CommScope Reports First Quarter 2019 Results
First Quarter 2019 Highlights (all comparisons are year-over-year)
-
Sales of
$1.10 billion decreased 1.9% -
GAAP operating income of
$90.7 million decreased 12.6% -
Non-GAAP adjusted operating income (excluding special items) increased
1.1% to
$190.7 million , or 17.3% of sales, an increase of 50 basis points -
Non-GAAP adjusted EBITDA increased 0.1% to
$208.4 million , or 19.0% of sales, an increase of 40 basis points -
GAAP net loss of
$(0.01) per basic share compared to net income of$0.17 per diluted share -
Non-GAAP adjusted net income (excluding special items) of
$0.48 per diluted share decreased 2.0%. -
Issuing second quarter EPS guidance in a range of
$0.54 to $0.62 that includes the impact of the acquisition of ARRIS.
The company reported first quarter sales of
First quarter results do not include ARRIS, which
“We delivered solid first quarter revenue at the high end of our range
and adjusted earnings per share that exceeded our expectations,” said
President and Chief Executive Officer
“We are excited to have closed the ARRIS acquisition early last month
and welcome the new team members to
CommScope First Quarter 2019 Overview
Sales decreased 1.9% year over year as growth in the U.S. was more than
offset by lower sales in the
GAAP operating income decreased 12.6% year over year to
Non-GAAP adjusted EBITDA, which equates to non-GAAP adjusted operating
income excluding depreciation, increased year over year to
First Quarter 2019 Segment Overviews (all comparisons are year-over-year)
Connectivity Solutions
-
Segment sales of
$646.1 million decreased 4.1% resulting from declines in EMEA andAsia-Pacific regions, partially offset by a slight increase inNorth America . Changes in foreign exchange rates negatively impacted segment net sales by approximately 3%. -
GAAP operating income of
$29.9 million decreased 43.8%. Non-GAAP adjusted operating income decreased 12.1% to$95.5 million , or 14.8% of segment net sales, a 130 basis point decline from a year ago. GAAP operating income and non-GAAP adjusted operating income were negatively impacted by reductions in certain selling prices and the impact of unfavorable foreign exchange rates on costs. GAAP operating income was also negatively impacted by higher costs related to the ARRIS transaction and restructuring costs, which are excluded from non-GAAP adjusted operating income. -
Non-GAAP adjusted EBITDA decreased 12.2% to
$107.7 million , or 16.7% of segment net sales, reflecting a 160 basis point decline from a year ago.
Mobility Solutions
-
Sales of
$453.4 million increased 1.5% amid strong demand inNorth America and to a lesser extent the EMEA region, which more than offset a decline in theAsia-Pacific region . Changes in foreign exchange rates negatively impacted segment net sales by approximately 2%. -
GAAP operating income of
$60.7 million increased 20.2%, and non-GAAP adjusted operating income increased 19.1% to$95.2 million , or 21.0% of segment net sales, a 310 basis point increase from a year ago. Both GAAP and non-GAAP adjusted operating income benefited from higher sales volumes, favorable geographic mix and favorable impacts from foreign exchange rate changes on costs, which more than offset the impact of reductions in certain selling prices. GAAP operating income was also negatively impacted by higher costs related to the ARRIS transaction and restructuring costs, which are excluded from non-GAAP adjusted operating income. -
Non-GAAP adjusted EBITDA increased 17.9% to
$100.7 million , or 22.2% of net segment sales, a 310 basis point increase from the year ago period.
ARRIS Acquisition Update
On
In addition to creating long-term growth opportunities, the acquisition is also expected to deliver near-term financial benefits including:
- 30%-plus accretion to adjusted EPS1 in the first full year following closing;
-
Nearly
$1 billion of cash flow from operations1 in the first full year; -
Annual cost synergies of at least
$150 million within three years; and - Revenue synergies.
1Financial metrics presented are adjusted to exclude purchase accounting charges, transaction and integration costs and other special items.
ARRIS First Quarter 2019 Financial Performance
The company is providing ARRIS’ first quarter 2019 results in an effort to provide greater transparency into performance trends. All comparisons are year over year to ARRIS’s 2018 first quarter.
Total ARRIS revenue for the first quarter was
-
Customer Premises Equipment (CPE):
-
Revenue of
$824.2 million decreased 5.8%; -
Operating loss of
$23.8 million ; -
Non-GAAP adjusted operating income of
$28.8 million increased 57.4%; and -
Non-GAAP adjusted EBITDA of
$35.8 million increased 32.6%.
-
Revenue of
-
Network and Cloud (N&C):
-
Revenue of
$440.2 million decreased 18.2%; -
Operating income of
$32.4 million ; -
Non-GAAP adjusted operating income of
$70.6 million decreased 53.0%; and -
Non-GAAP adjusted EBITDA of
$79.0 million decreased 50.7%.
-
Revenue of
-
Enterprise (including Ruckus):
-
Revenue of
$116.9 million decreased 28.8%; -
Operating loss of
$54.5 million ; -
Non-GAAP adjusted operating loss of
$32.7 million decreased 285.8%; and -
Non-GAAP adjusted EBITDA loss of
$29.0 million decreased 233.6%.
-
Revenue of
A reconciliation of ARRIS’s GAAP results to non-GAAP results is attached.
