CommScope Reports Fourth Quarter and Full Year 2019 Results
The company reported fourth quarter net sales of
Summary of Consolidated Results |
|
Q4 |
|
|
Q4 |
|
|
% Change |
|
|
Full Year |
|
|
Full Year |
|
|
% Change |
|
||||||
|
|
2019 |
|
|
2018 |
|
|
YOY |
|
|
2019 |
|
|
2018 |
|
|
YOY |
|
||||||
|
|
(unaudited - in millions, except per share amounts) |
|
|||||||||||||||||||||
Net sales |
|
$ |
2,298.7 |
|
|
$ |
1,057.7 |
|
|
|
117.3 |
% |
|
$ |
8,345.1 |
|
|
$ |
4,568.5 |
|
|
|
82.7 |
% |
GAAP net income (loss) available to common stockholders |
|
|
(450.5 |
) |
|
|
(23.3 |
) |
|
NM |
|
|
|
(973.2 |
) |
|
|
140.2 |
|
|
NM |
|
||
GAAP net income (loss) per basic share |
|
|
(2.32 |
) |
|
|
(0.12 |
) |
|
NM |
|
|
|
(5.02 |
) |
|
|
0.73 |
|
|
NM |
|
||
Non-GAAP adjusted EBITDA (excluding special items) |
|
|
323.6 |
|
|
|
196.6 |
|
|
|
64.6 |
% |
|
|
1,297.5 |
|
|
|
913.6 |
|
|
|
42.0 |
% |
Non-GAAP adjusted net income (excluding special items) per diluted share |
|
|
0.46 |
|
|
|
0.51 |
|
|
|
(9.8 |
%) |
|
|
2.15 |
|
|
|
2.27 |
|
|
|
(5.2 |
%) |
GAAP cash flow from operations |
|
|
336.0 |
|
|
|
132.3 |
|
|
|
154.0 |
% |
|
|
596.4 |
|
|
|
494.1 |
|
|
|
20.7 |
% |
Non-GAAP adjusted free cash flow |
|
|
322.6 |
|
|
|
119.3 |
|
|
|
170.4 |
% |
|
|
792.9 |
|
|
|
460.3 |
|
|
|
72.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NM - Not Meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
“We are pleased to finish 2019 on a high note, as we delivered net sales at the midpoint of our guidance, adjusted EBTIDA at the high-end of our targeted range, and adjusted EPS well above our targeted range,” said President and Chief Executive Officer
Edwards continued, “Despite industry headwinds, our team remained focused on managing the elements we could control. Our strong operational discipline allowed us to generate significant cash flow, resulting in
“Looking forward, 2020 will be a year of continued and active cost structure management while strategically investing in our business to position
Fourth Quarter 2019 Overview
For comparisons described below as combined company, the fourth quarter of 2018 includes historical ARRIS results (with certain classification changes to align to CommScope’s presentation). Reconciliations of the combined company amounts and reported GAAP results to non-GAAP and adjusted segment results are included below.
Net sales in the fourth quarter of 2019 increased 117.3% year over year to
On a combined company basis, net sales decreased 19.2% year over year to
GAAP net loss available to common stockholders was
Non-GAAP adjusted EBITDA increased 64.6% to
In the fourth quarter, the company generated GAAP cash flow from operations of
The company ended the fourth quarter with
During the fourth quarter the company redeemed
Fourth Quarter Segment Overviews
For comparisons described below as combined company for the Customer Premises Equipment, Network and Cloud and Ruckus segments, the fourth quarter 2018 includes historical ARRIS results (with certain classification changes to align to CommScope’s presentation). Reconciliations of the combined company amounts and reported GAAP results to non-GAAP results are included below.
Connectivity Solutions
- Segment net sales of
$605.9 million decreased 9.1% primarily due to lower sales volumes to cable operators and carriers. Changes in foreign exchange rates negatively impacted segment net sales by less than 1%. Net sales declined in all geographic regions. - GAAP operating income of
$28.9 million decreased 24.9%. Segment adjusted EBITDA decreased 32.3% to$91.2 million , or 15.1% of segment net sales, compared to 20.2% of segment net sales in the year ago period. Both GAAP operating income and segment adjusted EBITDA decreased primarily due to lower sales volumes.
Mobility Solutions
- Segment net sales of
$365.6 million decreased 6.4% primarily due to a pause in spending related to the pending merger of two large telecommunications customers. Changes in foreign exchange rates negatively impacted segment net sales by less than 1%. Net sales declines in theAsia Pacific and CALA regions were partially offset by increases in the EMEA and theNorth America regions. - GAAP operating income of
$23.5 million increased 116.5% driven by lower impairments, restructuring charges, transaction and integration costs and intangible amortization expense, all of which are excluded from segment adjusted EBITDA. Segment adjusted EBITDA decreased 10.5% to$55.4 million , or 15.2% of segment net sales, a decrease of 70 basis points compared to the year ago period. Segment adjusted EBITDA decreased mainly due to pricing and lower sales volumes, partially offset by favorable mix and manufacturing cost reductions.
Customer Premises Equipment
- Segment net sales of
$823.6 million decreased 25.1% from the year ago period on a combined company basis primarily due to reduced cable operator spending. Net sales in the quarter included a$1.3 million reduction of revenue related to deferred revenue purchase accounting adjustments. The impact of changes in foreign exchange rates was not significant to segment net sales. Net sales declined in theNorth America , CALA and EMEA regions, but these declines were slightly offset by increased sales in theAsia Pacific region. - GAAP operating loss was
$(174.8) million . GAAP operating loss was negatively impacted by a goodwill impairment charge of$192.8 million , which is excluded from segment adjusted EBITDA. Segment adjusted EBITDA increased 47.9% to$71.9 million , or 8.7% of segment net sales, compared to 4.4% of segment net sales in the year ago period on a combined company basis. Segment adjusted EBITDA increased despite lower net sales due to the benefits of lower material costs and cost containment efforts.
