangibles, deferred stock compensation and income
(loss) from discontinued operations
|
$ |
0.09
|
$ |
0.04
|
$ |
0.04
|
$ |
0.00
|
$ |
0.03
|
||||||||||
Weighted
average number of shares used in computing basic net earnings per
share
|
62,031
|
60,698
|
62,511
|
61,086
|
62,097
|
|||||||||||||||
Diluted
net earnings per share from continuing operations excluding amortization
of acquired intangibles, deferred stock compensation and income (loss)
from discontinued operations
|
$ |
0.09
|
$ |
0.04
|
$ |
0.04
|
$ |
0.00
|
$ |
0.03
|
||||||||||
Weighted
average number of shares used in computing diluted net earnings
per
share
|
64,433
|
63,659
|
65,263
|
63,369
|
64,316
|
ALVARION
LTD.& ITS SUBSIDIARIES
|
||||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||
U.S.
dollars in thousands
|
||||||||
September
30,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
ASSETS
|
||||||||
Cash,
cash equivalents, short-term and long-term investments
|
$ |
125,435
|
$ |
118,426
|
||||
Trade
receivables
|
34,735
|
34,332
|
||||||
Other
accounts receivable
|
14,975
|
12,474
|
||||||
Inventories
|
44,796
|
30,539
|
||||||
Severance
pay fund
|
10,952
|
8,749
|
||||||
INVESTMENT
IN AFFILIATES
|
1,988
|
-
|
||||||
PROPERTY
AND EQUIPMENT, NET
|
11,056
|
10,379
|
||||||
GOODWILL
AND OTHER INTANGIBLE ASSETS
|
59,335
|
61,243
|
||||||
DISCONTINUED
ASSETS
|
2,152
|
3,921
|
||||||
TOTAL
ASSETS
|
$ |
305,424
|
$ |
280,063
|
||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Trade
payables
|
$ |
21,251
|
$ |
22,418
|
||||
Other
accounts payable and accrued expenses
|
58,115
|
42,295
|
||||||
Total
current liabilities
|
79,366
|
64,713
|
||||||
ACCRUED
SEVERANCE PAY
|
15,442
|
12,694
|
||||||
DISCONTINUED
LIABILITIES
|
4,267
|
7,355
|
||||||
TOTAL
LIABILITIES
|
99,075
|
84,762
|
||||||
SHAREHOLDERS' EQUITY
|
206,349
|
195,301
|
||||||
TOTAL
LIABILITIES AND SHAREHOLDERS' EQUITY
|
$ |
305,424
|
$ |
280,063
|
ALVARION
LTD.& ITS SUBSIDIARIES
|
||||
CONSOLIDATED
STATEMENT OF CASH FLOW
|
||||
U.S.
dollars in thousands
|
||||
Three
|
||||
Months
ended
|
||||
September
30, 2007
|
||||
Cash
flows from operating activities:
|
||||
Net
profit
|
$ |
621
|
||
Adjustments
to reconcile net loss to net cash used by operating
activities:
|
||||
Depreciation
|
1,195
|
|||
Amortization
of deferred stock compensation
|
1,925
|
|||
Amortization
of intangibles assets
|
636
|
|||
Decrease
in trade receivables
|
3,932
|
|||
Increase
in other accounts receivable and prepaid expenses
|
(366 | ) | ||
Decrease
in inventories
|
685
|
|||
Decrease
in trade payables
|
(7,454 | ) | ||
Increase
in other accounts payables and accrued expenses
|
3,391
|
|||
Accrued
severance pay, net
|
(213 | ) | ||
Net
income from discontinued operations
|
(750 | ) | ||
Net
cash provided by operating activities from continuing
operations
|
3,602
|
|||
Net
cash used in operating activities from discontinued
operations
|
(450 | ) | ||
Net
cash provided by operating activities
|
3,152
|
|||
Cash
flows from investing activities:
|
||||
Purchase
of fixed assets
|
(1,405 | ) | ||
Investment
in affiliates
|
(600 | ) | ||
Net
cash used in investing activities from continuing
operations
|
(2,005 | ) | ||
Cash
flows from financing activities:
|
||||
Proceeds
from exercise of employees' stock options
|
2,195
|
|||
Net
cash provided by financing activities from continuing
operations
|
2,195
|
|||
Increase
in cash, cash equivalents, short-term and long-term investments from
continuing operations
|
3,792
|
|||
Decrease
in cash, cash equivalents, short-term and long-term investments from
discontinued operations
|
(450 | ) | ||
Increase
in cash, cash equivalents, short-term and long-term
investments
|
3,342
|
|||
Cash,
cash equivalents, short-term and long-term investments at the beginning
of
the period
|
122,093
|
|||
Cash,
cash equivalents, short-term and long-term investments at the end
of the
period
|
$ |
125,435
|