“The ARRIS business has been navigating revenue pressures driven by
several external factors,” said Executive Vice President and Chief
Financial Officer
Outlook
Today,
“After a thoughtful and constructive evaluation of the company’s business dynamics, specifically that a significant portion of revenue is derived from short-cycle or project-based engagements, CommScope’s Board of Directors and executive leadership team have decided to transition away from providing annual financial guidance,” Edwards said. “We believe quarterly guidance is more helpful in evaluating our company and appropriately reflective of our forecasting capabilities, and that the timing to make this change is appropriate as we integrate with ARRIS.”
During the company’s conference call,
Second Quarter 2019 Guidance:
-
Revenue of
$2.490 billion –$2.650 billion -
Operating loss of
$124 million –$170 million -
Non-GAAP adjusted EBITDA of
$365 million –$405 million - Non-GAAP adjusted effective tax rate of approximately 27% – 29%
-
Loss per share of
$1.21 –$1.44 , based on 196 million weighted average basic shares -
Non-GAAP adjusted earnings per diluted share of
$0.54 –$0.62 , based on 231 million weighted average diluted shares (assuming the if-converted method is applied for our Series A Convertible Preferred Stock).
A reconciliation of GAAP to non-GAAP outlook is attached.
Conference Call, Webcast and Investor Presentation
As previously announced,
To participate in the conference call, dial +1 844-397-6169 (US and
A webcast replay will be archived on CommScope’s website for a limited period of time following the conference call.
About
Follow us on Twitter
and LinkedIn
and like us on
Sign up for our press releases and blog posts.
Non-GAAP Financial Measures
Forward Looking Statements
This press release or any other oral or written statements made by us or on our behalf may include forward-looking statements that reflect our current views with respect to future events and financial performance. These statements may discuss goals, intentions or expectations as to future plans, trends, events, results of operations or financial condition or otherwise, in each case, based on current beliefs of management, as well as assumptions made by, and information currently available to, such management. These forward-looking statements are generally identified by their use of such terms and phrases as “intend,” “goal,” “estimate,” “expect,” “project,” “projections,” “plans,” “potential,” “anticipate,” “should,” “could,” “designed to,” “foreseeable future,” “believe,” “think,” “scheduled,” “outlook,” “target,” “guidance” and similar expressions, although not all forward-looking statements contain such terms. This list of indicative terms and phrases is not intended to be all-inclusive.
These statements are subject to various risks and uncertainties, many of
which are outside our control, including, without limitation, risks
related to the ARRIS acquisition, our dependence on customers’ capital
spending on data and communication systems; concentration of sales among
a limited number of customers and channel partners; changes in
technology; industry competition and the ability to retain customers
through product innovation, introduction and marketing; risks associated
with our sales through channel partners; changes to the regulatory
environment in which our customers operate; product quality or
performance issues and associated warranty claims; our ability to
maintain effective management information technology systems and to
implement major systems initiatives successfully; cyber-security
incidents, including data security breaches, ransomware or computer
viruses; the risk our global manufacturing operations suffer production
or shipping delays, causing difficulty in meeting customer demands; the
risk that internal production capacity or that of contract manufacturers
may be insufficient to meet customer demand or quality standards;
changes in cost and availability of key raw materials, components and
commodities and the potential effect on customer pricing; risks
associated with our dependence on a limited number of key suppliers for
certain raw materials and components; the risk that contract
manufacturers we rely on encounter production, quality, financial or
other difficulties; our ability to integrate and fully realize
anticipated benefits from prior or future divestitures, acquisitions or
equity investments; potential difficulties in realigning global
manufacturing capacity and capabilities among our global manufacturing
facilities or those of our contract manufacturers that may affect our
ability to meet customer demands for products; possible future
restructuring actions; substantial indebtedness and maintaining
compliance with debt covenants; our ability to incur additional
indebtedness; our ability to generate cash to service our indebtedness;
possible future impairment charges for fixed or intangible assets,
including goodwill; income tax rate variability and ability to recover
amounts recorded as deferred tax assets; our ability to attract and
retain qualified key employees; labor unrest; obligations under our
defined benefit employee benefit plans requiring plan contributions in
excess of current estimates; significant international operations
exposing us to economic, political and other risks, including the impact
of variability in foreign exchange rates; our ability to comply with
governmental anti-corruption laws and regulations and export and import
controls worldwide; our ability to compete in international markets due
to export and import controls to which we may be subject; the impact of
Brexit; changes in the laws and policies in
Such forward-looking statements are also subject to additional risks and uncertainties related to the recently acquired ARRIS business, many of which are outside of our control, including, without limitation: the risk that we will not successfully integrate ARRIS or that we will not realize estimated cost savings, synergies, growth or other anticipated benefits, or that such benefits may take longer to realize than expected; risks relating to unanticipated costs of integration; the potential impact of the acquisition on relationships with third parties, including customers, employees and competitors; failure to manage potential conflicts of interest between or among customers; integration of information technology systems; and other factors beyond our control.
Although the information contained in this press release represents our best judgment as of the date of this release based on information currently available and reasonable assumptions, we can give no assurance that the expectations will be attained or that any deviation will not be material. Given these uncertainties, we caution you not to place undue reliance on these forward-looking statements, which speak only as of the date made. We are not undertaking any duty or obligation to update this information to reflect developments or information obtained after the date of this report, except as otherwise may be required by law.