Network and Cloud
- Segment net sales of
$366.1 million decreased 31.8% from the year ago period on a combined company basis primarily due to reduced cable operator spending. Net sales in the quarter included a$9.1 million reduction of revenue related to deferred revenue purchase accounting adjustments. The impact of changes in foreign exchange rates was not significant to segment net sales. Net sales declined in all geographic regions. - GAAP operating loss was
$(166.4) million . GAAP operating loss was negatively impacted by a goodwill impairment charge of$142.1 million , which is excluded from segment adjusted EBITDA. Segment adjusted EBITDA decreased 36.1% to$97.1 million , or 26.5% of segment net sales, compared to 28.3% of segment net sales in the year ago period on a combined company basis. Both GAAP operating loss and segment adjusted EBITDA were negatively impacted by lower sales, partially offset by cost synergies and favorable mix.
Ruckus
- Segment net sales of
$137.5 million decreased 9.1% from the year ago period on a combined company basis primarily impacted by a reduction in service provider spend. Net sales in the quarter included a$2.8 million reduction of revenue related to deferred revenue purchase accounting adjustments. The impact of changes in foreign exchange rates was not significant to segment net sales. Net sales declined in all geographic regions. - GAAP operating loss was
$(50.5) million . GAAP operating loss was negatively impacted by a goodwill impairment charge of$41.2 million , which is excluded from segment adjusted EBITDA. Segment adjusted EBITDA increased to$8.0 million , or 5.8% of segment net sales on a combined company basis. Segment adjusted EBITDA was favorably impacted by lower operating costs and favorable product mix despite lower sales.
Full Year 2019 Overview
For comparisons described below for the combined company, the full year 2019 includes historical ARRIS results for the period
Net sales in 2019 of
On a combined company basis, net sales decreased 13.8% year over year to
GAAP net loss available to common stockholders was
Non-GAAP adjusted EBITDA increased 42.0% to
In 2019, the company generated GAAP cash flow from operations of
Outlook
First Quarter 2020 Guidance:
- Revenue of
$1.9 billion –$2.1 billion - Net loss of
$(181) million –$(151) million - Non-GAAP adjusted EBITDA of
$180 million –$260 million - Non-GAAP adjusted effective tax rate of approximately 25% – 27%
- Loss per share of
$(0.89) –$(0.88) , based on 195 million weighted average basic shares - Non-GAAP adjusted earnings per diluted share of
$0.03 –$0.18 , based on 236 million weighted average diluted shares (assuming the if-converted method is applied for our Series A Convertible Preferred Stock)
“Due to the uncertainty regarding the impact of the Coronavirus, we are providing a wider than normal guidance range for the first quarter,” said
A reconciliation of GAAP to non-GAAP outlook is included below.
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; the use of open standards; the long-term impact of climate change; 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 press release, 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 |
|
|
Year Ended |
|
||||||||||
|
December 31, |
|
|
December 31, |
|
||||||||||
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net sales |
$ |
2,298.7 |
|
|
$ |
1,057.7 |
|
|
$ |
8,345.1 |
|
|
$ |
4,568.5 |
|
Cost of sales |
|
1,562.5 |
|
|
|
676.0 |
|
|
|
5,941.0 |
|
|
|
2,935.2 |
|
Gross profit |
|
736.2 |
|
|
|
381.7 |
|
|
|
2,404.1 |
|
|
|
1,633.3 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
305.1 |
|
|
|
184.7 |
|
|
|
1,277.1 |
|
|
|
674.0 |
|
Research and development |
|
179.1 |
|
|
|
43.3 |
|
|
|
578.5 |
|
|
|
185.7 |
|
Amortization of purchased intangible assets |
|
205.9 |
|
|
|
65.1 |
|
|
|
593.2 |
|
|
|
264.6 |
|
Restructuring costs, net |
|
9.3 |
|
|
|
24.3 |
|
|
|
87.7 |
|
|
|
44.0 |
|
Asset impairments |
|
376.1 |
|
|
|
15.0 |
|
|
|
376.1 |
|
|
|
15.0 |
|
Total operating expenses |
|
1,075.5 |
|
|
|
332.4 |
|
|
|
2,912.6 |
|
|
|
1,183.3 |
|
Operating income (loss) |
|
(339.3 |
) |
|
|
49.3 |
|
|
|
(508.5 |
) |
|
|
450.0 |
|
Other expense, net |
|
(2.9 |
) |
|
|
(39.6 |
) |
|
|
(6.4 |
) |
|
|
(44.3 |
) |
Interest expense |
|
(153.6 |
) |
|
|
(55.4 |
) |
|
|
(577.2 |
) |
|
|
(242.0 |
) |
Interest income |
|
2.2 |
|
|
|
1.6 |
|
|
|
18.1 |
|
|
|
7.0 |
|
Income (loss) before income taxes |
|
(493.6 |
) |
|
|
(44.1 |
) |
|
|
(1,074.0 |
) |
|
|
