며칠 전에 Nortel의 실적이 발표되었네요.
이 부분을 보면 LG-Nortel의 실적도 들어 있습니다.
작년동안에는 약 7천억 매출에 6백억 정도 영업이익이 난 듯 합니다.
하지만 4분기로만은 영업이익이 적자전환 했네요.
내부적으로도 사실 말들이 많긴 합니다.
에릭슨과의 M&A도 좀 늦어지는 듯도 하고..
아래는 CNNMoney의 기사입니다.
http://money.cnn.com/news/newsfeeds/articles/marketwire/0596307.htm
=================================================================================
Financial Presentation
-- EMEA subsidiaries, and entities they control (Equity Investees),
continue to be presented using the equity method of accounting
-- financial position and results of operations of the Equity Investees
presented net on a single line in the balance sheet and statement of
operations, respectively, versus being combined gross into each
individual line item
-- ES, NGS and DiamondWare businesses sold in Q4 2009 presented as
discontinued operations
-- CDMA business sold in Q4 2009 reported as continuing operations, as did
not qualify for presentation as discontinued operations
Financial Results
-- Fourth quarter consolidated Revenues of $794 million, which excludes
fourth quarter revenues of $367 million related to Equity Investees and
$300 million related to discontinued operations
-- Fourth quarter SG&A and R&D expenses of $307 million
-- Excludes expenses of $128 million related to Equity Investees
-- Includes $26 million related to workforce and other cost reduction
activities and pension curtailment losses that historically would
have been recorded in special charges
-- Consolidated cash balance as of December 31, 2009 was $2.0 billion and
excluded Equity Investees cash of $815 million and restricted cash of
$1.93 billion related to divestiture proceeds. The cash balance reported
as of September 30, 2009 was $1.81 billion and excluded Equity Investees
cash of $798 million
-- Completed the divestiture of CDMA business to Ericsson in the fourth
quarter and recorded a gain of $1.20 billion
-- Completed the divestiture of ES, NGS and DiamondWare businesses to
Avaya in the fourth quarter and recorded a gain in discontinued
operations of $756 million
-- Focus remains on maximizing value for stakeholders, including creditors,
customers and employees
Nortel(1) Networks Corporation (OTCBB: NRTLQ) announced its results for the fourth quarter and full year 2009. Results were prepared in accordance with United States generally accepted accounting principles (GAAP) in U.S. dollars.
As previously announced on November 16, 2009 following discussions with the U.S. Securities and Exchange Commission (SEC), Nortel no longer combines the results of the Europe, Middle East and Africa (EMEA) subsidiaries, and entities they control (Equity Investees), with its consolidated results. Nortel has determined that, as of the Petition Date, it is appropriate to present its Equity Investees under the equity method of accounting based on the conclusion that Nortel exercises significant influence over those entities. The equity method of accounting results in the financial position and results of operations of the Equity Investees being presented net on a single line in the balance sheet and statement of operations, respectively, versus being combined gross into each individual line item. The comparative periods have not been recast for this change in presentation. As a result, analysis using the comparative periods may be difficult, and may not provide meaningful comparisons.
The Enterprise Solutions (ES) business as well as the Nortel Government Solutions (NGS) and DiamondWare businesses are presented as discontinued operations for the fourth quarter and year ended December 31, 2009. Accordingly, comparative periods have been recast to give effect for the change in accounting.
The Code Division Multiple Access (CDMA) business did not qualify for treatment as discontinued operations and as a result is included in continuing operations.
Except in the Segment Revenues section, the discussion below relates to Results from Continuing Operations under U.S. GAAP and excludes the financial results of the Equity Investees. Consistent with the way we manage our business segments, the financial information in the Segment Revenues section includes the results from continuing operations of the Equity Investees within each segment. Therefore, in order to reconcile the financial information for the business segments discussed below to our consolidated financial information, the net financial results of the Equity Investees must be removed.
As part of Nortel's ongoing cost reduction activities, on March 11, 2010, Nortel Networks Corporation (NNC), Nortel Networks Limited (NNL), Nortel Networks Inc. and Nortel Networks Capital Corporation each filed a Form 15 related to their respective debt securities and all related guarantees, as applicable, reflecting the automatic suspension of reporting requirements under the U.S. Securities Exchange Act of 1934 (Act) as there were less than 300 holders of each series of securities as of January 1, 2010. NNL also intends to terminate the registration of its common stock under the Act shortly and suspend its obligations to file periodic reports with the SEC, including Forms 10-K, 10-Q and 8-K. Following the deregistration of its common shares, NNL will continue to be a "reporting issuer" under Canadian securities laws and, as a result, will remain subject to continuous disclosure requirements, including the filing of annual and quarterly financial statements and managements' discussion and analysis of financial results under applicable Canadian securities laws. NNC will continue to be a "reporting issuer" under both Canadian and U.S. securities laws and will continue to remain subject to applicable continuous disclosure requirement.
Financial Summary
Nortel's overall financial performance in the fourth quarter of 2009 was impacted by continued ongoing negative economic conditions and the uncertainty created by the Company's Creditor Protection Proceedings which resulted in a decrease in customers' spending levels, as well as the sale of the CDMA/LTE Access and Enterprise, NGS and DiamondWare businesses in December 2009.