CommScope Holding Company, Inc. | |||||||
Condensed Consolidated Statements of Operations | |||||||
(Unaudited -- In millions, except per share amounts) | |||||||
Three Months Ended | |||||||
March 31, | |||||||
2019 | 2018 | ||||||
Net sales | $ | 1,099.5 | $ | 1,120.5 | |||
Cost of sales | 687.7 | 709.1 | |||||
Gross profit | 411.8 | 411.4 | |||||
Operating costs and expenses: | |||||||
Selling, general and administrative | 199.2 | 185.1 | |||||
Research and development | 50.2 | 49.9 | |||||
Amortization of purchased intangible assets | 59.3 | 67.2 | |||||
Restructuring costs, net | 12.4 | 5.5 | |||||
Total operating expenses | 321.1 | 307.7 | |||||
Operating income | 90.7 | 103.7 | |||||
Other income (expense), net | (5.7 | ) | 1.0 | ||||
Interest expense | (97.5 | ) | (59.8 | ) | |||
Interest income | 11.8 | 1.4 | |||||
Income (loss) before income taxes | (0.7 | ) | 46.3 | ||||
Income tax expense | (1.6 | ) | (12.6 | ) | |||
Net income (loss) | $ | (2.3 | ) | $ | 33.7 | ||
Earnings (loss) per share: | |||||||
Basic | $ | (0.01 | ) | $ | 0.18 | ||
Diluted (a) | $ | (0.01 | ) | $ | 0.17 | ||
Weighted average shares outstanding: | |||||||
Basic | 192.8 | 191.4 | |||||
Diluted (a) | 192.8 | 195.5 | |||||
(a) Calculation of diluted earnings per share: | |||||||
Net income (loss) (basic and diluted) | $ | (2.3 | ) | $ | 33.7 | ||
Weighted average shares (basic) | 192.8 | 191.4 | |||||
Dilutive effect of equity-based awards | — | 4.1 | |||||
Denominator (diluted) | 192.8 | 195.5 | |||||
See notes to unaudited condensed consolidated financial statements included in our Form 10-Q. |
CommScope Holding Company, Inc. | ||||||||
Condensed Consolidated Balance Sheets | ||||||||
(Unaudited -- In millions, except share amounts) | ||||||||
March 31, 2019 | December 31, 2018 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 176.4 | $ | 458.2 | ||||
Accounts receivable, less allowance for doubtful accounts of
$19.5 and $17.4, respectively |
957.6 | 810.4 | ||||||
Inventories, net | 535.5 | 473.3 | ||||||
Prepaid expenses and other current assets | 151.5 | 135.9 | ||||||
Total current assets | 1,821.0 | 1,877.8 | ||||||
Property, plant and equipment, net of accumulated depreciation
of $449.2 and $437.7, respectively |
453.8 | 450.9 | ||||||
Goodwill | 2,859.9 | 2,852.3 | ||||||
Other intangible assets, net | 1,290.0 | 1,352.0 | ||||||
Funds restricted for acquisition | 3,760.1 | — | ||||||
Other noncurrent assets | 189.5 | 97.5 | ||||||
Total assets | $ | 10,374.3 | $ | 6,630.5 | ||||
Liabilities and Stockholders' Equity | ||||||||
Accounts payable | $ | 475.3 | $ | 399.2 | ||||
Accrued and other liabilities | 429.6 | 291.4 | ||||||
Total current liabilities | 904.9 | 690.6 | ||||||
Long-term debt | 7,459.6 | 3,985.9 | ||||||
Deferred income taxes | 79.9 | 83.3 | ||||||
Other noncurrent liabilities | 185.4 | 113.9 | ||||||
Total liabilities | 8,629.8 | 4,873.7 | ||||||
Commitments and contingencies | ||||||||
Stockholders' equity: | ||||||||
Preferred stock, $0.01 par value: Authorized shares: 200,000,000; | ||||||||
Issued and outstanding shares: None | — | — | ||||||
Common stock, $0.01 par value: Authorized shares: 1,300,000,000; | ||||||||
Issued and outstanding shares: 193,456,207 and 192,376,255, | ||||||||
respectively | 2.0 | 2.0 | ||||||
Additional paid-in capital | 2,393.9 | 2,385.1 | ||||||
Retained earnings (accumulated deficit) | (252.1 | ) | (249.8 | ) | ||||
Accumulated other comprehensive loss | (170.5 | ) | (159.2 | ) | ||||
Treasury stock, at cost: 7,060,763 shares and 6,744,082 shares, | ||||||||
respectively | (228.8 | ) | (221.3 | ) | ||||
Total stockholders' equity | 1,744.5 | 1,756.8 | ||||||
Total liabilities and stockholders' equity | $ | 10,374.3 | $ | 6,630.5 | ||||
See notes to unaudited condensed consolidated financial statements included in our Form 10-Q. |
CommScope Holding Company, Inc. | |||||||
Condensed Consolidated Statements of Cash Flows | |||||||
(Unaudited -- In millions) | |||||||