170.7 |
|
Income tax (expense) benefit |
|
56.9 |
|
|
|
20.9 |
|
|
|
144.5 |
|
|
|
(30.5 |
) |
Net income (loss) |
|
(436.7 |
) |
|
|
(23.2 |
) |
|
|
(929.5 |
) |
|
|
140.2 |
|
Series A convertible preferred stock dividend |
|
(13.8 |
) |
|
|
— |
|
|
|
(40.7 |
) |
|
|
— |
|
Deemed dividend on Series A convertible preferred stock |
|
— |
|
|
|
— |
|
|
|
(3.0 |
) |
|
|
— |
|
Net income (loss) attributable to common stockholders |
$ |
(450.5 |
) |
|
$ |
(23.2 |
) |
|
$ |
(973.2 |
) |
|
$ |
140.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
(2.32 |
) |
|
$ |
(0.12 |
) |
|
$ |
(5.02 |
) |
|
$ |
0.73 |
|
Diluted (a) |
$ |
(2.32 |
) |
|
$ |
(0.12 |
) |
|
$ |
(5.02 |
) |
|
$ |
0.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
194.4 |
|
|
|
192.5 |
|
|
|
193.7 |
|
|
|
192.0 |
|
Diluted (a) |
|
194.4 |
|
|
|
192.5 |
|
|
|
193.7 |
|
|
|
195.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Calculation of diluted earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) (basic and diluted) |
$ |
(450.5 |
) |
|
$ |
(23.2 |
) |
|
$ |
(973.2 |
) |
|
$ |
140.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares (basic) |
|
194.4 |
|
|
|
192.5 |
|
|
|
193.7 |
|
|
|
192.0 |
|
Dilutive effect of stock awards |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3.3 |
|
Denominator (diluted) |
|
194.4 |
|
|
|
192.5 |
|
|
|
193.7 |
|
|
|
195.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements included in our Form 10-K. |
|
CommScope Holding Company, Inc. |
|
|||||||
Consolidated Balance Sheets |
|
|||||||
(Unaudited -- In millions, except share amounts) |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|||||
|
|
2019 |
|
|
2018 |
|
||
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
598.2 |
|
|
$ |
458.2 |
|
Accounts receivable, less allowance for doubtful accounts of $35.4 and $17.4, respectively |
|
|
1,698.8 |
|
|
|
810.4 |
|
Inventories, net |
|
|
975.9 |
|
|
|
473.3 |
|
Prepaid expenses and other current assets |
|
|
238.9 |
|
|
|
135.9 |
|
Total current assets |
|
|
3,511.8 |
|
|
|
1,877.8 |
|
Property, plant and equipment, net of accumulated depreciation of $553.8 and $437.7, respectively |
|
|
723.8 |
|
|
|
450.9 |
|
Goodwill |
|
|
5,471.7 |
|
|
|
2,852.3 |
|
Other intangible assets, net |
|
|
4,263.6 |
|
|
|
1,352.0 |
|
Other noncurrent assets |
|
|
460.7 |
|
|
|
97.5 |
|
Total assets |
|
$ |
14,431.6 |
|
|
$ |
6,630.5 |
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,148.0 |
|
|
$ |
399.2 |
|
Accrued and other liabilities |
|
|
862.0 |
|
|
|
291.4 |
|
Current portion of long-term debt |
|
|
32.0 |
|
|
|
— |
|
Total current liabilities |
|
|
2,042.0 |
|
|
|
690.6 |
|
Long-term debt |
|
|
9,800.4 |
|
|
|
3,985.9 |
|
Deferred income taxes |
|
|
215.1 |
|
|
|
83.3 |
|
Other noncurrent liabilities |
|
|
537.8 |
|
|
|
113.9 |
|
Total liabilities |
|
|
12,595.3 |
|
|
|
4,873.7 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Series A convertible preferred stock, $0.01 par value |
|
|
1,000.0 |
|
|
|
— |
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value: Authorized shares: 200,000,000; |
|
|
|
|
|
|
|
|
Issued and outstanding shares: 1,000,000 Series A convertible preferred stock |
|
|
— |
|
|
|
— |
|
Common stock, $0.01 par value: Authorized shares: 1,300,000,000; |
|
|
|
|
|
|
|
|
Issued and outstanding shares: 194,563,530 and 192,376,255, |
|
|
|
|
|
|
|
|
respectively |
|
|
2.0 |
|
|
|
2.0 |
|
Additional paid-in capital |
|
|
2,445.1 |
|
|
|
2,385.1 |
|
Retained earnings (accumulated deficit) |
|
|
(1,179.3 |
) |
|
|
(249.8 |
) |
Accumulated other comprehensive loss |
|
|
(197.0 |
) |
|
|
(159.2 |
) |
Treasury stock, at cost: 7,411,382 shares and 6,744,082 shares, |
|
|
|
|
|
|
|
|
respectively |
|
|
(234.5 |
) |
|
|
(221.3 |
) |
Total stockholders' equity |
|
|
836.3 |
|
|
|
1,756.8 |
|
Total liabilities and stockholders' equity |
|
$ |
14,431.6 |
|
|
$ |
6,630.5 |
|
See notes to consolidated financial statements included in our Form 10-K.
CommScope Holding Company, Inc. |
|
|||||||||||||||
Consolidated Statements of Cash Flows |
|
|||||||||||||||
(Unaudited -- In millions) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Operating Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(436.7 |
) |
|
$ |
(23.2 |
) |
|
$ |
(929.5 |
) |
|
$ |
140.2 |
|
Adjustments to reconcile net income (loss) to net cash generated by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
256.5 |
|
|
|
84.8 |
|
|
|
770.9 |
|
|
|
357.5 |
|
Equity-based compensation |
|
|
32.1 |
|
|
|
11.2 |
|
|
|
90.8 |