-- Revenues in the fourth quarter of $794 million, with declines year over
year in all segments and in all regions. These revenues exclude fourth
quarter revenues related to Equity Investees of $367 million
and $300 million related to discontinued operations. Full year revenues
were $4.09 billion, with declines year over year in all segments and in
all regions. These revenues exclude full year revenues related to Equity
Investees of $1.46 billion and $1.37 billion related to
discontinued operations. Total revenues were $2.07
billion in the fourth quarter of 2008 and $7.62 billion for the full
year 2008 excluding revenues related to discontinued operations of $650
million the fourth quarter of 2008 and $2.80 billion for the full year
2008.
-- Gross margin of 38.3 percent in the fourth quarter, a decrease of 2.7
percentage points from the year ago quarter, and full year gross margin
of 42.4 percent, an increase of 1.0 percentage point from full year
2008, includes charges related to workforce and other cost reduction
activities and pension curtailment losses that historically would have
been recorded in special charges. Excluding these charges, gross margin
would have been 39.4 percent(a) for the fourth quarter of 2009 and 43.5
percent(a) for the full year 2009.
-- SG&A expense in the fourth quarter of $158 million, a decrease of 32.2
percent from the year ago quarter and SG&A expense for the full year of
$698 million, a decrease of 39.4 percent from 2008. Excluding $13
million for the fourth quarter and $67 for the full year related to
workforce and other cost reduction activities and pension curtailment
losses that historically would have been recorded in special charges,
SG&A for the fourth quarter would have decreased by 37.8 percent year
over year(a) and for the full year would have decreased 45.2 percent
from 2008(a). SG&A expense in the fourth quarter and full year excludes
$112 million and $511 million, respectively, related to Equity
Investees.
-- R&D expense in the fourth quarter of $149 million, a decrease of 36.9
percent from the year ago quarter and R&D expense for the full year of
$757 million, a decrease of 33.7 percent from 2008. Excluding $13
million for the fourth quarter and $41 for the full year related to
workforce and other cost reduction activities and pension curtailment
losses that historically would have been recorded in special charges,
SG&A for the fourth quarter would have decreased by 43.2 percent year
over year(a) and for the full year would have decreased 37.2 percent
from 2008(a). R&D expense in the fourth quarter and full year excludes
$16 million and $118 million, respectively, related to Equity Investees.
-- Cash balance as of December 31, 2009 was $2.0 billion and excluded
Equity Investees cash of $815 million and restricted cash of $1,928
related to divestiture proceeds. The consolidated cash balance
exceeded the September 30, 2009 consolidated cash balance of $1.81
billion, which excluded Equity Investees cash of $798 million.
Segment Revenues
The financial information for our business segments includes the results of the Equity Investees as if they were consolidated, which is consistent with the way we manage our business segments, but does not include the results of discontinued operations. Commencing with the third quarter of 2009, Nortel began reporting its CVAS business unit as a separate reportable segment. Prior to that time, the results of CVAS were included in the Wireless Networks (WN) reportable segment, which prior to the third quarter of 2009 was called the Carrier Networks (CN) reportable segment.
Segment revenues were $1.1 billion for the fourth quarter of 2009 compared to $2.07 billion for the fourth quarter of 2008, reflecting a reduction of 49.2% percent due to declines across all business segments. The reduction was primarily a result of the continuing economic downturn, the uncertainty created by the Creditor Protection Proceedings, the recognition of previously deferred revenue in the fourth quarter of 2008 not repeated to the same extent in the fourth quarter of 2009 and the divestitures of the CDMA/LTE Access and Enterprise businesses in the fourth quarter of 2009.
Segment Revenues B/(W)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Q4 2009 YoY QoQ
----------------------------------------------------------------------------
Wireless Networks $ 375 (67%) (43%)
Carrier VoIP and $ 194 (27%) (7%)
Application Solutions
Metro Ethernet Networks $ 327 (29%) 11%
LGN $ 154 (24%) 50%
Other $ 2 100% 0%
----------------------------------------------------------------------------
Total Segment Revenues $ 1,052 (49%) (17%)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
Discontinued Operations (i) $ 410 (37%) (14%)
----------------------------------------------------------------------------
----------------------------------------------------------------------------
(i) Includes revenues related to Equity Investees
WN revenues in the fourth quarter of 2009 were $375 million, a decrease of 67% percent compared with the year ago quarter and a decrease of 43% sequentially with declines in the GSM and UMTS solutions business and the CDMA solutions business. CDMA solutions revenues were impacted by the divestiture of the CDMA business in the fourth quarter of 2009. The wireless segment was also negatively impacted by a reduction in spending by certain customers as a result of their change in technology migration plans.
CVAS revenues in the fourth quarter of 2009 were $194 million, a decrease of 27% percent compared with the year ago quarter and a decrease of 7% sequentially primarily due to lower sales volumes.
Metro Ethernet Networks (MEN) revenues in the fourth quarter of 2009 were $327 million, a decrease of 29% percent compared with the year ago quarter and an increase of 11% sequentially. In addition to the overall factors above, lower revenues from certain customers also impacted the year over year decline.