Three Months Ended | |||||||
March 31, | |||||||
2019 | 2018 | ||||||
Operating Activities: | |||||||
Net income (loss) | $ | (2.3 | ) | $ | 33.7 | ||
Adjustments to reconcile net income to net cash generated by (used in) operating activities: |
|||||||
Depreciation and amortization | 83.7 | 89.4 | |||||
Equity-based compensation | 7.5 | 10.5 | |||||
Deferred income taxes | (1.4 | ) | (5.4 | ) | |||
Changes in assets and liabilities: | |||||||
Accounts receivable | (150.7 | ) | (71.1 | ) | |||
Inventories | (62.4 | ) | (25.2 | ) | |||
Prepaid expenses and other assets | (24.5 | ) | (24.5 | ) | |||
Accounts payable and other liabilities | 136.8 | 15.4 | |||||
Other | 3.3 | 12.4 | |||||
Net cash generated by (used in) operating activities | (10.0 | ) | 35.2 | ||||
Investing Activities: | |||||||
Additions to property, plant and equipment | (21.4 | ) | (13.6 | ) | |||
Proceeds from sale of property, plant and equipment | 0.6 | 3.0 | |||||
Acquisition funds held in escrow | (3,750.0 | ) | — | ||||
Cash paid for acquisitions, including purchase price adjustments, net of cash acquired |
(11.0 | ) | — | ||||
Net cash used in investing activities | (3,781.8 | ) | (10.6 | ) | |||
Financing Activities: | |||||||
Long-term debt repaid | (225.0 | ) | — | ||||
Long-term debt proceeds | 3,750.0 | — | |||||
Debt issuance costs | (9.3 | ) | — | ||||
Proceeds from the issuance of common shares under equity-based compensation plans |
1.3 | 3.9 | |||||
Tax withholding payments for vested equity-based compensation awards |
(7.5 | ) | (15.4 | ) | |||
Net cash generated by (used in) financing activities | 3,509.5 | (11.5 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 0.5 | 5.6 | |||||
Change in cash and cash equivalents | (281.8 | ) | 18.7 | ||||
Cash and cash equivalents at beginning of period | 458.2 | 454.0 | |||||
Cash and cash equivalents at end of period | $ | 176.4 | $ | 472.7 | |||
See notes to unaudited condensed consolidated financial statements included in our Form 10-Q. |
CommScope Holding Company, Inc. | ||||||||
Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures | ||||||||
(Unaudited -- In millions, except per share amounts) | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2019 | 2018 | |||||||
Operating income, as reported | $ | 90.7 | $ | 103.7 | ||||
Adjustments: | ||||||||
Amortization of purchased intangible assets | 59.3 | 67.2 | ||||||
Restructuring costs, net | 12.4 | 5.5 | ||||||
Equity-based compensation | 7.5 | 10.5 | ||||||
Integration and transaction costs | 20.8 | 1.6 | ||||||
Total adjustments to operating income | 100.0 | 84.8 | ||||||
Non-GAAP adjusted operating income | $ | 190.7 | $ | 188.6 | ||||
Depreciation | 17.7 | 19.6 | ||||||
Non-GAAP adjusted EBITDA | $ | 208.4 | $ | 208.1 | ||||
Income (loss) before income taxes, as reported | $ | (0.7 | ) | $ | 46.3 | |||
Income tax expense, as reported | (1.7 | ) | (12.6 | ) | ||||
Net income (loss), as reported | $ | (2.3 | ) | $ | 33.7 | |||
Adjustments: | ||||||||
Total pretax adjustments to adjusted EBITDA | 100.0 | 84.8 | ||||||
Pretax amortization of deferred financing costs & OID (1) | 6.7 | 2.6 | ||||||
Pretax acquisition related interest (1) | 27.4 | — | ||||||
Tax effects of adjustments and other tax items (2) | (38.8 | ) | (26.1 | ) | ||||
Non-GAAP adjusted net income (loss) | $ | 93.0 | $ | 95.0 | ||||
Diluted EPS, as reported | $ | (0.01 | ) | $ | 0.17 | |||
Non-GAAP adjusted diluted EPS | $ | 0.48 | $ | 0.49 | ||||
(1) Included in interest expense. | ||||||||
(2) The tax rates applied to adjustments reflect the tax expense or benefit based on the tax jurisdiction of the entity generating the adjustment. There are certain items for which we expect little or no tax effect. | ||||||||
Note: Components may not sum to total due to rounding | ||||||||
See Description of Non-GAAP Financial Measures |
CommScope Holding Company, Inc. | |||||||||||||
Sales by Region | |||||||||||||
(Unaudited -- In millions) | |||||||||||||
Sales by Region |
|||||||||||||
