Report of Foreign Private Issuer

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Form 6-K

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16
OF THE SECURITIES EXCHANGE ACT OF 1934

For the month of February 2007

Commission File Number: 0-30628

ALVARION LTD.
(Translation of registrant’s name into English)

21A Habarzel Street, Tel Aviv 69710, Israel
(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F þ Form 40-F o

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ____

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ____


Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934. Yes o No þ

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-___________





 
The following are included in this report on Form 6-K:

 
 Exhibit    
 Description
 Sequential
Page Number
 
1.
Press release on ALVARION REPORTS FOURTH QUARTER AND FULL YEAR 2006 RESULTS
dated February 7, 2007
4
 
 
 
 
 
 
 
 
 

 


 
 
SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 
                  ALVARION LTD.



Date: February 7th, 2007                       By: /s/ Dafna Gruber                       
                                               Name: Dafna Gruber
                                               Title:   CFO
 
 
 
 

 
 
EXHIBIT 1
Contacts
Dafna Gruber, CFO        Carmen Deville
+972 3 645 6252    +760-517-3188
+760-517-3187
dafna.gruber@alvarion.com    carmen.deville@alvarion.com
 

 
FOR IMMEDIATE RELEASE

ALVARION REPORTS FOURTH QUARTER AND FULL YEAR 2006 RESULTS


TEL AVIV, Israel - February 7, 2007 - Alvarion Ltd. (NASDAQ: ALVR), the leading provider of WiMAX and wireless broadband solutions today announced financial results for the fourth quarter and the year ended December 31, 2006. Results of the Cellular Mobile Unit that was sold in November 2006 are classified under U.S. GAAP as discontinued operations and are not included in the results from continuing operations for 2006 and 2005.

Q4 and 2006 Highlights:
 
§
Q4 revenue of $50 million, a 15% increase from Q3
 
§
Q4 Non-GAAP EPS of $0.03; GAAP loss per share of ($0.10)
 
§
Q4 BreezeMAX revenue of $24 million, nearly 50% of total revenue; 7 deals over $1 million
 
§
Q4 gross margin of 52%
 
§
$9 million in cash generated in Q4
 
§
2006 WiMAX revenue increased 140% to $72 million
 
§
Cumulative WiMAX revenue of over $100 million since Q4 2004
 
§
140 WiMAX deployments and more than 200 trials at year-end

In the fourth quarter 2006, revenues increased to $50.3 million, a 15% increase from $43.7 million in the third quarter of 2006 and a 22% increase from $41.3 million in the fourth quarter of 2005. BreezeMAX revenue in Q4 2006 was $24 million, almost 50% of total revenue, compared to about $17.0 million in Q3.
 
 

 
 
GAAP net loss in Q4 was ($6.2) million, or ($0.10) per share, including discontinued operations. Net loss from continuing operations was ($282,000) or ($0.00) per share, an improvement from the third quarter which showed a loss from continuing operations of ($2.4) million, or ($0.04) per share. Loss from continuing operations in the fourth quarter of 2005 was ($1.8) million, or ($0.03) per share.

Excluding discontinued operations, amortization of acquired intangibles and deferred stock compensation, on a non-GAAP basis, the company reported a net profit of $2.1 million, or $0.03 per diluted share, compared with a non-GAAP net loss of ($39,000), or ($0.00) per share in the third quarter of 2006, and a non-GAAP net loss of ($1.1) million, or ($0. 02) per share in Q4 2005.

The company generated positive cash flow of $9 million during Q4. Cash reserves as of December 31, 2006 totaled $118.4 million, up from $109.4 million in the previous quarter.

For the full year 2006, revenues totaled $181.6 million, an increase of 3% over $176.9 million in 2005. BreezeMAX revenues totaled approximately $72 million, about 40% of total revenue in 2006, compared to approximately $30 million, representing about 15% of total revenue, in 2005.