LG-Nortel Co. Ltd. (LGN) revenues in the fourth quarter of 2009 were $154 million, a decrease of 24% percent compared with the year ago quarter and an increase of 50% sequentially. In addition to the overall factors described above, a majority of the year over year decline was in LGN Carrier, primarily due to higher sales volumes related to our 3G wireless products in the fourth quarter of 2008. The decrease was partially offset by network upgrades related to certain customers in the fourth quarter of 2009, as well as the impact of foreign exchange fluctuations.
Discontinued operations revenues in the fourth quarter of 2009 were $410 million, a decrease of 37% percent compared with the year ago quarter and a decrease of 14% sequentially. These reductions were primarily due to the divesture of the ES, NGS and DiamondWare businesses in the fourth quarter of 2009.
Gross Margin
Gross margin was 38.3 percent of revenues in the fourth quarter of 2009. Excluding charges related to workforce and other cost reduction activities and pension curtailment losses that historically would have been recorded in special charges, gross margin in the fourth quarter of 2009 would have been 39.4 percent(a) of revenues. This compared to gross margin of 41.0 percent for the fourth quarter of 2008 and 45.0 percent for the third quarter of 2009. Compared to the fourth quarter of 2008, in addition to the items already noted, gross margin decreased primarily as a result of the unfavorable impacts of product mix,foreign exchange fluctuations and price erosion.
Operating Expenses
Operating Expenses B/(W)
-----------------------------------------------------------
-----------------------------------------------------------
Q4 2009 YoY QoQ
-----------------------------------------------------------
SG&A $ 158 32% (3%)
R&D $ 149 37% 35%
-----------------------------------------------------------
Total Operating Expenses $ 307 35% 9%
-----------------------------------------------------------
-----------------------------------------------------------
-----------------------------------------------------------
A focus on reducing costs resulted in lower operating expenses compared to the year ago quarter. Operating expenses were $307 million in the fourth quarter of 2009 and $339 million for the third quarter of 2009. This compares to operating expenses of $469 million for the fourth quarter of 2008.
SG&A expenses were $158 million in the fourth quarter of 2009, compared to $233 million for the fourth quarter of 2008 and $155 million for the third quarter of 2009. Excluding charges related to workforce and other cost reduction activities and pension curtailment losses that historically would have been recorded in special charges, SG&A expenses for the fourth quarter of 2009 would have been $145 million(a). SG&A expense in the fourth quarter of 2009 excludes $112 million related to Equity Investees. Compared to the fourth quarter of 2008, in addition to the items already noted, SG&A was favorably impacted primarily by headcount reductions and lower spending levels across all categories including a reduction in sales and marketing investment in maturing technologies.
R&D expenses were $149 million in the fourth quarter of 2009, compared to $236 million for the fourth quarter of 2008 and $184 million for the third quarter of 2009. Excluding charges related to workforce and other cost reduction activities and pension curtailment losses that historically would have been recorded in special charges, R&D expenses for the fourth quarter of 2009 would have been $136 million(a). R&D expense in the fourth quarter of 2009 excludes $16 million related to Equity Investees. Compared to the fourth quarter of 2008, in addition to the items already noted, R&D was favorably impacted primarily by headcount reductions and the cancellation of certain R&D programs.
Net Earnings (Loss)
The Company reported net earnings in the fourth quarter of 2009 of $1.78 billion compared to a net loss of $2.14 billion in the fourth quarter of 2008 and a net loss of $508 million in the third quarter of 2009.
The net earnings in the fourth quarter of 2009 of $1.78 billion included a gain from discontinued operations of $689 million primarily related to the divestiture of the ES business to Avaya of $756 million, reorganization items of $1,263 million primarily related to the gain on the divestiture of the CDMA/LTE Access assets to Ericsson of $1,202, interest expense of $74 million, other charges of $59 million comprised in part by pension curtailment expense, $75 million in income tax expense and an expense of $1 million for earnings attributable to non-controlling interests (formerly minority interests), partially offset by other income - net of $35 million, comprised in part of a currency exchange gain of $18 million.
The net loss in the fourth quarter of 2008 of $2.14 billion included $959 million in income tax expense primarily attributable to the increase in valuation allowance against net deferred tax assets, a goodwill impairment charge of $910, loss from discontinued operations of $430, interest expense of $85 million, special charges of $85 million for headcount and other cost reduction activities, earnings of $2 million for earnings attributable to non-controlling interests (formerly minority interests) and other expense - net of $43 million, comprised primarily of a loss of $46 million due to changes in foreign exchange rates.
Cash
Consolidated cash balance as of December 31, 2009 was $2.0 billion and excluded Equity Investees cash of $815 million. The consolidated cash balance exceeded the September 30, 2009 consolidated cash balance of $1.8 billion, which excluded Equity Investees cash of $798 million. The increase in the consolidated cash balance was primarily due to: cash from operating activities of $114 million; cash provided by investing activities of $75 million mainly due to proceeds from sales of business offset by changes in restricted cash including restricted cash of $1,928 related to divestiture proceeds; partially offset by financing activities of $46 million primarily related to a capital repayment; and net unfavorable foreign exchange impacts of $1 million.
Full Year 2009 Results
For 2009, revenues were $4.09 billion compared to $7.62 billion for 2008. Nortel reported net earnings for 2009 of $488 million, compared to net loss of $5.80 billion for the year 2008.