|
|
|
44.9 |
|
Deferred income taxes |
|
|
(88.4 |
) |
|
|
(16.6 |
) |
|
|
(260.8 |
) |
|
|
(49.2 |
) |
Asset impairments |
|
|
376.1 |
|
|
|
15.0 |
|
|
|
376.1 |
|
|
|
15.0 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
93.5 |
|
|
|
88.6 |
|
|
|
258.8 |
|
|
|
65.1 |
|
Inventories |
|
|
132.8 |
|
|
|
17.3 |
|
|
|
489.1 |
|
|
|
(48.5 |
) |
Prepaid expenses and other current assets |
|
|
6.1 |
|
|
|
(15.4 |
) |
|
|
19.5 |
|
|
|
1.0 |
|
Accounts payable and other accrued liabilities |
|
|
(46.5 |
) |
|
|
(66.7 |
) |
|
|
(274.0 |
) |
|
|
(0.8 |
) |
Other noncurrent liabilities |
|
|
7.6 |
|
|
|
(1.0 |
) |
|
|
7.2 |
|
|
|
(54.6 |
) |
Other noncurrent assets |
|
|
(4.4 |
) |
|
|
12.2 |
|
|
|
46.0 |
|
|
|
(8.0 |
) |
Other |
|
|
7.3 |
|
|
|
26.1 |
|
|
|
2.3 |
|
|
|
31.6 |
|
Net cash generated by operating activities |
|
|
336.0 |
|
|
|
132.3 |
|
|
|
596.4 |
|
|
|
494.1 |
|
Investing Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment |
|
|
(31.8 |
) |
|
|
(26.9 |
) |
|
|
(104.1 |
) |
|
|
(82.3 |
) |
Proceeds from sale of property, plant and equipment |
|
|
0.4 |
|
|
|
0.2 |
|
|
|
1.6 |
|
|
|
12.9 |
|
Cash paid for current year acquisitions, net of cash acquired |
|
|
— |
|
|
|
— |
|
|
|
(5,053.4 |
) |
|
|
— |
|
Cash paid for prior year acquisition |
|
|
— |
|
|
|
— |
|
|
|
(11.0 |
) |
|
|
— |
|
Proceeds from sale of long-term investments |
|
|
— |
|
|
|
— |
|
|
|
9.3 |
|
|
|
— |
|
Proceeds upon settlement of net investment hedge |
|
|
1.6 |
|
|
|
3.8 |
|
|
|
2.7 |
|
|
|
5.1 |
|
Net cash used in investing activities |
|
|
(29.8 |
) |
|
|
(22.9 |
) |
|
|
(5,154.9 |
) |
|
|
(64.3 |
) |
Financing Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt repaid |
|
|
(308.0 |
) |
|
|
— |
|
|
|
(3,061.3 |
) |
|
|
(550.0 |
) |
Long-term debt proceeds |
|
|
— |
|
|
|
— |
|
|
|
6,933.0 |
|
|
|
150.0 |
|
Debt issuance and modification costs |
|
|
— |
|
|
|
— |
|
|
|
(120.8 |
) |
|
|
— |
|
Series A convertible preferred stock proceeds |
|
|
— |
|
|
|
— |
|
|
|
1,000.0 |
|
|
|
— |
|
Dividends paid on Series A convertible preferred stock |
|
|
(13.8 |
) |
|
|
— |
|
|
|
(40.7 |
) |
|
|
— |
|
Deemed dividend paid on Series A convertible preferred stock |
|
|
— |
|
|
|
— |
|
|
|
(3.0 |
) |
|
|
— |
|
Proceeds from the issuance of common shares under equity-based compensation plans |
|
|
1.5 |
|
|
|
1.1 |
|
|
|
4.6 |
|
|
|
6.1 |
|
Tax withholding payments for vested equity-based compensation awards |
|
|
(0.9 |
) |
|
|
(0.1 |
) |
|
|
(13.2 |
) |
|
|
(15.7 |
) |
Net cash generated by (used in) financing activities |
|
|
(321.2 |
) |
|
|
1.0 |
|
|
|
4,698.6 |
|
|
|
(409.6 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
4.1 |
|
|
|
(4.6 |
) |
|
|
(0.1 |
) |
|
|
(16.0 |
) |
Change in cash and cash equivalents |
|
|
(10.9 |
) |
|
|
105.8 |
|
|
|
140.0 |
|
|
|
4.2 |
|
Cash and cash equivalents at beginning of period |
|
|
609.1 |
|
|
|
352.4 |
|
|
|
458.2 |
|
|
|
454.0 |
|
Cash and cash equivalents at end of period |
|
$ |
598.2 |
|
|
$ |
458.2 |
|
|
$ |
598.2 |
|
|
$ |
458.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to consolidated financial statements included in our Form 10-K. |
|
CommScope Holding Company, Inc. |
|
|||||||||||||||
Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures |
|
|||||||||||||||
(Unaudited -- In millions, except per share amounts) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net income (loss), as reported |
|
$ |
(436.7 |
) |
|
$ |
(23.2 |
) |
|
$ |
(929.5 |
) |
|
$ |
140.2 |
|
Income tax expense (benefit), as reported |
|
|
(56.9 |
) |
|
|
(20.9 |
) |
|
|
(144.5 |
) |
|
|
30.5 |
|
Interest income, as reported |
|
|
(2.2 |
) |
|
|
(1.7 |
) |
|
|
(18.1 |
) |
|
|
(7.0 |
) |
Interest expense, as reported |
|
|
153.6 |
|
|
|
55.4 |
|
|
|
577.2 |
|
|
|
242.0 |
|
Other expense, net, as reported |
|
|
2.9 |
|
|
|
39.8 |
|
|
|
6.4 |
|
|
|
44.3 |
|
Operating income (loss), as reported |
|
$ |
(339.3 |
) |
|
$ |
49.4 |
|
|
$ |
(508.5 |
) |
|
$ |
450.0 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of purchased intangible assets |
|
|
205.9 |
|
|
|
65.2 |
|
|
|
593.2 |
|
|
|
264.6 |
|
Restructuring costs, net |
|
|
9.3 |
|
|
|
24.2 |
|
|
|
87.7 |
|
|
|
44.0 |
|
Equity-based compensation |
|
|
32.1 |
|
|
|
11.2 |
|
|
|
90.8 |
|
|
|
44.9 |
|
Asset impairments |
|
|
376.1 |
|
|
|
15.0 |
|
|
|
376.1 |
|
|
|
15.0 |
|
Transaction and integration costs |
|
|
5.3 |
|
|
|
14.2 |
|
|
|
195.3 |
|
|
|
19.5 |
|
Purchase accounting adjustments |
|
|
(8.6 |
) |
|
|
— |
|
|
|
264.2 |
|
|
|
— |
|