% Change | |||||||||||||
Q1 2019 | Q1 2018 | YOY | |||||||||||
United States | $ | 639.1 | $ | 607.5 | 5.2 | % | |||||||
Europe, Middle East and Africa | 229.9 | 249.7 | (7.9 | ) | |||||||||
Asia Pacific | 147.2 | 188.6 | (22.0 | ) | |||||||||
Caribbean and Latin America | 63.5 | 56.1 | 13.2 | ||||||||||
Canada | 19.8 | 18.6 | 6.5 | ||||||||||
Total net sales | $ | 1,099.5 | $ | 1,120.5 | (1.9 | ) | % |
CommScope Holding Company, Inc. | ||||||||||||||||||||||
Segment Information | ||||||||||||||||||||||
(Unaudited -- In millions) | ||||||||||||||||||||||
Sales by Segment |
||||||||||||||||||||||
% Change | ||||||||||||||||||||||
Q1 2019 | Q4 2018 | Q1 2018 | Sequential | YOY | ||||||||||||||||||
Connectivity Solutions | $ | 646.1 | $ | 666.9 | $ | 673.6 | (3.1 | ) | % | (4.1 | ) | % | ||||||||||
Mobility Solutions | 453.4 | 390.8 | 446.9 | 16.0 | % | 1.5 | % | |||||||||||||||
Total net sales | $ | 1,099.5 | $ | 1,057.7 | $ | 1,120.5 | 4.0 | % | (1.9 | ) | % | |||||||||||
Non-GAAP Adjusted EBITDA by Segment |
||||||||||||||||||||||
% Change | ||||||||||||||||||||||
Q1 2019 | Q4 2018 | Q1 2018 | Sequential | YOY | ||||||||||||||||||
Connectivity Solutions | $ | 107.7 | $ | 134.7 | $ | 122.7 | (20.0 | ) | % | (12.2 | ) | % | ||||||||||
Mobility Solutions | 100.7 | 61.9 | 85.4 | 62.7 | % | 17.9 | % | |||||||||||||||
Total non-GAAP adjusted EBITDA | $ | 208.4 | $ | 196.6 | $ | 208.1 | 6.0 | % | 0.1 | % |
CommScope Holding Company, Inc. | ||||||||||||
Reconciliation of GAAP to Non-GAAP Adjusted EBITDA by Segment | ||||||||||||
(Unaudited -- In millions) | ||||||||||||
First Quarter 2019 Non-GAAP Adjusted EBITDA Reconciliation by Segment |
||||||||||||
Connectivity |
Mobility |
Total | ||||||||||
Operating income, as reported | $ | 29.9 | $ | 60.7 | $ | 90.7 | ||||||
Amortization of purchased intangible assets | 41.0 | 18.3 | 59.3 | |||||||||
Restructuring costs, net | 7.4 | 5.1 | 12.4 | |||||||||
Equity-based compensation | 4.5 | 3.1 | 7.5 | |||||||||
Integration and transaction costs | 12.7 | 8.0 | 20.8 | |||||||||
Non-GAAP adjusted operating income | $ | 95.5 | $ | 95.2 | $ | 190.7 | ||||||
Non-GAAP adjusted operating margin % | 14.8 | % | 21.0 | % | 17.3 | % | ||||||
Depreciation | 12.2 | 5.5 | 17.7 | |||||||||
Non-GAAP adjusted EBITDA | $ | 107.7 | $ | 100.7 | $ | 208.4 | ||||||
Non-GAAP adjusted EBITDA margin % | 16.7 | % | 22.2 | % | 19.0 | % | ||||||
Fourth Quarter 2018 Non-GAAP Adjusted EBITDA Reconciliation by Segment |
|
|||||||||||
Connectivity |
Mobility |
Total | ||||||||||
Operating income, as reported | $ | 38.5 | $ | 10.9 | $ | 49.3 | ||||||
Amortization of purchased intangible assets | 43.7 | 21.4 | 65.1 | |||||||||
Restructuring costs, net | 17.6 | 6.7 | 24.3 | |||||||||
Equity-based compensation | 6.8 | 4.4 | 11.2 | |||||||||
Asset impairments | 7.5 | 7.5 | 15.0 | |||||||||
Integration and transaction costs | 8.7 | 5.6 | 14.3 | |||||||||
Non-GAAP adjusted operating income | $ | 122.8 | $ | 56.4 | $ | 179.2 | ||||||
Non-GAAP adjusted operating margin % | 18.4 | % | 14.4 | % | 16.9 | % | ||||||
Depreciation | 11.9 | 5.5 | 17.4 | |||||||||
Non-GAAP adjusted EBITDA | $ | 134.7 | $ | 61.9 | $ | 196.6 | ||||||
Non-GAAP adjusted EBITDA margin % | 20.2 | % | 15.9 | % | 18.6 | % | ||||||
First Quarter 2018 Non-GAAP Adjusted EBITDA Reconciliation by Segment |
||||||||||||
Connectivity |
Mobility |
Total | ||||||||||
Operating income, as reported | $ | 53.2 | $ | 50.5 | $ | 103.7 | ||||||
Amortization of purchased intangible assets | 45.5 | 21.8 | 67.2 | |||||||||
Restructuring costs, net | 2.4 | 3.1 | 5.5 | |||||||||
Equity-based compensation | 6.4 | 4.1 | 10.5 | |||||||||
Integration and transaction costs | 1.2 | 0.4 | 1.6 | |||||||||
Non-GAAP adjusted operating income | $ | 108.7 | $ | 79.9 | $ | 188.6 | ||||||
Non-GAAP adjusted operating margin % | 16.1 | % | 17.9 | % | 16.8 | % | ||||||
Depreciation | 14.1 | 5.5 | 19.6 | |||||||||
Non-GAAP adjusted EBITDA | $ | 122.7 | $ | 85.4 | $ | 208.1 | ||||||