For 2006, GAAP net loss was ($40.8) million, or ($0.67) per share, including discontinued operations. Net loss from continuing operations was $(4.6) million or ($0.08) per share, compared with a net profit from continuing operations of $4.4 million, or $0.08 per share in 2005. GAAP results for 2006 included for the first time approximately $6.5 million of deferred stock compensation expenses. The net loss from continuing operations is attributable also to increased investments in development, sales and marketing of WiMAX systems during 2006.

Excluding discontinued operations, amortization of acquired intangibles and deferred stock compensation, non-GAAP net income was $4.5 million, or $0.07 per diluted share, compared with non-GAAP net income of $7.2 million, or $0.11 per diluted share in 2005.
 
 


 
For supplemental information to facilitate evaluation of the impact of non-cash charges and comparisons with historical results, see the attached table showing the detailed reconciliation of GAAP to non-GAAP for Q4 2006 and the full year 2006.

COMMENTS FROM MANAGEMENT

“We had an exemplary quarter and an overall good year,” said Tzvika Friedman, President and CEO of Alvarion. “During 2006, we focused on expanding the breadth of our customer base, and received orders from a variety of incumbents and challengers from around the world. We also succeeded in expanding some trials and smaller scale deployments into larger scale commercial deployments with longstanding customers such as Iberbanda in Spain, Netia in Poland, and Telecom South Africa.

We reached our goal of having nearly 50% of our revenue from WiMAX by the end of the year. We had seven customers that each accounted for over $1 million of revenue in Q4. These customers were from diverse areas such as Spain, Italy, South Africa, Romania, Russia, the Caribbean and several countries in Latin America. Central and Eastern Europe continued to be particularly strong regions. We also expanded our product portfolio in 2006 and are pleased to see bookings from customers in the U.S., Russia and Latin America for our recently launched BreezeMAX 2300, 2500 and 3500 TDD products.

Our goal for 2007 continues to be 15-20% overall growth. A variety of achievements during 2006 have built the foundation for 2007 and beyond. Less visible than successful trials and initial deployments are the partnerships we’ve been building. Some of them, such as Intel, date back several years. Others, such as our joint venture with Accton in Taiwan for mobile WiMAX device development, and our collaboration with Cisco for core network components, are important examples of our new OPEN™ WiMAX strategy. The benefits of best of breed solutions such as scalability, innovation and cost-effectiveness distinguish our approach from the traditional monolithic telco supplier model. We plan to unveil the details of this strategy next week at 3GSM in Barcelona.
 
 
 
 

 
 
During 2006, we also implemented our go-to-market strategy. As the market expands to include new segments and applications, our channel strategy must evolve as well. We have been continuing to cooperate with traditional OEM partners for certain products, while cultivating broad relationships with premier companies such as IBM, an important new member of the WiMAX Forum. We have been developing deep ties with strong local partners in key geographies, and expanding our already extensive network of distributors both geographically and within key vertical markets. We have numerous projects and deals pending, via relationships we fostered throughout the year. We believe the importance of these new partners and others will become more visible over the next year or two.”
 
Q1 2007 Guidance

The company’s revenue guidance for Q1 2007 is $49 million to $53 million. Non- GAAP per share results are expected to range between $0.01 and $0.04. GAAP per share results are expected to range between ($0.02) and $0.01.

Alvarion’s management will host a conference call today, February 7, at 9:00 a.m. Eastern time to discuss the quarter. To participate in the call, please dial one of the following numbers approximately five minutes prior to the scheduled start time: USA: (612) 332-0932, International: +1 (612) 332-0932.

The public is invited to listen to the live webcast of the conference call. For details please visit Alvarion’s website at www.alvarion.com. An archive of the on-line broadcast will be available on the website. A replay of the call will be available from 11:45 a.m. ET on February 7, 2007 through 11:59 p.m. ET on February 14, 2007. To access the replay, please call USA: (320) 365-3844, International: +1-320-365-3844. To access the replay, users will need to enter the following code: 857787.
 
 
 

 
About Alvarion
 
With more than 2 million units deployed in 150 countries, Alvarion (www.alvarion.com) is the world’s leading provider of innovative wireless network solutions enabling Personal Broadband to improve lifestyles and productivity with portable and mobile data, VoIP, video and other services.

