CommScope Reports Fourth Quarter Results Consistent with Guidance
- Expects 2016 Adjusted Earnings per Share Growth of 24 Percent at Midpoint of Guidance -
-
Fourth Quarter Performance
-
Sales of
$1.14 billion , up 38 percent year over year -
Adjusted operating income of
$196 million , or 17 percent of sales -
Net loss of
$(0.39) per share, reflects purchase accounting charges, transaction and integration costs and other special items -
Adjusted net income, excluding special items, of
$0.42 per diluted share, up 11 percent year over year -
Adjusted free cash flow of
$125 million
-
Sales of
-
Calendar Year 2015 Performance
-
Sales of
$3.81 billion -
Adjusted operating income of
$730 million , or 19 percent of sales -
Net loss of
$(0.37) per share, reflects asset impairments, purchase accounting charges, transaction and integration costs and other special items -
Adjusted net income, excluding special items, of
$1.86 per diluted share -
Adjusted free cash flow of
$354 million
-
Sales of
For the quarter ended
"We delivered fourth quarter performance consistent with our outlook by
executing well despite continued global macroeconomic uncertainty and
foreign exchange rate headwinds," said President and Chief Executive
Officer
"While 2015 was challenging, it was also a year of dramatic transformation. We successfully financed and completed the acquisition of BNS, which we expect will accelerate our strategy to drive profitable growth. We have entered into attractive adjacent markets and broadened our position as a leading communications infrastructure provider. We continue to execute on our BNS integration plan and are extremely pleased with our progress. Together with BNS, we are confident in our long-term market position in attractive end markets."
Fourth Quarter 2015 Overview
Fourth quarter 2015 sales grew 38 percent year over year to
Wireless segment sales in the quarter declined 7 percent year over year
to
Fourth quarter Enterprise segment sales decreased 4 percent year over
year to
Fourth quarter Broadband segment sales declined 24 percent year over
year to
The fourth quarter marks CommScope's first full quarter of BNS results.
BNS sales were
GAAP operating income in the fourth quarter of 2015 was
GAAP net loss of
Calendar Year 2015 Overview
For 2015, sales decreased 1 percent to
Wireless segment sales in 2015 decreased 22 percent year over year to
For 2015, Enterprise segment sales increased 2 percent year over year to
Broadband segment sales in 2015 declined 7 percent year over year to
BNS sales of
GAAP operating income for 2015 was
BNS Acquisition Synergies
Outlook
First Quarter 2016 Guidance:
-
Revenue of
$1.075 billion -$1.150 billion -
Adjusted operating income of
$165 million -$195 million -
Adjusted earnings per diluted share of
$0.32 -$0.37 , based on 196 million weighted average diluted shares - Adjusted effective tax rate of 34 percent - 35 percent
Full Year 2016 Guidance:
-
Revenue of
$4.90 billion -$ 5.05 billion -
Adjusted operating income of
$950 million -$1 billion -
Adjusted earnings per diluted share of
$2.25 -$2.35 , based on 196 million weighted average diluted shares - Adjusted effective tax rate of 34 percent - 35 percent
-
Adjusted free cash flow of more than
$425 million
CommScope Investor Day
Conference Call, Webcast and Investor Presentation
As previously announced,
To participate in the conference call, dial 866-394-7514 (US and
If you are unable to participate and would like to hear a replay, dial
855-859-2056 (US and
About
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 which reflect our current views with respect to future events and financial performance. These forward-looking statements are generally identified by their use of such terms and phrases as "intend," "goal," "estimate," "expect," "project," "projections," "plans," "anticipate," "should," "could," "designed to," "foreseeable future," "believe," "think," "scheduled," "outlook," "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, our dependence on customers' capital spending on communication systems; concentration of sales among a limited number of customers or distributors; changes in technology; our ability to fully realize anticipated benefits from prior or future acquisitions or equity investments; industry competition and the ability to retain customers through product innovation, introduction and marketing; risks associated with our sales through channel partners; the risk that internal production capacity and that of contract manufacturers may be insufficient to meet customer demand or quality standards for our products; our ability to maintain effective information management systems and to successfully implement major systems initiatives; product performance issues and associated warranty claims; significant international operations and the impact of variability in foreign exchange rates; our ability to compete in international markets due to export and import controls to which we may be subject; potential difficulties in realigning global manufacturing capacity and capabilities among our global manufacturing facilities, including delays or challenges related to removing, transporting or reinstalling equipment, that may affect our ability to meet customer demands for products; possible future restructuring actions; possible future impairment charges for fixed or intangible assets, including goodwill; cost of protecting or defending intellectual property; costs and challenges of compliance with domestic and foreign environmental laws; 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; availability and adequacy of insurance; income tax rate variability and ability to recover amounts recorded as value-added tax receivables; risks of not realizing benefits from research and development projects; substantial indebtedness and maintaining compliance with debt covenants; our ability to incur additional indebtedness; our ability to generate cash to service our indebtedness; our ability to integrate the BNS business on a timely and cost effective manner; our reliance on TE Connectivity for transition services for the BNS business; our ability to realize expected growth opportunities and cost savings from the BNS business; and other factors beyond our control. These and other factors are discussed in greater detail in our 2015 Annual Report on Form 10-K. Although the information contained in this press release represents our best judgment as of the date of this report 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.