Non-GAAP adjusted EBITDA margin % | 18.2 | % | 19.1 | % | 18.6 | % | ||||||
Components may not sum to total due to rounding | ||||||||||||
See Description of Non-GAAP Financial Measures |
CommScope Holding Company, Inc. | ||||||||
Adjusted Free Cash Flow | ||||||||
(Unaudited -- In millions) | ||||||||
Adjusted Free Cash Flow |
||||||||
Q1 2019 | Q1 2018 | |||||||
Cash flow from operations | $ | (10.0 | ) | $ | 35.3 | |||
Integration and transaction costs | 7.3 | 0.6 | ||||||
Restructuring costs | 25.9 | 15.2 | ||||||
Capital expenditures | (21.4 | ) | (13.6 | ) | ||||
Adjusted free cash flow | $ | 1.8 | $ | 37.5 | ||||
See Description of Non-GAAP Financial Measures |
CommScope Holding Company, Inc. | ||||||||||||||||||||
Quarterly Adjusted Operating Income and Adjusted EBITDA | ||||||||||||||||||||
(Unaudited -- In millions) | ||||||||||||||||||||
GAAP to Non-GAAP Adjusted Operating Income and Adjusted EBITDA Reconciliation |
||||||||||||||||||||
Q1 2019 | Q4 2018 | Q3 2018 | Q2 2018 | Q1 2018 | ||||||||||||||||
Operating income, as reported | $ | 90.7 | $ | 49.3 | $ | 132.2 | $ | 164.7 | $ | 103.7 | ||||||||||
Amortization of purchased intangible assets | 59.3 | 65.1 | 65.8 | 66.4 | 67.2 | |||||||||||||||
Restructuring costs, net | 12.4 | 24.3 | 7.1 | 7.2 | 5.5 | |||||||||||||||
Equity-based compensation | 7.5 | 11.2 | 11.3 | 11.8 | 10.5 | |||||||||||||||
Asset impairments | — | 15.0 | — | — | — | |||||||||||||||
Integration and transaction costs | 20.8 | 14.3 | 2.6 | 1.0 | 1.6 | |||||||||||||||
Non-GAAP adjusted operating income | $ | 190.7 | $ | 179.2 | $ | 219.0 | $ | 251.1 | $ | 188.6 | ||||||||||
Non-GAAP adjusted operating margin % | 17.3 | % | 16.9 | % | 19.0 | % | 20.3 | % | 16.8 | % | ||||||||||
Depreciation | 17.7 | 17.4 | 18.7 | 19.9 | 19.6 | |||||||||||||||
Non-GAAP adjusted EBITDA | $ | 208.4 | $ | 196.6 | $ | 237.8 | $ | 271.1 | $ | 208.1 | ||||||||||
Non-GAAP adjusted EBITDA margin % | 19.0 | % | 18.6 | % | 20.7 | % | 21.9 | % | 18.6 | % | ||||||||||
Components may not sum to total due to rounding | ||||||||||||||||||||
See Description of Non-GAAP Financial Measures |
ARRIS Quarterly Net Sales, GAAP Operating Income (Loss), Non-GAAP Adjusted | ||||||||||||||||||||
Operating Income and Non-GAAP Adjusted EBITDA by Segment | ||||||||||||||||||||
(Unaudited -- In millions) | ||||||||||||||||||||
Q1 2019 | Q4 2018 | Q3 2018 | Q2 2018 | Q1 2018 | ||||||||||||||||
CPE | $ | 824.2 | $ | 1,099.0 | $ | 941.5 | $ | 1,008.1 | $ | 875.2 | ||||||||||
N&C | 440.2 | 536.8 | 532.0 | 549.5 | 538.3 | |||||||||||||||
Enterprise | 116.9 | 151.3 | 177.8 | 168.9 | 164.2 | |||||||||||||||
ARRIS net sales | $ | 1,381.3 | $ | 1,787.1 | $ | 1,651.3 | $ | 1,726.5 | $ | 1,577.7 | ||||||||||
Q1 2019 | Q4 2018 | Q3 2018 | Q2 2018 | Q1 2018 | ||||||||||||||||
CPE | $ | (23.8 | ) | $ | (1.5 | ) | $ | (26.3 | ) | $ | (19.4 | ) | $ | (59.3 | ) | |||||
N&C | 32.4 | 97.6 | 91.3 | 75.6 | 108.1 | |||||||||||||||
Enterprise | (54.5 | ) | (28.6 | ) | (12.7 | ) | (12.3 | ) | (36.3 | ) | ||||||||||
ARRIS operating income (loss) (1) | $ | (45.9 | ) | $ | 67.5 | $ | 52.3 | $ | 43.9 | $ | 12.5 | |||||||||
Q1 2019 | Q4 2018 | Q3 2018 | Q2 2018 | Q1 2018 | ||||||||||||||||
CPE | $ | 28.8 | $ | 54.4 | $ | 30.8 | $ | 53.6 | $ | 18.3 | ||||||||||
N&C | 70.6 | 142.9 | 128.0 | 118.8 | 150.2 | |||||||||||||||
Enterprise | (32.7 | ) | (2.2 | ) | 9.6 | 11.7 | 17.6 | |||||||||||||
ARRIS non-GAAP adjusted operating income (1) |
$ | 66.7 | $ | 195.1 | $ | 168.4 | $ | 184.1 | $ | 186.1 | ||||||||||
Q1 2019 | Q4 2018 | Q3 2018 | Q2 2018 | Q1 2018 | ||||||||||||||||
CPE | $ | 35.8 | $ | 61.9 | $ | 38.6 | $ | 61.4 | $ | 27.0 | ||||||||||
N&C | 79.0 | 152.0 | 137.9 | 128.5 | 160.4 | |||||||||||||||
Enterprise | (29.0 | ) | (0.6 | ) | 13.3 | 15.4 | 21.7 | |||||||||||||
ARRIS non-GAAP adjusted EBITDA (1) | $ | 85.9 | $ | 213.3 | $ | 189.8 | $ | 205.3 | $ | 209.1 | ||||||||||
(1) ARRIS results reflect certain classification changes to align to CommScope policies. | ||||||||||||||||||||