With the most widely deployed WiMAX system in the world, Alvarion is leading the market to Open WiMAX solutions with a proven product portfolio covering the full range of frequency bands with both fixed and mobile solutions. Alvarion’s products enable the delivery of business and residential broadband access, corporate VPNs, toll quality telephony, mobile base station feeding, hotspot coverage extension, community interconnection, public safety communications, and mobile voice and data. Alvarion works with multiple global OEM providers and more than 200 local partners to support its diverse global customer base in solving their last-mile challenges.

As a wireless broadband pioneer, Alvarion has been driving and delivering innovations for over 10 years from core technology developments to creating and promoting industry standards. Leveraging its key roles in the IEEE and HiperMAN standards committees and experience in deploying OFDM-based systems, the Company's prominent work in the WiMAX Forum™ is focused on increasing the widespread adoption of standards-based products in the wireless broadband market and leading the entire industry to Open WiMAX solutions.

As a wireless broadband pioneer, Alvarion has been driving and delivering innovations for more than 10 years from core technology developments to creating and promoting industry standards. Leveraging its key roles in the IEEE and HiperMAN standards committees and experience in deploying OFDM-based systems, the Company's prominent work in the WiMAX Forum™ is focused on increasing the widespread adoption of standards-based products in the wireless broadband market and leading the entire industry to mobile WiMAX solutions. For more information, visit Alvarion’s World Wide Web site at www.alvarion.com
 
 
 


 
This press release contains forward -looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These statements are based on the current expectations or beliefs of Alvarion’s management and are subject to a number of factors and uncertainties that could cause actual results to differ materially from those described in the forward -looking statements. The following factors, among others, could cause actual results to differ materially from those described in the forward-looking statements: the failure of the market for WIMAX products to develop as anticipated; Alvarion’s inability to capture market share in the expected growth of the WIMAX market as anticipated, due to, among other things, competitive reasons or failure to execute in our sales, marketing or manufacturing objectives; inability to further identify, develop and achieve success for new products, services and technologies; increased competition and its effect on pricing, spending, third-party relationships and revenues; as well as the inability to establish and maintain relationships with commerce, advertising, marketing, and technology providers and other risks detailed from time to time in the Company’s Annual Report Risk Factors section as well as in other filings with the Securities and Exchange Commission.
Information set forth in this press release pertaining to third parties has not been independently verified by Alvarion and is based solely on publicly available information or on information provided to Alvarion by such third parties for inclusion in this press release. The web sites appearing in this press release are not and will not be included or incorporated by reference in any filing made by Alvarion with the Securities and Exchange Commission, which this press release will be a part of.
 
You may request Alvarion's future press releases or a complete Investor Kit by contacting Esther Loewy, esther.loewy@alvarion.com or +1.650.314.2653.

ALVARION Contacts  
Dafna Gruber, CFO
650 314 2652
+972-3-645 6252  
dafna.gruber@alvarion.com

Esther Loewy,
Director, Investor Relations
650 314 2653    
esther.loewy@alvarion.com
 


 

ALVARION LTD.& ITS SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (*)
U.S. dollars in thousands (except per share data)
 
   
Year Ended December 31
   
Year Ended December 31
   
Three
Months Ended December 31
   
Three
Months Ended December 31
 
   
2006
   
2005
   
2006
   
2005
 
Sales
   
181,594
   
176,927
   
50,267
   
41,318
 
Cost of sales
   
89,882
   
93,155
   
24,308
   
21,704
 
Gross profit
   
91,712
   
83,772
   
25,959
   
19,614
 
                           
Operating expenses:
                         
Research and development, net
   
38,807
   
29,710
   
10,868
   
7,650
 
Selling and marketing
   
44,929
   
39,900
   
12,589
   
7,650
 
General and Administrative
   
13,680
   
9,602
   
3,412
   
3,470
 
Amotization of intangible assets
   
2,676
   
2,685
   
669
   
669
 
                           
Total Operating expenses
   
100,092
   
81,897
   
27,538
   
22,063
 
Operating profit (loss)
   