Patent litigation settlement |
|
|
— |
|
|
|
— |
|
|
|
55.0 |
|
|
|
— |
|
Depreciation |
|
|
42.7 |
|
|
|
17.4 |
|
|
|
143.7 |
|
|
|
75.6 |
|
Total adjustments to operating income (loss) |
|
|
662.8 |
|
|
|
147.2 |
|
|
|
1,806.0 |
|
|
|
463.6 |
|
Non-GAAP adjusted EBITDA |
|
$ |
323.6 |
|
|
$ |
196.6 |
|
|
$ |
1,297.5 |
|
|
$ |
913.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes, as reported |
|
$ |
(493.6 |
) |
|
$ |
(44.2 |
) |
|
$ |
(1,074.0 |
) |
|
$ |
170.7 |
|
Income tax (expense) benefit, as reported |
|
|
56.9 |
|
|
|
20.9 |
|
|
|
144.5 |
|
|
|
(30.5 |
) |
Net income (loss), as reported |
|
$ |
(436.7 |
) |
|
$ |
(23.3 |
) |
|
$ |
(929.5 |
) |
|
$ |
140.2 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total pretax adjustments to adjusted EBITDA |
|
|
620.2 |
|
|
|
129.9 |
|
|
|
1,662.4 |
|
|
|
388.0 |
|
Pretax amortization of debt issuance costs & OID (1) |
|
|
7.9 |
|
|
|
2.3 |
|
|
|
33.4 |
|
|
|
17.3 |
|
Pretax acquisition related interest (1) |
|
|
— |
|
|
|
— |
|
|
|
30.2 |
|
|
|
— |
|
Pretax pension and postretirement benefit plan terminations (2) |
|
|
— |
|
|
|
25.0 |
|
|
|
— |
|
|
|
25.0 |
|
Pretax foreign currency loss on entity liquidation (2) |
|
|
— |
|
|
|
14.0 |
|
|
|
— |
|
|
|
14.0 |
|
Tax effects of adjustments and other tax items (3) |
|
|
(84.8 |
) |
|
|
(48.1 |
) |
|
|
(317.1 |
) |
|
|
(142.0 |
) |
Non-GAAP adjusted net income |
|
$ |
106.6 |
|
|
$ |
99.8 |
|
|
$ |
479.4 |
|
|
$ |
442.5 |
|
GAAP EPS, as reported (4) |
|
$ |
(2.32 |
) |
|
$ |
(0.12 |
) |
|
$ |
(5.02 |
) |
|
$ |
0.72 |
|
Non-GAAP adjusted diluted EPS |
|
$ |
0.46 |
|
|
$ |
0.51 |
|
|
$ |
2.15 |
|
|
$ |
2.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Included in interest expense. |
|
|||||||||||||||
(2) Included in other expense, net. |
|
|||||||||||||||
(3) 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. |
|
|||||||||||||||
(4) For the three and twelve months ended December 31, 2019, GAAP EPS was calculated using Net income (loss) attributable to common stockholders in the numerator because of the net loss position. |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
Q4 2019 |
|
|
Q4 2018 |
|
|
YOY |
|
|
|||
United States |
|
$ |
1,350.8 |
|
|
$ |
564.1 |
|
|
|
139.5 |
|
% |
Europe, Middle East and Africa |
|
|
419.3 |
|
|
|
224.3 |
|
|
|
86.9 |
|
|
Asia Pacific |
|
|
253.8 |
|
|
|
184.5 |
|
|
|
37.6 |
|
|
Caribbean and Latin America |
|
|
174.2 |
|
|
|
65.8 |
|
|
|
164.7 |
|
|
Canada |
|
|
100.6 |
|
|
|
19.0 |
|
|
|
429.5 |
|
|
Total Net Sales |
|
$ |
2,298.7 |
|
|
$ |
1,057.7 |
|
|
|
117.3 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales by Region |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full Year |
|
|
Full Year |
|
|
% Change |
|
|
|||
|
|
2019 |
|
|
2018 |
|
|
YOY |
|
|
|||
United States |
|
$ |
4,923.3 |
|
|
$ |
2,539.2 |
|
|
|
93.9 |
|
% |
Europe, Middle East and Africa |
|
|
1,543.6 |
|
|
|
963.0 |
|
|
|
60.3 |
|
|
Asia Pacific |
|
|
919.7 |
|
|
|
735.6 |
|
|
|
25.0 |
|
|
Caribbean and Latin America |
|
|
650.7 |
|
|
|
242.9 |
|
|
|
167.9 |
|
|
Canada |
|
|
307.8 |
|
|
|
87.8 |
|
|
|
250.6 |
|
|
Total Net Sales |
|
$ |
8,345.1 |
|
|
$ |
4,568.5 |
|
|
|
82.7 |
|
% |
CommScope Holding Company, Inc. |
||||||||||||
Segment Information |
||||||||||||
(Unaudited -- In millions) |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales by Segment |
||||||||||||
|
|
|
|
|
Combined |
|
|
|
|
|
|
|
|
|
|
|
|
Company (1) |
|
|
% Change |
||||
|
Q4 2019 |
|
|
Q4 2018 |
|
|
YOY |
|||||
Connectivity |
$ |
605.9 |
|
|
$ |
666.9 |
|
|
|
(9.1 |
) |
% |
Mobility |
|
365.6 |
|
|
|
390.8 |
|
|
|
(6.4 |
) |
% |
CPE |
|
823.6 |
|
|
|
1,099.0 |
|
|
|
(25.1 |
) |
% |
N&C |
|
366.1 |
|
|
|
536.8 |
|
|
|
(31.8 |
) |
% |
Ruckus |
|
137.5 |
|
|
|
151.3 |
|
|
|
(9.1 |
) |
% |
Total Net Sales |
$ |
2,298.7 |
|
|
$ |
2,844.8 |
|
|
|
(19.2 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Adjusted EBITDA |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined |
|
|
|
|
|
|
|
|
|
|
|
|
Company (1) |
|
|
% Change |
||||
|
Q4 2019 |
|
|
Q4 2018 |
|
|
YOY |
|||||
Connectivity |
$ |
91.2 |
|
|
$ |
134.7 |
|
|
|
(32.3 |
) |
% |
Mobility |
|
55.4 |
|
|
|
61.9 |
|
|
|
(10.5 |
) |
% |
CPE (2) |
|
71.9 |
|
|
|
48.6 |
|
|
|
47.9 |
|
% |
N&C |
|
97.1 |
|
|
|
152.0 |
|
|
|
(36.1 |
) |
% |
Ruckus |
|
8.0 |
|
|
|
(0.6 |
) |
|
NM |
|
|
|
Total segment adjusted EBITDA |
$ |
323.6 |
|
|
$ |
396.6 |
|
|
|