Net loss for 2009 included the amortization of intangibles of $13 million, reorganization items of $979 million primarily related to the gain on the divestiture to Ericsson, income tax expense of $75 million, a currency exchange gain of $38 million, and net earnings from discontinued operations of $201 primarily related to the gain on the divestiture to Avaya of $756 million.
Net loss for 2008 included the amortization of intangibles of $21 million, special charges of $251 million, a gain on sale of business and assets of $11 million, a litigation settlement expense of $11 million, a currency exchange loss of $38 million, M&A related costs of $9 million, an investment impairment of $8 million, income tax expense of $3,193 million, a goodwill write-down of $1,571 million and a net loss from discontinued operations of $1,175.
As previously announced, Nortel does not expect that the Company's common shareholders or the NNL preferred shareholders will receive any value from the creditor protection proceedings and expects that the proceedings will result in the cancellation of these equity interests.
(a) Each of Gross Margin, SG&A Expense and R&D Expense, excluding the impact of charges in relation to headcount and other cost reduction activities and pension curtailment losses that historically would have been recorded in special charges, are non-GAAP measures. Nortel's management believes that these measures are meaningful measurements of operating performance and provide greater transparency to investors with respect to Nortel's performance and supplemental information used by management in its financial and operational decision making. These non-GAAP measures may also facilitate comparisons to Nortel's historical performance and competitors' operating results. These non- GAAP measures should be considered in addition to, but not as a substitute for, the information contained in Nortel's financial statements prepared in accordance with GAAP. These measures may not be synonymous to similar measurement terms used by other companies.
About Nortel
For more information, visit Nortel on the Web at www.nortel.com. For the latest Nortel news, visit www.nortel.com/news.
Certain statements in this press release may contain words such as "could", "expects", "may", "should", "will", "anticipates", "believes", "intends", "estimates", "targets", "plans", "envisions", "seeks" and other similar language and are considered forward-looking statements or information under applicable securities laws. These statements are based on Nortel's current expectations, estimates, forecasts and projections about the operating environment, economies and markets in which Nortel operates. These statements are subject to important assumptions, risks and uncertainties that are difficult to predict, and the actual outcome may be materially different. Nortel's assumptions, although considered reasonable by Nortel at the date of this press release, may prove to be inaccurate and consequently Nortel's actual results could differ materially from the expectations set out herein.
Actual results or events could differ materially from those contemplated in forward-looking statements as a result of the following: (i) risks and uncertainties relating to the Creditor Protection Proceedings including: (a) risks associated with Nortel's ability to: stabilize the business and maximize the value of Nortel's businesses; obtain required approvals and successfully consummate pending and future divestitures; ability to satisfy transition services agreement obligations in connection with divestiture of operations; successfully conclude ongoing discussions for the sale of Nortel's other assets or businesses; develop, obtain required approvals for, and implement a court approved plan; resolve ongoing issues with creditors and other third parties whose interests may differ from Nortel's; generate cash from operations and maintain adequate cash on hand in each of its jurisdictions to fund operations within the jurisdiction during the Creditor Protection Proceedings; access the EDC Facility given the current discretionary nature of the facility, or arrange for alternative funding; if necessary, arrange for sufficient debtor-in-possession or other financing; continue to have cash management arrangements and obtain any further required approvals from the Canadian Monitor, the U.K. Administrators, the French Administrator, the Israeli Administrators, the U.S. Creditors' Committee, or other third parties; raise capital to satisfy claims, including Nortel's ability to sell assets to satisfy claims against Nortel; maintain R&D investments; realize full or fair value for any assets or business that are divested;
utilize net operating loss carryforwards and certain other tax attributes in the future; avoid the substantive consolidation of NNI's assets and liabilities with those of one or more other U.S. Debtors; attract and retain customers or avoid reduction in, or delay or suspension of, customer orders as a result of the uncertainty caused by the Creditor Protection Proceedings; maintain market share, as competitors move to capitalize on customer concerns; operate Nortel's business effectively under the new organizational structure, and in consultation with the Canadian Monitor, the U.S. Creditors' Committee and the U.S. Principal Officer and work effectively with the U.K. Administrators, French Administrator and Israeli Administrators in their respective administration of the EMEA businesses subject to the Creditor Protection Proceedings; continue as a going concern; actively and adequately communicate on and respond to events, media and rumors associated with the Creditor Protection Proceedings that could adversely affect Nortel's relationships with customers, suppliers, partners and employees; retain and incentivize key employees; retain, or if necessary, replace major suppliers on acceptable terms and avoid disruptions in Nortel's supply chain; maintain current relationships with reseller partners, joint venture partners and strategic alliance partners; obtain court orders or approvals with respect to motions filed from time to time; resolve claims made against Nortel in connection with the Creditor Protection Proceedings for amounts not exceeding Nortel's recorded liabilities subject to compromise; prevent third parties from obtaining court orders or approvals that are contrary to Nortel's interests; reject, repudiate or terminate contracts;
and (b) risks and uncertainties associated with: limitations on actions against any Debtor during the Creditor Protection Proceedings; the values, if any, that will be prescribed pursuant to any court approved plan to outstanding Nortel securities and, in particular, that Nortel does not expect that any value will be prescribed to the NNC common shares or the NNL preferred shares in any such plan; the delisting of NNC common shares from the NYSE; and the delisting of NNC common shares and NNL preferred shares from the TSX; and (ii) risks and uncertainties relating to Nortel's business including: the sustained economic downturn and volatile market conditions and resulting negative impact on Nortel's business, results of operations and financial position and its ability to accurately forecast its results and cash position; cautious capital spending by customers as a result of factors including current economic uncertainties; fluctuations in foreign currency exchange rates; any requirement to make larger contributions to defined benefit plans in the future; a high level of debt, arduous or restrictive terms and conditions related to accessing certain sources of funding; the sufficiency of workforce and cost reduction initiatives; any negative developments associated with Nortel's suppliers and contract manufacturers including Nortel's reliance on certain suppliers for key optical networking solutions components and on one supplier for most of its manufacturing and design functions; potential penalties, damages or cancelled customer contracts from failure to meet contractual obligations including delivery and installation deadlines and any defects or errors in Nortel's current or planned products; significant competition, competitive pricing practices, industry consolidation, rapidly changing technologies, evolving industry standards, frequent new product introductions and short product life cycles, and other trends and industry characteristics affecting the telecommunications industry; any material, adverse affects on Nortel's performance if its expectations regarding market demand for particular products prove to be wrong; potential higher operational and financial risks associated with Nortel's international operations; a failure to protect Nortel's intellectual property rights; any adverse legal judgments, fines, penalties or settlements related to any significant pending or future litigation actions; failure to maintain integrity of Nortel's information systems; changes in regulation of the Internet or other regulatory changes; and Nortel's potential inability to maintain an effective risk management strategy.