|
||||||||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||||||||
(Unaudited -- In thousands, except per share amounts) | ||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||
|
|
|||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||||
Net sales | $ | 1,142,541 | $ | 827,895 | $ | 3,807,828 | $ | 3,829,614 | ||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||||
Cost of sales | 743,511 | 542,475 | 2,462,008 | 2,432,345 | ||||||||||||||||||
Selling, general and administrative | 227,101 | 129,376 | 687,389 | 484,891 | ||||||||||||||||||
Research and development | 49,146 | 29,543 | 135,964 | 125,301 | ||||||||||||||||||
Amortization of purchased intangible assets | 76,905 | 44,826 | 220,602 | 178,265 | ||||||||||||||||||
Restructuring costs, net | 18,855 | 7,590 | 29,488 | 19,267 | ||||||||||||||||||
Asset impairments | 5,450 | (2,133 | ) | 90,784 | 12,096 | |||||||||||||||||
Total operating costs and expenses | 1,120,968 | 751,677 | 3,626,235 | 3,252,165 | ||||||||||||||||||
Operating income | 21,573 | 76,218 | 181,593 | 577,449 | ||||||||||||||||||
Other income (expense), net | (7,505 | ) | 4,188 | (13,061 | ) | (86,405 | ) | |||||||||||||||
Interest expense | (75,909 | ) | (36,526 | ) | (234,661 | ) | (178,935 | ) | ||||||||||||||
Interest income | 792 | 1,345 | 4,128 | 4,954 | ||||||||||||||||||
Income (loss) before income taxes | (61,049 | ) | 45,225 | (62,001 | ) | 317,063 | ||||||||||||||||
Income tax (expense) benefit | (14,098 | ) | 2,586 | (8,874 | ) | (80,291 | ) | |||||||||||||||
Net income (loss) | $ | (75,147 | ) | $ | 47,811 | $ | (70,875 | ) | $ | 236,772 | ||||||||||||
Earnings (loss) per share: | ||||||||||||||||||||||
Basic | $ | (0.39 | ) | $ | 0.25 | $ | (0.37 | ) | $ | 1.27 | ||||||||||||
Diluted (a) | $ | (0.39 | ) | $ | 0.25 | $ | (0.37 | ) | $ | 1.24 | ||||||||||||
Weighted average shares outstanding: | ||||||||||||||||||||||
Basic | 191,040 | 187,738 | 189,876 | 186,905 | ||||||||||||||||||
Diluted (a) | 191,040 | 192,215 | 189,876 | 191,450 | ||||||||||||||||||
(a) Calculation of diluted earnings (loss) per share: | ||||||||||||||||||||||
Net income (loss) (basic) | $ | (75,147 | ) | $ | 47,811 | $ | (70,875 | ) | $ | 236,772 | ||||||||||||
Weighted average shares (basic) | 191,040 | 187,738 | 189,876 | 186,905 | ||||||||||||||||||
Dilutive effect of stock options | - | 4,477 | - | 4,545 | ||||||||||||||||||
Denominator (diluted) | 191,040 | 192,215 | 189,876 | 191,450 | ||||||||||||||||||
See notes to consolidated financial statements included in our Form 10-K. | ||||||||||||||||||||||
|
|||||||||||||
Consolidated Balance Sheets | |||||||||||||
(In thousands, except share amounts) | |||||||||||||
|
|||||||||||||
2015 | 2014 | ||||||||||||
Assets | |||||||||||||
Cash and cash equivalents | $ | 562,884 | $ | 729,321 | |||||||||
Accounts receivable, less allowance for doubtful accounts of | |||||||||||||
|
833,041 | 612,007 | |||||||||||
Inventories, net | 441,815 | 367,185 | |||||||||||
Prepaid expenses and other current assets | 166,900 | 67,875 | |||||||||||
Deferred income taxes | — | 51,230 | |||||||||||
Total current assets | 2,004,640 | 1,827,618 | |||||||||||
Property, plant and equipment, net of accumulated depreciation | |||||||||||||
of |
528,706 | 289,371 | |||||||||||
|
2,690,636 | 1,451,887 | |||||||||||
Other intangible assets, net | 2,147,483 | 1,260,927 | |||||||||||