(18.4 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Periods prior to the acquisition date, April 4, 2019, are presented for the combined company to include previously reported CommScope results plus previously disclosed historical results of the ARRIS segments. |
||||||||||||
(2) Q4 2018 includes a $13.3 million adjustment to exclude the impact of a gain on the sale of the ARRIS manufacturing facility and fixed assets in Taiwan. This amount was not included as an adjustment in the previously disclosed results of the ARRIS segments. See the reconciliation of GAAP to segment adjusted EBITDA schedule below. |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
NM - Not meaningful |
||||||||||||
Components may not sum to total due to rounding |
||||||||||||
See Description of Non-GAAP Financial Measures |
||||||||||||
|
CommScope Holding Company, Inc. |
||||||||||||||||||||
Segment Information |
||||||||||||||||||||
(Unaudited -- In millions) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales by Segment |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As |
|
|
2019 |
|
|
Combined |
|
|
Combined |
|
|
|
|
|
|
||||
|
Reported |
|
|
ARRIS Pre- |
|
|
Company (1) |
|
|
Company (1) |
|
|
% Change |
|||||||
|
2019 |
|
|
acquisition (1) |
|
|
2019 |
|
|
2018 |
|
|
YOY |
|||||||
Connectivity |
$ |
2,557.4 |
|
|
$ |
— |
|
|
$ |
2,557.4 |
|
|
$ |
2,812.7 |
|
|
|
(9.1 |
) |
% |
Mobility |
|
1,754.2 |
|
|
|
— |
|
|
|
1,754.2 |
|
|
|
1,755.8 |
|
|
|
(0.1 |
) |
% |
CPE |
|
2,539.0 |
|
|
|
847.6 |
|
|
|
3,386.6 |
|
|
|
3,923.8 |
|
|
|
(13.7 |
) |
% |
N&C |
|
1,073.6 |
|
|
|
444.0 |
|
|
|
1,517.6 |
|
|
|
2,156.6 |
|
|
|
(29.6 |
) |
% |
Ruckus |
|
420.9 |
|
|
|
118.3 |
|
|
|
539.2 |
|
|
|
662.2 |
|
|
|
(18.6 |
) |
% |
Total Net Sales |
$ |
8,345.1 |
|
|
$ |
1,409.9 |
|
|
$ |
9,755.0 |
|
|
$ |
11,311.1 |
|
|
|
(13.8 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Adjusted EBITDA |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As |
|
|
2019 |
|
|
Combined |
|
|
Combined |
|
|
|
|
|
|
||||
|
Reported |
|
|
ARRIS Pre- |
|
|
Company (1) |
|
|
Company (1) |
|
|
% Change |
|||||||
|
2019 |
|
|
acquisition (1) |
|
|
2019 |
|
|
2018 |
|
|
YOY |
|||||||
Connectivity |
$ |
462.1 |
|
|
$ |
— |
|
|
$ |
462.1 |
|
|
$ |
575.2 |
|
|
|
(19.7 |
) |
% |
Mobility |
|
380.1 |
|
|
|
— |
|
|
|
380.1 |
|
|
|
338.4 |
|
|
|
12.3 |
|
% |
CPE (2) |
|
193.7 |
|
|
|
34.0 |
|
|
|
227.7 |
|
|
|
175.6 |
|
|
|
29.7 |
|
% |
N&C |
|
237.0 |
|
|
|
69.0 |
|
|
|
306.0 |
|
|
|
578.8 |
|
|
|
(47.1 |
) |
% |
Ruckus |
|
24.6 |
|
|
|
(32.3 |
) |
|
|
(7.7 |
) |
|
|
49.8 |
|
|
|
(115.5 |
) |
% |
Total segment adjusted EBITDA |
$ |
1,297.5 |
|
|
$ |
70.7 |
|
|
$ |
1,368.2 |
|
|
$ |
1,717.8 |
|
|
|
(20.4 |
) |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Periods prior to the acquisition date, April 4, 2019, are presented for the combined company to include previously reported CommScope results plus previously disclosed historical results of the ARRIS segments. |
||||||||||||||||||||
(2) 2018 includes an adjustment to exclude the $13.3 million impact of a gain on the sale of the ARRIS manufacturing facility and fixed assets in Taiwan. This amount was not included as an adjustment in the previously disclosed results of the ARRIS segments. See the reconciliation of GAAP to segment adjusted EBITDA schedule below. |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components may not sum to total due to rounding |
||||||||||||||||||||
See Description of Non-GAAP Financial Measures |
||||||||||||||||||||
|
CommScope Holding Company, Inc. |
|
||||||||||||||||||||||
Reconciliation of GAAP to Segment Adjusted EBITDA |
|
||||||||||||||||||||||
(Unaudited -- In millions) |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2019 Segment Adjusted EBITDA Reconciliation |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Combined Company(1) |
|
|
Combined Company(1) |
|
|
Combined Company(1) |
|
|
Combined Company(1) |
|
||||
|
Connectivity |
|
|
Mobility |
|
|
CPE |
|
|
N&C |
|
|
Ruckus |
|
|
Total |
|
||||||
Operating income (loss), as reported |
$ |
174.4 |
|
|
$ |
180.7 |
|
|
$ |
(223.5 |
) |
|
$ |
(420.5 |
) |
|
$ |
(284.6 |
) |
|
$ |
(573.5 |
) |
Amortization of purchased intangible assets |
|
161.4 |
|
|
|
71.1 |
|
|
|
149.1 |
|
|
|
236.1 |
|
|
|
60.2 |
|
|
|
677.9 |
|
Restructuring costs, net |
|
12.4 |
|
|
|
11.2 |
|
|
|
23.7 |
|
|
|
32.2 |
|
|
|
8.7 |
|
|
|
88.2 |
|
Equity-based compensation |
|
24.6 |
|
|
|
16.9 |
|
|
|
20.4 |
|
|
|
36.2 |
|
|
|
13.9 |
|
|
|
112.0 |
|
Asset impairments |
|
— |
|
|
|
— |
|
|
|
192.8 |
|
|
|
142.1 |
|
|
|
41.2 |
|
|
|
376.1 |
|