Components may not sum to total due to rounding | ||||||||||||||||||||
See Description of Non-GAAP Financial Measures |
ARRIS Reconciliation of GAAP to Non-GAAP Adjusted EBITDA by Segment | ||||||||||||||||
(Unaudited -- In millions) | ||||||||||||||||
First Quarter 2019 Non-GAAP Adjusted EBITDA Reconciliation by Segment (1) |
||||||||||||||||
CPE | N&C | Enterprise | Total | |||||||||||||
Operating income (loss) | $ | (23.8 | ) | $ | 32.4 | $ | (54.5 | ) | $ | (45.9 | ) | |||||
Amortization of purchased intangible assets | 43.7 | 22.7 | 15.6 | 82.0 | ||||||||||||
Restructuring costs, net | 0.5 | 0.1 | (0.1 | ) | 0.5 | |||||||||||
Equity-based compensation | 6.1 | 10.8 | 3.8 | 20.7 | ||||||||||||
Integration and transaction costs | 2.3 | 4.7 | 1.1 | 8.1 | ||||||||||||
Purchase accounting adjustments | — | — | 1.5 | 1.5 | ||||||||||||
Non-GAAP adjusted operating income (loss) | $ | 28.8 | $ | 70.6 | $ | (32.7 | ) | $ | 66.7 | |||||||
Non-GAAP adjusted operating margin % | 3.5 | % | 16.0 | % | (28.0 | )% | 4.8 | % | ||||||||
Depreciation | 7.0 | 8.4 | 3.8 | 19.2 | ||||||||||||
Non-GAAP adjusted EBITDA | $ | 35.8 | $ | 79.0 | $ | (29.0 | ) | $ | 85.9 | |||||||
Non-GAAP adjusted EBITDA margin % | 4.3 | % | 17.9 | % | (24.8 | )% | 6.2 | % | ||||||||
Fourth Quarter 2018 Non-GAAP Adjusted EBITDA Reconciliation by Segment (1) |
||||||||||||||||
CPE | N&C | Enterprise | Total | |||||||||||||
Operating income (loss) | $ | (1.5 | ) | $ | 97.6 | $ | (28.6 | ) | $ | 67.5 | ||||||
Amortization of purchased intangible assets | 47.7 | 24.7 | 17.7 | 90.1 | ||||||||||||
Restructuring costs, net | 0.6 | 4.0 | 0.3 | 4.9 | ||||||||||||
Equity-based compensation | 6.1 | 11.7 | 4.4 | 22.2 | ||||||||||||
Integration and transaction costs | 1.5 | 4.9 | 2.3 | 8.7 | ||||||||||||
Purchase accounting adjustments | — | — | 1.7 | 1.7 | ||||||||||||
Non-GAAP adjusted operating income (loss) | $ | 54.4 | $ | 142.9 | $ | (2.2 | ) | $ | 195.1 | |||||||
Non-GAAP adjusted operating margin % | 4.9 | % | 26.6 | % | (1.5 | )% | 10.9 | % | ||||||||
Depreciation | 7.5 | 9.1 | 1.6 | 18.2 | ||||||||||||
Non-GAAP adjusted EBITDA | $ | 61.9 | $ | 152.0 | $ | (0.6 | ) | $ | 213.3 | |||||||
Non-GAAP adjusted EBITDA margin % | 5.6 | % | 28.3 | % | (0.4 | )% | 11.9 | % | ||||||||
Third Quarter 2018 Non-GAAP Adjusted EBITDA Reconciliation by Segment (1) |
||||||||||||||||
CPE | N&C | Enterprise | Total | |||||||||||||
Operating income (loss) | $ | (26.3 | ) | $ | 91.3 | $ | (12.7 | ) | $ | 52.3 | ||||||
Amortization of purchased intangible assets | 47.9 | 24.7 | 15.7 | 88.3 | ||||||||||||
Restructuring costs, net | 3.0 | 1.4 | (0.1 | ) | 4.3 | |||||||||||
Equity-based compensation | 6.1 | 10.6 | 3.6 | 20.3 | ||||||||||||
Integration and transaction costs | — | — | 0.7 | 0.7 | ||||||||||||
Purchase accounting adjustments | — | — | 2.4 | 2.4 | ||||||||||||
Non-GAAP adjusted operating income | $ | 30.8 | $ | 128.0 | $ | 9.6 | $ | 168.4 | ||||||||
Non-GAAP adjusted operating margin % | 3.3 | % | 24.1 | % | 5.4 | % | 10.2 | % | ||||||||
Depreciation | 7.9 | 9.9 | 3.7 | 21.5 | ||||||||||||
Non-GAAP adjusted EBITDA | $ | 38.6 | $ | 137.9 | $ | 13.3 | $ | 189.8 | ||||||||
Non-GAAP adjusted EBITDA margin % | 4.1 | % | 25.9 | % | 7.5 | % | 11.5 | % |
ARRIS Reconciliation of GAAP to Non-GAAP Adjusted EBITDA by Segment (Continued) | ||||||||||||||||
(Unaudited -- In millions) | ||||||||||||||||
Second Quarter 2018 Non-GAAP Adjusted EBITDA Reconciliation by Segment (1) |
||||||||||||||||
CPE | N&C | Enterprise | Total | |||||||||||||
Operating income (loss) | $ | (19.4 | ) | $ | 75.6 | $ | (12.3 | ) | $ | 43.9 | ||||||
Amortization of purchased intangible assets | 51.4 | 24.7 | 14.3 | 90.4 | ||||||||||||
Restructuring costs, net | 14.6 | 6.6 | — | 21.2 | ||||||||||||
Equity-based compensation | 6.9 | 11.8 | 4.8 | 23.5 | ||||||||||||
Integration and transaction costs | — | — | 1.6 | 1.6 | ||||||||||||
Purchase accounting adjustments | — | — | 3.3 | 3.3 | ||||||||||||