Other noncurrent assets | 131,166 | 87,255 | |||||||||||
Total assets | $ | 7,502,631 | $ | 4,917,058 | |||||||||
Liabilities and Stockholders' Equity | |||||||||||||
Accounts payable | $ | 300,829 | $ | 177,806 | |||||||||
Other accrued liabilities | 371,743 | 289,006 | |||||||||||
Current portion of long-term debt | 12,520 | 9,001 | |||||||||||
Total current liabilities | 685,092 | 475,813 | |||||||||||
Long-term debt | 5,231,131 | 2,659,897 | |||||||||||
Deferred income taxes | 202,487 | 339,945 | |||||||||||
Pension and postretirement benefit liabilities | 37,102 | 29,478 | |||||||||||
Other noncurrent liabilities | 124,099 | 104,306 | |||||||||||
Total liabilities | 6,279,911 | 3,609,439 | |||||||||||
Commitments and contingencies | |||||||||||||
Stockholders' equity: | |||||||||||||
Preferred stock, |
|||||||||||||
Issued and outstanding shares: None at |
|||||||||||||
or 2014 | — | — | |||||||||||
Common stock, |
|||||||||||||
Issued and outstanding shares: 191,368,727 and | |||||||||||||
187,831,389 at |
1,923 | 1,888 | |||||||||||
Additional paid-in capital | 2,216,202 | 2,141,433 | |||||||||||
Retained earnings (accumulated deficit) | (812,394 | ) | (741,519 | ) | |||||||||
Accumulated other comprehensive loss | (171,678 | ) | (83,548 | ) | |||||||||
|
|||||||||||||
|
(11,333 | ) | (10,635 | ) | |||||||||
Total stockholders' equity | 1,222,720 | 1,307,619 | |||||||||||
Total liabilities and stockholders' equity | $ | 7,502,631 | $ | 4,917,058 | |||||||||
See notes to consolidated financial statements included in our Form 10-K. | |||||||||||||
|
||||||||||||||||||||
Consolidated Statements of Cash Flows | ||||||||||||||||||||
(Unaudited -- In thousands) | ||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||
|
|
|||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||
Operating Activities: | ||||||||||||||||||||
Net income (loss) | $ | (75,147 | ) | $ | 47,811 | $ | (70,875 | ) | $ | 236,772 | ||||||||||
Adjustments to reconcile net income (loss) to net cash | ||||||||||||||||||||
generated by operating activities: | ||||||||||||||||||||
Depreciation and amortization | 104,015 | 60,638 | 303,500 | 259,504 | ||||||||||||||||
Equity-based compensation | 7,610 | 5,361 | 28,665 | 21,092 | ||||||||||||||||
Deferred income taxes | (9,288 | ) | (1,747 | ) | (101,826 | ) | (33,278 | ) | ||||||||||||
Asset impairments | 5,450 | (2,133 | ) | 90,784 | 12,096 | |||||||||||||||
Excess tax benefits from equity-based compensation | (5,560 | ) | (828 | ) | (24,754 | ) | (11,411 | ) | ||||||||||||
Changes in assets and liabilities: | ||||||||||||||||||||
Accounts receivable | 109,147 | 80,821 | (6,984 | ) | (18,824 | ) | ||||||||||||||
Inventories | 94,646 | 45,347 | 162,164 | (4,324 | ) | |||||||||||||||
Prepaid expenses and other current assets | (31,693 | ) | (9,776 | ) | (65,271 | ) | 1,502 | |||||||||||||
Accounts payable and other accrued liabilities | (79,954 | ) | (88,695 | ) | 6,921 | (109,922 | ) | |||||||||||||
Other noncurrent liabilities | (969 | ) | (12,397 | ) | (13,320 | ) | (49,265 | ) | ||||||||||||
Other noncurrent assets | (2,258 | ) | 9,089 | (11,966 | ) | 715 | ||||||||||||||
Other | 325 | (5,705 | ) | 5,022 | (15,239 | ) | ||||||||||||||
Net cash generated by operating activities | 116,324 | 127,786 | 302,060 | 289,418 | ||||||||||||||||