For additional information with respect to certain of these and other factors, see Nortel's Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other securities filings with the SEC. Unless otherwise required by applicable securities laws, Nortel disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
(1)Nortel, the Nortel logo and the Globemark are trademarks of Nortel Networks.
Note that Nortel will not be hosting a teleconference/audio webcast to discuss fourth quarter 2009 results.
NORTEL NETWORKS CORPORATION
(Under Creditor Protection Proceedings as of January 14, 2009)
Condensed Consolidated Statements of Operations (unaudited)
(U.S. GAAP; Millions of U.S. dollars, except per share amounts)
Three months ended Twelve months ended
--------------------------------- ---------------------
December September December December December
31, 2009 30, 2009 31, 2008 31, 2009 31, 2008
--------------------------------- ---------------------
Revenues:
Products $ 698 $ 962 $ 1,932 $ 3,758 $ 7,045
Services 96 83 139 330 578
--------------------------------- ---------------------
794 1,045 2,071 4,088 7,623
--------------------------------- ---------------------
Cost of revenues
Products 468 548 1,167 2,253 4,234
Services 22 27 55 103 230
--------------------------------- ---------------------
490 575 1,222 2,356 4,464
--------------------------------- ---------------------
Gross profit 304 470 849 1,732 3,159
38.3% 45.0% 41.0% 42.4% 41.4%
Selling, general and
administrative
expense 158 155 233 698 1,152
Research and
development expense 149 184 236 757 1,141
--------------------------------- ---------------------
Management operating
margin (3) 131 380 277 866
-0.4% 12.5% 18.3% 6.8% 11.4%
Amortization of
intangible assets 4 3 5 13 21
Special charges - - 85 - 251
Gain on sale of
businesses and
assets 1 15 (1) - (11)
Goodwill impairment - - 910 - 1,571
Other operating
expense (income) -
net 59 46 16 105 49
--------------------------------- ---------------------
Total operating
expenses 371 403 1,484 1,573 4,174
--------------------------------- ---------------------
Operating earnings
(loss) (67) 67 (635) 159 (1,015)
Other income
(expense) - net 35 60 (43) 48 (54)
Interest and dividend
income - - 15 - 110
Interest expense
Long-term debt (74) (75) (83) (298) (308)
Other - - (2) (1) (14)
--------------------------------- ---------------------
Earnings (loss) from
operations before
reorganization
items, income taxes,
equity in net
earnings of
associated companies
and Equity Investees (106) 52 (748) (92) (1,281)
Reorganization items
- net 1,263 (223) - 979 -
--------------------------------- ---------------------
Earnings (loss) from
operations before
incomes taxes and
equity in net
earnings of
associated companies
and Equity Investees 1,157 (171) (748) 887 (1,281)
Income tax expense (75) (10) (959) (122) (3,193)
--------------------------------- ---------------------
Earnings (loss) from
continuing
operations before
equity in net
earnings of
associated companies
and Equity Investees 1,082 (181) (1,707) 765 (4,474)
Equity in net
earnings (loss) of
associated companies
- net of tax 1 (1) - - 2
Equity in net
earnings (loss) of
Equity Investee(a) 3 (159) - (445) -
--------------------------------- ---------------------
Net earnings (loss)
from continuing
operations 1,086 (341) (1,707) 320 (4,472)
Net earnings (loss)
from discontinued
operations - net of
tax(b) 689 (164) (430) 201 (1,175)
--------------------------------- ---------------------
Net earnings (loss) 1,775 (505) (2,137) 521 (5,647)
Income attributable
to noncontrolling
interests 2 (3) 2 (33) (152)
--------------------------------- ---------------------
Net earnings (loss)
attributable to
Nortel Networks
Corporation $ 1,777 $ (508) $ (2,135) $ 488 $ (5,799)
--------------------------------- ---------------------
--------------------------------- ---------------------
Average shares
outstanding
(millions) - Basic 499 499 498 499 498
Average shares
outstanding
(millions) - Diluted 535 498 499 535 498
Basic earnings (loss)
per common share -
continuing
operations $ 2.18 ($0.69) ($3.42) $ 0.58 ($9.28)
Basic earnings (loss)
per common share -
discontinued
operations $ 1.38 ($0.33) ($0.86) $ 0.40 ($2.36)
--------------------------------- ---------------------
Total basic earnings
(loss) per common
share $ 3.56 ($1.02) ($4.28) $ 0.98 ($11.64)
--------------------------------- ---------------------
--------------------------------- ---------------------
Diluted earnings
(loss) per common
share - continuing
operations $ 2.05 ($0.69) ($3.42) $ 0.58 ($9.28)
Diluted earnings
(loss) per common
share - discontinued
operations $ 1.29 ($0.33) ($0.86) $ 0.38 ($2.36)
--------------------------------- ---------------------
Total diluted