Transaction and integration costs |
|
39.4 |
|
|
|
23.0 |
|
|
|
— |
|
|
|
104.8 |
|
|
|
36.3 |
|
|
|
203.5 |
|
Purchase accounting adjustments |
|
— |
|
|
|
— |
|
|
|
27.8 |
|
|
|
135.8 |
|
|
|
102.1 |
|
|
|
265.7 |
|
Patent litigation settlement |
|
— |
|
|
|
55.0 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
55.0 |
|
Depreciation |
|
49.9 |
|
|
|
22.2 |
|
|
|
37.4 |
|
|
|
39.3 |
|
|
|
14.5 |
|
|
|
163.3 |
|
Segment adjusted EBITDA |
$ |
462.1 |
|
|
$ |
380.1 |
|
|
$ |
227.7 |
|
|
$ |
306.0 |
|
|
$ |
(7.7 |
) |
|
$ |
1,368.2 |
|
Segment adjusted EBITDA % of sales |
|
18.1 |
% |
|
|
21.7 |
% |
|
|
6.7 |
% |
|
|
20.2 |
% |
|
|
-1.4 |
% |
|
|
14.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2018 Segment Adjusted EBITDA Reconciliation |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Combined Company(1) |
|
|
Combined Company(1) |
|
|
Combined Company(1) |
|
|
Combined Company(1) |
|
||||
|
Connectivity |
|
|
Mobility |
|
|
CPE |
|
|
N&C |
|
|
Ruckus |
|
|
Total |
|
||||||
Operating income (loss), as reported |
$ |
271.9 |
|
|
$ |
178.1 |
|
|
$ |
(106.5 |
) |
|
$ |
372.6 |
|
|
$ |
(89.9 |
) |
|
$ |
626.2 |
|
Amortization of purchased intangible assets |
|
178.6 |
|
|
|
86.0 |
|
|
|
211.1 |
|
|
|
99.2 |
|
|
|
73.2 |
|
|
|
648.1 |
|
Restructuring costs, net |
|
24.2 |
|
|
|
19.8 |
|
|
|
25.7 |
|
|
|
15.1 |
|
|
|
0.3 |
|
|
|
85.1 |
|
Equity-based compensation |
|
27.3 |
|
|
|
17.6 |
|
|
|
25.2 |
|
|
|
44.6 |
|
|
|
15.4 |
|
|
|
130.1 |
|
Asset impairments |
|
7.5 |
|
|
|
7.5 |
|
|
|
— |
|
|
|
3.4 |
|
|
|
— |
|
|
|
18.4 |
|
Transaction and integration costs |
|
12.3 |
|
|
|
7.3 |
|
|
|
1.5 |
|
|
|
4.9 |
|
|
|
7.7 |
|
|
|
33.7 |
|
Purchase accounting adjustments |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
30.1 |
|
|
|
30.1 |
|
Gain on sale of PP&E (2) |
|
— |
|
|
|
— |
|
|
|
(13.3 |
) |
|
|
— |
|
|
|
— |
|
|
|
(13.3 |
) |
Depreciation |
|
53.4 |
|
|
|
22.2 |
|
|
|
31.8 |
|
|
|
38.9 |
|
|
|
13.1 |
|
|
|
159.4 |
|
Segment adjusted EBITDA |
$ |
575.2 |
|
|
$ |
338.4 |
|
|
$ |
175.6 |
|
|
$ |
578.8 |
|
|
$ |
49.8 |
|
|
$ |
1,717.8 |
|
Segment adjusted EBITDA % of sales |
|
20.5 |
% |
|
|
19.3 |
% |
|
|
4.5 |
% |
|
|
26.8 |
% |
|
|
7.5 |
% |
|
|
15.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Periods prior to the acquisition date, April 4, 2019, are presented for the combined company to include previously reported CommScope results plus previously disclosed historical results of the ARRIS segments. |
|
||||||||||||||||||||||
(2) Reflects an adjustment to exclude the impact of a gain on the sale of the ARRIS manufacturing facility and fixed assets in Taiwan. This amount was not included as an adjustment in the previously disclosed results of the ARRIS segments. |
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components may not sum to total due to rounding |
|
||||||||||||||||||||||
See Description of Non-GAAP Financial Measures |
|
CommScope Holding Company, Inc. |
|
|||||||||||||||||||||||
Reconciliation of GAAP to Segment Adjusted EBITDA |
|
|||||||||||||||||||||||
(Unaudited -- In millions) |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter 2019 Segment Adjusted EBITDA Reconciliation |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Connectivity |
|
|
Mobility |
|
|
CPE |
|
|
N&C |
|
|
Ruckus |
|
|
Total |
|
||||||
Operating income (loss), as reported |
|
$ |
28.9 |
|
|
$ |
23.5 |
|
|
$ |
(174.8 |
) |
|
$ |
(166.4 |
) |
|
$ |
(50.5 |
) |
|
$ |
(339.2 |
) |
Amortization of purchased intangible assets |
|
|
40.1 |
|
|
|
17.4 |
|
|
|
36.5 |
|
|
|
98.2 |
|
|
|
13.7 |
|
|
|
205.9 |
|
Restructuring costs, net |
|
|
(1.4 |
) |
|
|
2.3 |
|
|
|
1.3 |
|
|
|
5.1 |
|
|
|
2.0 |
|
|
|
9.4 |
|
Equity-based compensation |
|
|
7.1 |
|
|
|
4.9 |
|
|
|
5.6 |
|
|
|
10.0 |
|
|
|
4.4 |
|
|
|
32.0 |
|
Asset impairments |
|
|
— |
|
|
|
— |
|
|
|
192.8 |
|
|
|
142.1 |
|
|
|
41.2 |
|
|
|
376.1 |
|
Transaction and integration costs |
|
|
3.7 |
|
|
|
1.7 |
|
|
|
— |
|
|
|
0.1 |
|
|
|
— |
|
|
|
5.3 |
|
Purchase accounting adjustments |
|
|
— |
|
|
|
— |
|
|
|
0.5 |
|
|
|
(1.9 |
) |
|
|
(7.2 |
) |
|
|
(8.6 |
) |
Depreciation |
|
|
12.9 |
|
|
|
5.5 |
|
|
|
10.1 |
|
|
|
9.9 |
|
|
|
4.3 |
|
|
|
42.7 |
|
Segment adjusted EBITDA |
|
$ |
91.2 |
|
|
$ |
55.4 |
|
|
$ |
71.9 |
|
|
$ |
97.1 |
|
|
$ |
8.0 |
|
|
$ |
323.6 |
|
Segment adjusted EBITDA % of sales |
|
|
15.1 |
% |
|
|
15.2 |
% |
|
|
8.7 |
% |
|
|
26.5 |
% |
|
|
5.8 |
% |
|
|
14.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter 2018 Segment Adjusted EBITDA Reconciliation |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined Company(1) |