Non-GAAP adjusted operating income | $ | 53.6 | $ | 118.8 | $ | 11.7 | $ | 184.1 | ||||||||
Non-GAAP adjusted operating margin % | 5.3 | % | 21.6 | % | 6.9 | % | 10.7 | % | ||||||||
Depreciation | 7.8 | 9.7 | 3.7 | 21.2 | ||||||||||||
Non-GAAP adjusted EBITDA | $ | 61.4 | $ | 128.5 | $ | 15.4 | $ | 205.3 | ||||||||
Non-GAAP adjusted EBITDA margin % | 6.1 | % | 23.4 | % | 9.1 | % | 11.9 | % | ||||||||
First Quarter 2018 Non-GAAP Adjusted EBITDA Reconciliation by Segment (1) |
||||||||||||||||
CPE | N&C | Enterprise | Total | |||||||||||||
Operating income (loss) | $ | (59.3 | ) | $ | 108.1 | $ | (36.3 | ) | $ | 12.5 | ||||||
Amortization of purchased intangible assets | 64.1 | 25.1 | 25.5 | 114.7 | ||||||||||||
Restructuring costs, net | 7.5 | 3.1 | 0.1 | 10.7 | ||||||||||||
Equity-based compensation | 6.1 | 10.5 | 2.6 | 19.2 | ||||||||||||
Asset impairments | — | 3.4 | — | 3.4 | ||||||||||||
Integration and transaction costs | — | — | 3.1 | 3.1 | ||||||||||||
Purchase accounting adjustments | — | — | 22.7 | 22.7 | ||||||||||||
Non-GAAP adjusted operating income | $ | 18.3 | $ | 150.2 | $ | 17.6 | $ | 186.1 | ||||||||
Non-GAAP adjusted operating margin % | 2.1 | % | 27.9 | % | 10.7 | % | 11.8 | % | ||||||||
Depreciation | 8.6 | 10.2 | 4.1 | 22.9 | ||||||||||||
Non-GAAP adjusted EBITDA | $ | 27.0 | $ | 160.4 | $ | 21.7 | $ | 209.1 | ||||||||
Non-GAAP adjusted EBITDA margin % | 3.1 | % | 29.8 | % | 13.2 | % | 13.3 | % | ||||||||
(1) ARRIS results reflect certain classification changes to align to CommScope policies. | ||||||||||||||||
Components may not sum to total due to rounding | ||||||||||||||||
See Description of Non-GAAP Financial Measures |
CommScope Holding Company, Inc. | ||
Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures | ||
(Unaudited -- In millions, except per share amounts) | ||
Outlook | ||
Three Months Ended | ||
June 30, |
||
Operating loss | $(128) - $(170) | |
Adjustments: | ||
Amortization of purchased intangible assets | $160 - $180 | |
Restructuring costs, integration and transaction costs and other (1) |
$150 - $175 | |
Purchase accounting | $125 - $150 | |
Equity-based compensation | $18 - $25 | |
Depreciation | $40 - $45 | |
Total adjustments to operating income | $493 - $575 | |
Non-GAAP adjusted EBITDA | $365 - $405 | |
Basic loss per share | $(1.21) - $(1.44) | |
Adjustments (2): | ||
Total adjustments to operating income | $1.52 - $1.80 | |
Debt-related costs and other special items (3) | $0.24 - $0.26 | |
Non-GAAP adjusted diluted earnings per share (4) | $0.54 - $0.62 | |
(1) Reflects projections for restructuring costs, integration and transaction costs and other special items. Actual adjustments may vary from projections. | ||
(2) The tax rates applied to projected adjustments reflect the tax expense or benefit based on the expected tax jurisdiction of the entity generating the projected adjustments. There are certain items for which we expect little or no tax effect. | ||
(3) Reflects projections for amortization of debt issuance costs, amortization of original issue discount and tax items. Actual adjustments may vary from projections. | ||
(4) Weighted average diluted shares calculated assuming the if-converted method is applied for our Series A Convertible Preferred Stock. | ||
Our actual results may be impacted by additional events for which information is not currently available, such as additional restructuring activities, asset impairments, debt extinguishments, additional transaction and integration costs, foreign exchange rate fluctuations and other gains or losses related to events that are not currently known or measurable. | ||
See Caution Regarding Forward-Looking Statements and Description of Non-GAAP Financial Measures. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20190509005287/en/
Source:
Investor Contact:
Kevin Powers, CommScope
+1
828-323-4970
Kevin.powers@commscope.com
News Media Contact:
Rick Aspan, CommScope
+1
708-236-6568
publicrelations@commscope.com