(8,380)
 
 
1,875
   
(1,579)
 
 
(2,449)
 
Financial income, net
   
3,796
   
2,551
   
1,297
   
681
 
           
 
             
Income (loss) from continuing operations
   
(4,584)
 
 
4,426
   
(282)
 
 
(1,768)
 
                           
Income (loss) from discontinued operations, net
   
(36,167)
 
 
(17,044)
 
 
(5,961)
 
 
(3,114)
 
                           
Net loss
 
$
(40,751)
 
$
(12,618)
 
$
(6,243)
 
$
(4,882)
 
                           
Basic and Diluted net earnings (loss) per share:
                         
Continuing operations
 
$
(0.08)
 
$
0.08
 
$
(0.00)
 
$
(0.03)
 
Discontinued operations
 
$
(0.59)
 
$
(0.30)
 
$
(0.10)
 
$
(0.05)
 
Total
 
$
(0.67)
 
$
(0.22)
 
$
(0.10)
 
$
(0.08)
 
           
 
             
Weighted average number of shares used in computing basic and diluted net earnings (loss) per share
   
60,841
   
58,688
   
61,266
   
59,206
 
 
 
 

 

   
Three Months Ended September 30,
 
Three Months Ended June 30,
 
Three Months Ended March 31,
 
   
2006
 
2006
 
2006
 
Sales
 
$
43,691
 
$
44,013
 
$
43,623
 
Cost of sales
   
21,546
   
21,942
   
22,086
 
Gross profit
   
22,145
   
22,071
   
21,537
 
     
 
         
 
 
Operating expenses:
Research and development, net
   
9,894
   
9,284
   
8,761
 
Selling and marketing
   
11,489
   
10,578
   
10,273
 
General and administrative
   
3,538
   
3,654
   
3,076
 
Amortization of intangible assets
   
669
   
669
   
669
 
     
 
             
Total Operating expenses
   
25,590
   
24,185
   
22,779
 
     
 
             
Operating profit (loss)
   
(3,445)
 
 
(2,114)
 
 
(1,242)
 
Financial income, net
   
1,007
   
824
   
668
 
     
 
             
Income (loss) from continuing operations
   
(2,438)
 
 
(1,290)
 
 
(574)
 
     
 
             
Income (loss) from discontinued operations, net
   
464
   
(26,276)
 
 
(4,394)
 
     
 
             
Net loss
 
$
(1,974)
 
$
(27,566)
 
$
(4,968)
 
     
 
             
Basic and Diluted net earnings (loss) per share:
   
 
             
Continuing operations
 
$
(0.04)
 
$
(0.02)
 
$
(0.01)
 
Discontinued operations
 
$
0.01
 
$
(0.43)
 
$
(0.07)
 
Total
 
$
(0.03)
 
$
(0.45)
 
$
(0.08)
 
     
 
             
Weighted average number of shares used in computing basic and diluted net
earnings (loss) per share
   
61,086
   
60,806
   
60,192
 

(*) 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 for 2006 and 2005.
 
 
 


ALVARION LTD.& ITS SUBSIDIARIES
RECONCILIATION BETWEEN GAAP TO NON-GAAP STATEMENT OF INCOME (*)
U.S. dollars in thousands (except per share data)

                                                  
     
 Y2006 
 
 
   
GAAP 
   
Adjustments
   
Non-GAAP
 
Sales
 
$
181,594
         
181,594
 
Cost of sales
   
89,882
   
(485)(a)
 
 
89,397
 
Gross profit
   
91,712
   
485
   
92,197
 
                     
Operating expenses:
               
 
 
Research and development, net
   
38,807
   
(1,409)(a)
 
 
37,398
 
Selling and marketing
   
44,929
   
(1,418)(a)
 
 
43,511
 
General and administrative
   
13,680
   
(3,138)(a)
 
 
10,542
 
Amortization of intangible assets
   
2,676
   
(2,676)(b)
 
 
-
 
                     
Total Operating expenses
   
100,092
   
(8,641)
 