|
|
Combined Company(1) |
|
|
Combined Company(1) |
|
|
Combined Company(1) |
|
||||
|
|
Connectivity |
|
|
Mobility |
|
|
CPE |
|
|
N&C |
|
|
Ruckus |
|
|
Total |
|
||||||
Operating income (loss), as reported |
|
$ |
38.5 |
|
|
$ |
10.9 |
|
|
$ |
(1.5 |
) |
|
$ |
97.6 |
|
|
$ |
(28.6 |
) |
|
$ |
116.9 |
|
Amortization of purchased intangible assets |
|
|
43.7 |
|
|
|
21.4 |
|
|
|
47.7 |
|
|
|
24.7 |
|
|
|
17.7 |
|
|
|
155.2 |
|
Restructuring costs, net |
|
|
17.6 |
|
|
|
6.7 |
|
|
|
0.6 |
|
|
|
4.0 |
|
|
|
0.3 |
|
|
|
29.2 |
|
Equity-based compensation |
|
|
6.8 |
|
|
|
4.4 |
|
|
|
6.1 |
|
|
|
11.7 |
|
|
|
4.4 |
|
|
|
33.4 |
|
Asset impairments |
|
|
7.5 |
|
|
|
7.5 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
15.0 |
|
Transaction and integration costs |
|
|
8.7 |
|
|
|
5.6 |
|
|
|
1.5 |
|
|
|
4.9 |
|
|
|
2.3 |
|
|
|
23.0 |
|
Purchase accounting adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.7 |
|
|
|
1.7 |
|
Gain on sale of PP&E (2) |
|
|
— |
|
|
|
— |
|
|
|
(13.3 |
) |
|
|
— |
|
|
|
— |
|
|
|
(13.3 |
) |
Depreciation |
|
|
11.9 |
|
|
|
5.5 |
|
|
|
7.5 |
|
|
|
9.1 |
|
|
|
1.6 |
|
|
|
35.6 |
|
Segment adjusted EBITDA |
|
$ |
134.7 |
|
|
$ |
61.9 |
|
|
$ |
48.6 |
|
|
$ |
152.0 |
|
|
$ |
(0.6 |
) |
|
$ |
396.6 |
|
Segment adjusted EBITDA % of sales |
|
|
20.2 |
% |
|
|
15.9 |
% |
|
|
4.4 |
% |
|
|
28.3 |
% |
|
|
(0.4 |
)% |
|
|
13.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Periods prior to the acquisition date, April 4, 2019, are presented for the combined company to include previously reported CommScope results plus previously disclosed historical results of the ARRIS segments. |
|
|||||||||||||||||||||||
(2) Reflects an adjustment to exclude the impact of a gain on the sale of the ARRIS manufacturing facility and fixed assets in Taiwan. This amount was not included as an adjustment in the previously disclosed results of the ARRIS segments. |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2019 |
|
|
Q4 2018 |
|
|
Full Year 2019 |
|
|
Full Year 2018 |
|
||||
Cash flow from operations |
|
$ |
336.0 |
|
|
$ |
132.3 |
|
|
$ |
596.4 |
|
|
$ |
494.1 |
|
Capital expenditures |
|
|
(31.8 |
) |
|
|
(26.9 |
) |
|
|
(104.1 |
) |
|
|
(82.3 |
) |
Free cash flow |
|
|
304.2 |
|
|
|
105.4 |
|
|
|
492.3 |
|
|
|
411.8 |
|
Transaction and integration costs |
|
|
5.5 |
|
|
|
4.5 |
|
|
|
210.7 |
|
|
|
8.3 |
|
Restructuring |
|
|
12.9 |
|
|
|
9.4 |
|
|
|
89.9 |
|
|
|
40.2 |
|
Adjusted Free Cash Flow (1) |
|
$ |
322.6 |
|
|
$ |
119.3 |
|
|
$ |
792.9 |
|
|
$ |
460.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Non-GAAP adjusted free cash flow reflects a $78.0 million benefit from certain payments that should have occurred in the fourth quarter of 2019 but were made in the first quarter of 2020. |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
March 31, 2020 |
|
|
Net loss |
$(181) - $(151) |
Income tax benefit |
$(31) - $(20) |
Interest income |
$(2) - $0 |
Interest expense |
$150 - $152 |
Other expense, net |
$1 - $5 |
Operating loss |
$(63) - $(14) |
Adjustments: |
|
Amortization of purchased intangible assets |
$155 - $160 |
Equity-based compensation |
$30 - $36 |
Restructuring costs, integration costs and other (1) |
$13 - $25 |
Purchase accounting |
$3- $7 |
Depreciation |
$42 - $46 |
Total adjustments to operating loss |
$243 - $274 |
Non-GAAP adjusted EBITDA |
$180 - $260 |
|
|
Basic loss per share |
$(0.89) - $(0.88) |
Adjustments (2): |
|
Total adjustments to operating loss |
$0.82 - $0.92 |
Debt-related costs and other special items (3) |
$0.09 - $0.10 |
Impact of Series A convertible preferred stock (4) |
$0.01 - $0.04 |
Non-GAAP adjusted diluted earnings per share |
$0.03 - $0.18 |
|
|
|
|
(1) Reflects projections for restructuring costs, integration 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, loss on debt extinguishment, net investment gains or losses and other tax items. Actual adjustments may vary from projections. |
|
(4) Reflects the impacts of the Series A convertible preferred stock on the earnings per share calculation, including the impact of if-converted dilutive shares that were considered anti-dilutive with a GAAP net loss. |
|
|
|
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/20200220005223/en/
Source:
Investor Contact:
Kevin Powers, CommScope
+1 828-323-4970
Kevin.powers@commscope.com
News Media Contact:
Danah Ditzig, CommScope
+1 952-403-8064
publicrelations@commscope.com