Investing Activities: | ||||||||||||||||||||
Additions to property, plant and equipment | (17,079 | ) | (12,051 | ) | (56,501 | ) | (36,935 | ) | ||||||||||||
Proceeds from sale of property, plant and equipment | 3,198 | 2,963 | 3,417 | 4,575 | ||||||||||||||||
Cash paid for acquisitions, net of cash acquired | (43,515 | ) | (1,620 | ) | (3,000,991 | ) | (41,794 | ) | ||||||||||||
Proceeds from sales of businesses and long-term investments | — | 4,013 | 2,817 | 12,761 | ||||||||||||||||
Cash paid for long-term investments | — | — | — | (15,000 | ) | |||||||||||||||
Other | 195 | 140 | 646 | 441 | ||||||||||||||||
Net cash used in investing activities | (57,201 | ) | (6,555 | ) | (3,050,612 | ) | (75,952 | ) | ||||||||||||
Financing Activities: | ||||||||||||||||||||
Long-term debt repaid | (116,490 | ) | (2,195 | ) | (619,056 | ) | (1,124,392 | ) | ||||||||||||
Long-term debt proceeds | — | 26 | 3,246,875 | 1,315,026 | ||||||||||||||||
Long-term debt financing costs | (429 | ) | — | (74,319 | ) | (23,257 | ) | |||||||||||||
Proceeds from the issuance of common shares under | ||||||||||||||||||||
equity-based compensation plans | 4,297 | 1,305 | 25,570 | 12,052 | ||||||||||||||||
Excess tax benefits from equity-based compensation | 5,560 | 828 | 24,754 | 11,411 | ||||||||||||||||
Other | (698 | ) | — | (698 | ) | — | ||||||||||||||
Net cash generated by (used in) financing activities | (107,760 | ) | (36 | ) | 2,603,126 | 190,840 | ||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | (6,441 | ) | (8,308 | ) | (21,011 | ) | (21,305 | ) | ||||||||||||
Change in cash and cash equivalents | (55,078 | ) | 112,887 | (166,437 | ) | 383,001 | ||||||||||||||
Cash and cash equivalents, beginning of period | 617,962 | 616,434 | 729,321 | 346,320 | ||||||||||||||||
Cash and cash equivalents, end of period | $ | 562,884 | $ | 729,321 | $ | 562,884 | $ | 729,321 | ||||||||||||
See notes to consolidated financial statements included in our Form 10-K. | ||||||||||||||||||||
|
||||||||||||||||||
Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures | ||||||||||||||||||
(Unaudited -- In millions, except per share amounts) | ||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||
|
|
|||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||
Operating income, as reported | $ | 21.6 | $ | 76.2 | $ | 181.6 | $ | 577.4 | ||||||||||
Adjustments: | ||||||||||||||||||
Amortization of purchased intangible assets | 76.9 | 44.8 | 220.6 | 178.3 | ||||||||||||||
Restructuring costs, net | 18.9 | 7.6 | 29.5 | 19.3 | ||||||||||||||
Equity-based compensation | 7.6 | 5.4 | 28.7 | 21.1 | ||||||||||||||
Asset impairments | 5.5 | (2.1 | ) | 90.8 | 12.1 | |||||||||||||
Transaction and integration costs | 14.8 | 7.5 | 96.9 | 12.1 | ||||||||||||||
Purchase accounting adjustments (1) | 51.2 | - | 81.7 | (11.9 | ) | |||||||||||||
Total adjustments to operating income | 174.9 | 63.2 | 548.2 | 231.0 | ||||||||||||||
Non-GAAP adjusted operating income | $ | 196.4 | $ | 139.4 | $ | 729.8 | $ | 808.4 | ||||||||||
Income (loss) before income taxes, as reported | $ | (61.0 | ) | $ | 45.2 | $ | (62.0 | ) | $ | 317.1 | ||||||||
Income tax (expense) benefit, as reported | (14.1 | ) | 2.6 | (8.9 | ) | (80.3 | ) | |||||||||||
Net income (loss), as reported | $ | (75.1 | ) | $ | 47.8 | $ | (70.9 | ) | $ | 236.8 | ||||||||
Adjustments: | ||||||||||||||||||