 
91,451
 
                     
Operating profit (loss)
   
(8,380)
 
 
9,126
   
746
 
                     
Financial income, net
   
3,796
   
-
   
3,796
 
                     
Income (loss) from continuing
operations
   
(4,584)
 
 
9,126
   
4,542
 
                     
Income (loss) from discontinued
operations, net
   
(36,167)
 
 
36,167
   
-
 
                     
Net income (loss)
 
$
(40,751)
 
 
45,293
 
$
4,542
 
                     
Basic net earnings (loss) per share:
                   
Continuing operations
 
$
(0.08)
 
     
$
0.07
 
                     
Total
 
$
(0.67)
 
           
     
 
             
Weighted average number of shares used in computing basic net earnings (loss) per share
   
60,841
         
60,841
 
     
 
             
Diluted net earnings (loss) per share:
   
 
             
Continuing operations
 
$
(0.08)
 
     
$
0.07
 
     
 
             
Total
 
$
(0.67)
 
           
     
 
             
Weighted average number of shares used in computing diluted net earnings (loss) per share
   
60,841
         
63,526
 
 
 

 

     
 Q4-2006 
 
     
GAAP 
   
Adjustments 
   
Non-GAAP 
 
Sales
 
$
50,267
   
-
   
50,267
 
                     
Cost of sales
   
24,308
   
(135)(a
)
 
24,173
 
                     
Gross profit
   
25,959
   
135
   
26,094
 
                     
Operating expenses:
                   
Research and development, net
   
10,868
   
(394)(a
)
 
10,474
 
Selling and marketing
   
12,589
   
(390)(a
)
 
12,199
 
General and administrative
   
3,412
   
(780)(a
)
 
2,632
 
Amortization of intangible assets
   
669
   
(669)(b
)
 
-
 
                     
Total Operating expenses
   
27,538
   
(2,233
)
 
25,305
 
                     
Operating profit (loss)
   
(1,579
)
 
2,368
   
789
 
                     
Financial income, net
   
1,297
   
-
   
1,297
 
                     
Income (loss) from continuing
                   
Operations
   
(282
)
 
2,368
   
2,086
 
                     
Income (loss) from discontinued
                   
operations, net
   
(5,961
)
 
5,961
   
-
 
                     
Net income (loss)
 
$
(6,243
)
 
8,329
 
$
2,086
 
                     
Basic net earnings (loss) per share:
                   
Continuing operations
 
$
(0.00
)
$
0.03
       
                     
Total
 
$
(0.10
)
           
                     
Weighted average number of shares
                   
used in computing basic net earnings
                   
(loss) per share
   
61,266
   
61,266
       
                     
Diluted net earnings (loss) per
                   
share:
                   
Continuing operations
 
$
(0.00
)
$
0.03
       
Total
 
$
(0.10
)
           
                     
Weighted average number of shares
                   
used in computing diluted net
                   
earnings (loss) per share
   
60,841
   
63,865
       
 
 
 

 

     
Q3-2006 
   
Q2-2006 
   
Q1-2006 
 
     
Non-GAAP 
   
Non-GAAP 
   
Non-GAAP 
 
Sales
 
$
43,691
 
$
44,013
 
$
43,623
 
                     
Cost of sales
   
21,418
   
21,823
   
21,983
 
                     
Gross profit
   
22,273
   
22,190
   
21,640
 
                     
Operating expenses:
                   
Research and development, net
   
9,500
   
8,946
   
8,478
 
Selling and marketing
   
11,091
   
10,226
   
9,995
 
General and administrative
   
2,728
   
2,866
   
2,316
 
Amortization of intangible assets
    -     -     -  
                     
Total Operating expenses
   
23,319
   
22,038
   
20,789
 
                     
Operating profit (loss)
   
(1,046
)
 
152
   
851
 
                     
Financial income, net
   
1,007
   
824
   
668
 
                     
Income (loss) from continuing operations
 
$
(39
)
$
976
 
$
1,519
 
                     
Income (loss) from discontinued
                   
operations, net
   
-
   
-
   
-
 
Net income (loss)
 