earnings (loss) per
common share $ 3.34 ($1.02) ($4.28) $ 0.96 ($11.64)
--------------------------------- ---------------------
--------------------------------- ---------------------
(a) Nortel has determined that, as of the Petition Date, the presentation of
the Equity Investees under the equity method of accounting was more
appropriate based on the conclusion that Nortel exercises significant
influence over those entities. The equity method of accounting will result
in the financial position and results of operations of the Equity Investees
being presented net on a single line on the balance sheet and statement of
operations, respectively, versus being combined gross into each individual
line item.
The comparative periods have not been recast for this change in accounting.
As a result, meaningful analysis to the comparative periods may be
difficult.
(b) The ES business as well as the shares of NGS and DiamondWare are
presented as discontinued operations beginning with the quarter ended
September 30, 2009.
Accordingly, comparative periods have been recast to give effect for the
changes in presentation.
NORTEL NETWORKS CORPORATION
(Under Creditor Protection Proceedings as of January 14, 2009)
Condensed Consolidated Balance Sheets (unaudited)
(U.S. GAAP; Millions of U.S. dollars, except per share amounts)
-------------------------------------------
December December December
31, 2009 31, 2008 31, 2007
------------- ------------- -------------
ASSETS
Current assets
Cash and cash equivalents $ 1,998 $ 2,397 $ 3,532
Short-term investments 18 65 -
Restricted cash and cash
equivalents 92 36 76
Accounts receivable - net 625 2,154 2,583
Inventories - net 183 1,477 2,002
Deferred income taxes - net 24 44 487
Other current assets 348 455 467
Assets held for sale 272 - -
Assets of discontinued
operations 148 - -
------------- ------------- -------------
Total current assets 3,708 6,628 9,147
Restricted cash 1,928 - -
Investments 117 127 194
Plant and equipment - net 688 1,272 1,532
Goodwill 9 180 2,559
Intangible assets - net 51 143 213
Deferred income taxes - net 10 12 2,868
Other assets 177 475 555
------------- ------------- -------------
Total assets $ 6,688 $ 8,837 $ 17,068
------------- ------------- -------------
------------- ------------- -------------
LIABILITIES AND SHAREHOLDERS'
DEFICIT
Current liabilities
Trade and other accounts
payable $ 294 $ 1,001 $ 1,187
Payroll and benefit-related
liabilities 128 453 690
Contractual liabilities 93 213 272
Restructuring liabilities 4 146 100
Other accrued liabilities 660 2,674 3,825
Long-term debt due within one
year - 19 698
Liabilities held for sale 205 - -
Liabilities of discontinued
operations 182 - -
------------- ------------- -------------
Total current liabilities 1,566 4,506 6,772
Long-term liabilities
Long-term debt 41 4,501 3,816
Net liability in Equity
Investee 534 - -
Deferred income taxes - net 7 11 17
Other liabilities 226 2,948 2,875
------------- ------------- -------------
Total long-term liabilities 808 7,460 6,708
Liabilities subject to
compromise 7,358 - -
------------- ------------- -------------
Total liabilities 9,732 11,966 13,480
------------- ------------- -------------
SHAREHOLDERS' DEFICIT
Common shares, without par
value - Authorized shares:
unlimited; 35,604 35,593 34,028
Issued and outstanding shares:
497,941,038 as of March 31,
2009
498,020,417 as of March 31,
2009 and 497,893,086 as of
December 31, 2008
Additional paid-in capital 3,623 3,547 5,025
Accumulated deficit (41,876) (42,362) (36,532)
Accumulated other comprehensive
income (1,124) (729) 237
------------- ------------- -------------
Total Nortel Networks
Corporation shareholders'
deficit (3,773) (3,951) 2,758
------------- ------------- -------------
Noncontrolling interest 729 822 830
------------- ------------- -------------
Total shareholders' deficit (3,044) (3,129) 3,588
------------- ------------- -------------
Total liabilities and
shareholders' deficit $ 6,688 $ 8,837 $ 17,068
------------- ------------- -------------
------------- ------------- -------------
NORTEL NETWORKS CORPORATION
(Under Creditor Protection Proceedings as of January 14, 2009)
Condensed Consolidated Statements of Cash Flows
(U.S. GAAP; Millions of U.S. dollars)
Three months ended Twelve months ended
--------------------------------- ----------------------
December September December December December
31, 2009 30, 2009 31, 2008 31, 2009 31, 2008
--------------------------------- ----------------------
Cash flows from
(used in)
operating
activities
Net loss $ 1,777 $ (508) $ (2,135) $ 488 $ (5,799)
Net loss from
discontinued
operations $ (689) $ 164 $ 430 $ (201) $ 1,175
Adjustments to
reconcile net
earnings (loss)
to net cash
from (used in)