$
(39
)
$
976
 
$
1,519
 
                     
Basic net earnings (loss) per share:
                   
Continuing operations
 
$
(0.00
)
$
0.02
 
$
0.03
 
Total
                   
                     
Weighted average number of shares used in
                   
computing basic net earnings (loss) per
                   
share
   
61,086
   
60,806
   
60,192
 
                     
Diluted net earnings (loss) per share:
                   
Continuing operations
 
$
(0.00
)
$
0.02
 
$
0.02
 
Total
                   
                     
Weighted average number of shares used in
                   
computing diluted net earnings (loss)
                   
per share
   
61,086
   
63,700
   
64,051
 
 

(*) Results of Cellular Mobile Unit that was sold in November 2006, are classified as discontinued operations and are not included in the results of operations from continuing operations for 2006 and 2005.

(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 (LOSS)

FOR COMPARATIVE PURPOSES NET INCOME (LOSS) AND EARNINGS (LOSS) PER SHARE FROM CONTINUING OPERATIONS EXCLUDING AMORTIZATION OF ACQUIRED
INTANGIBLES AND DEFERRED STOCK COMPENSATION AND INCOME (LOSS) FROM DISCONTINUED OPERATIONS

U.S. dollars in thousands (except per share data)
 
 
 

 
   
 
Year Ended December 31,  
   
Year Ended December 31,
   
Three Year Ended December 31,
   
Three Year Ended December 31,
 
     
2006
   
2005
   
2006
   
2005
 
Net loss according to US GAAP
 
$
(40,751)
 
$
(12,618)
 
$
(6,243)
 
$
(4,882)
 
                           
Amortization of acquired current technology and customer relationships
   
2,676
   
2,685
   
669
   
669
 
                           
Amortization of deferred stock compensation
   
6,450
   
44
   
1,699
   
11
 
                           
Loss (income) from discontinued operations
   
36,167
   
17,044
   
5,961
   
3,114
 
                           
Net Income (loss) from continuing operations excluding amortization of Acquired intangibles and deferred stock compensation and income (loss) from discontinued operations
 
$
4,542
 
$
7,155
 
$
2,086
 
$
(1,088)
 
                           
Basic net earnings (loss) per share from continuing operations excluding amortization of acquired intangibles and deferred stock compensation and income (loss) from discontinued operations
 
$
0.07
 
$
0.12
 
$
0.03
 
$
(0.02)
 
                           
Weighted average number of shares used in computing basic net earnings (loss) per share
   
60,841
   
58,688
   
61,266
   
59,206
 
                           
Diluted net earnings (loss) per share from continuing operations excluding
amortization of acquired intangibles and deferred stock compensation and income (loss) from discontinued operations
 
$
0.07
 
$
0.11
 
$
0.03
 
$
(0.02)
 
                           
Weighted average number of shares used in computing diluted net earnings (loss) per share
   
63,526
   
63,534
   
63,865
   
59,206
 
 
 
 

 
 

 
   
     Three           Months Ended      September 30,
   
      Three           Months Ended June 30,
   
       Three           Months Ended March 31,
 
     
2006
   
2006
   
2006
 
Net loss according to US GAAP
 
$
(1,974)
 
$
(27,566)
 
$
(4,968)
 
                     
Amortization of acquired current technology and customer relationships
   
669
   
669
   
669
 
                     
Amortization of deferred stock compensation
   
1,730
   
1,597
   
1,424
 
                     
Loss (income) from discontinued operations
   
(464)
 
 
26,276
   
4,394
 
                     
Net Income (loss) from continuing operations excluding amortization of Acquired intangibles and deferred stock compensation and income (loss) from discontinued operations
 
$
(39)
 
$
976
 
$
1,519
 
                     
Basic net earnings (loss) per share from continuing operations excluding amortization of acquired intangibles and deferred stock compensation and income (loss) from discontinued operations
 
$
(0.00)
 
$
0.02
 
$
0.03
 
                     
Weighted average number of shares used in computing basic net earnings (loss) per share
   
61,086
   
60,806
   
60,192
 
                     
Diluted net earnings (loss) per share from continuing operations excluding
amortization of acquired intangibles and deferred stock compensation and income (loss) from discontinued operations
 
$
(0.00)
 
$
0.02
 
$
0.02
 
                     
Weighted average number of shares used in computing diluted net earnings (loss) per share
   
61,086
   
63,700
   
64,051
 
 
 
 

 
 

ALVARION LTD.& ITS SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
U.S. dollars in thousands

 
 
   
 December 31,
2006
   
December 31,
2005
 
ASSETS
             
Cash, cash equivalents, short-term and long-term investments
 
$
118,426
 
$
114,320
 
Trade receivables
   
34,332
   
35,389
 
Other accounts receivable
   
12,474
   
5,856
 
Inventories
   
30,539
   
30,644
 
Severance pay fund
   
8,749
   
7,685
 
     
   
 
 
PROPERTY AND EQUIPMENT, NET
   
10,379
   
9,772
 
           
 
 
GOODWILL AND OTHER INTANGIBLE ASSETS
   
61,243
   
63,919
 
           
 
 
DISCONTINUED ASSETS
   
3,921
   
50,417
 
           
 
 
TOTAL ASSETS
 
$
280,063
 
$
318,002
 
 

    LIABILITIES AND SHAREHOLDERS' EQUITY
             
               
CURRENT LIABILITIES
             
               
Trade payables
 
$
22,418
 
$
26,156
 
Other accounts payable and accrued expenses
   
42,295
   
32,322
 
               
Total current liabilities
   
64,713
   
58,478
 
               
LONG TERM LIABILITIES
   
-
   
1,749
 
               
ACCRUED SEVERANCE PAY
   
12,694
   
11,007
 
               
DISCONTINUED LIABILITIES
   
7,355
   
22,435
 
               
TOTAL LIABILITIES
   
84,762
   
93,669
 
               
SHAREHOLDERS' EQUITY
   
195,301
   
224,333
 
               
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
 
$
280,063
 
$
318,002
 
 
 
 

 
 

ALVARION LTD.& ITS SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
U.S. dollars in thousands
 
 

 
   
Three
Months ended December 31, 2006 
 
Cash flows from operating activities:
Net loss
 
$
(6,243)
 
Adjustments to reconcile net loss to net cash used by operating activities:
       
Depreciation
   
1,256
 
Amortization of deferred stock compensation
   
1,699
 
Amortization of intangibles assets
   
669
 
Decrease in trade receivables
   
3,614
 
Increase in other accounts receivable and prepaid expenses
   
(660)
 
Increase in inventories
   
(5,852)
 
Increase in trade payables
   
4,558
 
Increase in other accounts payables and accrued expenses
   
3,060
 
Accrued severance pay, net
   
142
 
Net loss from discontinued operations
   
5,961
 
         
Net cash provided by operating activities from continuing operations
   
8,204
 
         
Net cash provided by operating activities from discontinued operations
   
902
 
         
Net cash provided by operating activities
   
9,106
 
         
Cash flows from investing activities:
       
Purchase of fixed assets
   
(1,576)
 
         
Net cash used in investing activities from continuing operations
   
(1,576)
 
         
Cash flows from financing activities:
       
Proceeds from exercise of employees' stock options
   
1,455
 
         
Net cash provided by financing activities from continuing operations
   
1,455
 
         
Increase in cash, cash equivalents, short-term and long-term investments from continuing operations
   
8,083
 
Increase in cash, cash equivalents, short-term and long-term investments from discontinued operations
   
902
 
         
Increase in cash, cash equivalents, short-term and long-term investments
   
8,985
 
         
Cash, cash equivalents, short-term and long-term investments at the beginning of the period
   
109,441
 
         
Cash, cash equivalents, short-term and long-term investments at the end of the period
 
$
118,426
 
         
Non-cash activity:
       
         
Notes in return for the CMU net assets sale
 
$
6,868