operating
activities, net
of effects from
acquisitions and
divestitures of
businesses:
Amortization
and
depreciation 34 45 60 191 280
Goodwill
impairment - - 910 - 1,571
Non-cash
portion of
cost
reduction
activities - 10 5 18 18
Equity in net
earnings of
associated
companies -
net of tax (1) - (1) - (3)
Equity in net
earnings of
Equity
Investee (3) 159 - 445 -
Share-based
compensation
expense (30) - (15) 56 49
Deferred
income taxes (6) 1 940 16 3,053
Pension and
other
accruals 107 132 44 264 129
Loss (gain) on
sales or
write downs
of
investments,
businesses
and assets -
net - 13 (11) 1 (1)
Non-
controlling
interests (2) 3 (2) 33 152
Reorganization
items (1,323) 203 - (1,058) -
Other - net 876 (249) (56) 347 (480)
Change in
operating
assets and
liabilities,
excluding
Global Class
Action
Settlement -
net 297 143 (280) 676 (740)
--------------------------------- ----------------------
Net cash from
(used in)
operating
activities of
continuing
operations 1,037 116 (111) 1,276 (596)
Net cash from
(used in)
operating
activities of
discontinued
operations (923) 8 22 (941) 29
--------------------------------- ----------------------
Net cash from
(used in)
operating
activities 114 124 (89) 335 (567)
--------------------------------- ----------------------
Cash flows from
(used in)
investing
activities
Expenditures for
plant and
equipment (8) (9) (22) (40) (126)
Proceeds on
disposals of
plant and
equipment 9 - - 96 -
Change in
restricted cash
and cash
equivalents (1,901) (39) 16 (1,983) 39
Decrease
(increase) in
short-term and
long-term
investments 6 - 286 46 (76)
Acquisitions of
investments and
businesses -
net of cash
acquired (1) (1) (2) (2) (75)
Proceeds from
sales of
investments and
businesses and
assets - net 1,085 - 15 1,091 (11)
--------------------------------- ----------------------
Net cash from
(used in)
investing
activities of
continuing
operations (810) (49) 293 (792) (249)
Net cash from
(used in)
investing
activities of
discontinued
operations 885 (1) (9) 898 (61)
--------------------------------- ----------------------
Net cash from
(used in)
investing
activities 75 (50) 284 106 (310)
--------------------------------- ----------------------
Cash flows from
(used in)
financing
activities
Dividends paid
by subsidiaries
to non-
controlling
interests - - (5) (6) (35)
Capital
repayment to
minority owners (42) - (36) (71) (36)
Increase in
notes payable 15 13 61 51 177
Decrease in
notes payable (17) (13) (31) (93) (138)
Proceeds from
issuance of
long-term debt - - - - 668
Repayment of
long-term debt - - - - (675)
Debt issuance
Cost - - - - (13)
Decrease in
capital leases
payable (2) (2) (5) (9) (21)
Other financing
activities - - - - -
--------------------------------- ----------------------
Net cash from
(used in)
financing
activities of
continuing
operations (46) (2) (16) (128) (73)
Net cash from
(used in)
financing
activities of
discontinued
operations - - - (1) (1)
--------------------------------- ----------------------
Net cash from
(used in)
financing
activities (46) (2) (16) (129) (74)
--------------------------------- ----------------------
Effect of foreign
exchange rate
changes on cash
and cash
equivalents (1) 41 (86) 50 (184)
--------------------------------- ----------------------
Net cash from
(used in)
continuing
operations 180 106 80 406 (1,102)
Net cash from
(used in)
discontinued
operations (38) 7 13 (44) (33)
--------------------------------- ----------------------
Net increase
(decrease) in
cash and cash
equivalents 142 113 93 362 (1,135)
Cash and cash
equivalents at
beginning of
period, net 1,856 1,743 2,304 2,397 3,532
Less: Cash and
cash equivalents
of Equity
Investees - - - (761) -
--------------------------------- ----------------------
Cash and cash
equivalents at
beginning of
period 1,856 1,743 2,304 1,636 3,532
--------------------------------- ----------------------
Cash and cash
equivalents at
end of period 1,998 1,856 2,397 1,998 2,397
Less: Cash and
cash equivalents
at end of period
of discontinued
operations - (38) (44) - (44)
--------------------------------- ----------------------
Cash and cash
equivalents at
end of period $ 1,998 $ 1,818 $ 2,353 $ 1,998 $ 2,353
--------------------------------- ----------------------
--------------------------------- ----------------------
NORTEL NETWORKS CORPORATION
(Under Creditor Protection Proceedings as of January 14, 2009)
Consolidated Financial Information (unaudited)
(U.S. GAAP; Millions of U.S. dollars)
Segmented revenues
The following table summarizes our revenue and management operating margin
by segment. The financial information for segments includes the results of
the Equity Investees as if they were consolidated, which is consistent with
the way we manage our business segments.
Three months ended Twelve months ended
--------------------------------- ----------------------
December September December December December
31, 2009 30, 2009 31, 2008 31, 2009 31, 2008
--------------------------------- ----------------------
Segment Revenues
Wireless Networks $ 375 $ 663 $ 1,143 $ 2,363 $ 3,757
Carrier VoIP and
Application
Systems 194 208 267 734 872
Metro Ethernet
Networks 327 295 458 1,315 1,713
LG-Nortel 154 103 202 644 1,274
--------------------------------- ----------------------
Total reportable
segments 1,050 1,269 2,070 5,056 7,616
Other 2 2 1 9 7
--------------------------------- ----------------------
Total segment
revenues 1,052 1,271 2,071 5,065 7,623
Less: Equity
Investees
revenues $ (258) $ (226) $ - $ (977) $ -
--------------------------------- ----------------------
Total consolidated
revenues $ 794 $ 1,045 $ 2,071 $ 4,088 $ 7,623
--------------------------------- ----------------------
--------------------------------- ----------------------
Management
Operating Margin
Wireless Networks 93 195 352 568 766
Carrier VoIP and
Application
Systems 23 20 16 18 (38)
Metro Ethernet
Networks 35 12 9 116 72
LG-Nortel (11) 4 20 59 341
--------------------------------- ----------------------
Total reportable
segments 140 231 397 761 1,141
Other (169) (214) (17) (797) (275)
--------------------------------- ----------------------
Total Management
Operating Margin (29) 17 380 (36) 866
-2.76% 1.34% 18.35%
Impact of
deconsolidation
of Equity
Investees (26) (114) - (313) -
Amortization of
intangible assets 4 3 5 13 21
Goodwill
impairment - - 910 - 1,571
Special charges - - 85 - 251
Loss (gain) on
sales of
businesses and
assets 1 15 (1) - (11)
Other operating
expense (income)
- net 59 46 16 105 49
--------------------------------- ----------------------
Total operating
earnings (loss) (67) 67 (635) 159 (1,015)
Other income
(expense) - net 35 60 (43) 48 (54)
Interest and
dividend income - - 15 - 110
Interest expense (74) (75) (85) (299) (322)
Reorganization
items - net 1,263 (223) - 979 -
Income tax expense (75) (10) (959) (122) (3,193)
Equity in net
earnings of
associated
companies - net
of tax 1 (1) - - 2
Equity in net loss
of Equity
Investees 3 (159) - (445) -
--------------------------------- ----------------------
Net earnings
(loss)
attributable to
Nortel Networks
Corporation from
continuing
operations $ 1,086 $ (341) $ (1,707) $ 320 $ (4,472)
--------------------------------- ----------------------
--------------------------------- ----------------------
Geographic revenues
The following table summarizes our geographic revenues based on the location
of the customer for:
Three months ended Twelve months ended
--------------------------------- ----------------------
December September December December December
31, 2009 30, 2009 31, 2008 31, 2009 31, 2008
--------------------------------- ----------------------
Revenues
United States $ 403 $ 736 $ 1,056 $ 2,389 $ 3,062
EMEA (a) 16 10 425 46 1,615
Canada 97 82 137 335 499
Asia 222 162 354 1,062 1,993
CALA (b) 56 55 99 256 454
--------------------------------- ----------------------
Total revenues $ 794 $ 1,045 $ 2,071 $ 4,088 $ 7,623
--------------------------------- ----------------------
--------------------------------- ----------------------
(a) Europe, Middle East and Africa
(b) Caribbean and Latin America
Network Solutions revenues
The following table summarizes our revenue by segment. The financial information for our business segments includes the results of the Equity Investees as if they were consolidated, which is consistent with the way we manage our business segments.
Three months ended Twelve months ended
--------------------------------- ----------------------
December September December December December
31, 2009 30, 2009 31, 2008 31, 2009 31, 2008
--------------------------------- ----------------------
Revenues
Wireless Networks
CDMA solutions $ 174 $ 452 $ 831 $ 1,574 $ 2,364
GSM and UMTS
solutions 201 211 312 789 1,393
--------------------------------- ----------------------
375 663 1,143 2,363 3,757
Carrier VoIP and
Application
Systems
Circuit and
packet voice
solutions 194 208 267 734 872
--------------------------------- ----------------------
194 208 267 734 872
Metro Ethernet
Networks
Optical
networking
solutions 244 241 357 1,025 1,312
Data networking
and security
solutions 83 54 101 290 401
--------------------------------- ----------------------
327 295 458 1,315 1,713
LG-Nortel
LGN Carrier 96 55 153 458 1,015
LGN Enterprise 58 48 49 186 259
--------------------------------- ----------------------
154 103 202 644 1,274
Other 2 2 1 9 7
--------------------------------- ----------------------
Total revenues $ 1,052 $ 1,271 $ 2,071 $ 5,065 $ 7,623
--------------------------------- ----------------------
--------------------------------- ----------------------
Contacts:
Nortel
Jamie Moody
972-684-7167
moodyjam@nortel.com
www.nortel.com