Total pretax adjustments to operating income | 174.9 | 63.2 | 548.2 | 231.0 | ||||||||||||||
Pretax amortization of deferred financing costs & OID(2) | 5.2 | 3.2 | 22.3 | 32.4 | ||||||||||||||
Pretax acquisition related interest (2) | - | - | 29.2 | - | ||||||||||||||
Pretax loss on debt transactions (3) | - | - | - | 93.9 | ||||||||||||||
Pretax gains on sale of equity investment (3) | - | (3.5 | ) | (2.7 | ) | (12.3 | ) | |||||||||||
Tax effects of adjustments and other tax items(4) | (22.2 | ) | (38.0 | ) | (164.4 | ) | (155.1 | ) | ||||||||||
Non-GAAP adjusted net income | $ | 82.8 | $ | 72.6 | $ | 361.7 | $ | 426.7 | ||||||||||
Diluted EPS, as reported | $ | (0.39 | ) | $ | 0.25 | $ | (0.37 | ) | $ | 1.24 | ||||||||
Non-GAAP adjusted diluted EPS (5) | $ | 0.42 | $ | 0.38 | $ | 1.86 | $ | 2.23 |
(1) |
For the year ended |
|
(2) | Included in interest expense. | |
(3) | Included in other income (expense), net. | |
(4) |
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. Adjustments for 2015 also reflect the exclusion of an increase in a valuation allowance. |
|
(5) |
Diluted shares used in the calculation of non-GAAP adjusted diluted
EPS for the three months and year ended |
|
Note: Components may not sum to total due to rounding | ||
See Description of Non-GAAP Financial Measures | ||
|
||||||||||||||||||||||
Segment Information | ||||||||||||||||||||||
(Unaudited -- In millions) | ||||||||||||||||||||||
Sales by Segment | ||||||||||||||||||||||
% Change | ||||||||||||||||||||||
Q4 2015 | Q3 2015 | Q4 2014 | Sequential | YOY | ||||||||||||||||||
Wireless | $ | 451.7 | $ | 475.3 | $ | 484.8 | (5.0 | ) | % | (6.8 | ) | % | ||||||||||
Enterprise | 203.4 | 227.8 | 212.5 | (10.7 | ) | % | (4.3 | ) | % | |||||||||||||
Broadband | 99.0 | 128.5 | 130.6 | (23.0 | ) | % | (24.2 | ) | % | |||||||||||||
BNS | 388.5 | 141.1 | - | 175.3 | % | NM | ||||||||||||||||
Inter-segment eliminations | (0.1 | ) | (0.1 | ) | (0.1 | ) | NM | NM | ||||||||||||||
Total |
$ | 1,142.5 | $ | 972.6 | $ | 827.9 | 17.5 | % | 38.0 | % | ||||||||||||
Non-GAAP Adjusted Operating Income by Segment | ||||||||||||||||||||||
% Change | ||||||||||||||||||||||
Q4 2015 | Q3 2015 | Q4 2014 | Sequential | YOY | ||||||||||||||||||
Wireless | $ | 80.2 | $ | 99.3 | $ | 84.0 | (19.2 | ) | % | (4.5 | ) | % | ||||||||||
Enterprise | 42.7 | 58.2 | 42.5 | (26.6 | ) | % | 0.5 | % | ||||||||||||||
Broadband | 11.4 | 17.7 | 12.9 | (35.6 | ) | % | (11.6 | ) | % | |||||||||||||
BNS | 62.1 | 25.8 | - | 140.7 | % | NM | ||||||||||||||||
Total Non-GAAP Adjusted Operating Income | $ | 196.4 | $ | 201.0 | $ | 139.4 | (2.3 | ) | % | 40.9 | % | |||||||||||
Sales by Segment | ||||||||||||||||||||||
% Change | ||||||||||||||||||||||
2015 | 2014 | YOY | ||||||||||||||||||||
Wireless | $ | 1,938.5 | $ | 2,469.8 | (21.5 | ) | % | |||||||||||||||
Enterprise | 864.4 | 850.5 | 1.6 | % | ||||||||||||||||||
Broadband | 476.1 | 511.1 | (6.8 | ) | % | |||||||||||||||||
BNS | 529.6 | - | NM | |||||||||||||||||||
Inter-segment eliminations | (0.8 | ) | (1.8 | ) | NM | |||||||||||||||||
Total |
$ | 3,807.8 | $ | 3,829.6 | (0.6 | ) | % | |||||||||||||||
Non-GAAP Adjusted Operating Income by Segment | ||||||||||||||||||||||
% Change | ||||||||||||||||||||||
2015 | 2014 | YOY | ||||||||||||||||||||
Wireless | $ | 381.1 | $ | 600.3 | (36.5 | ) | % | |||||||||||||||
Enterprise | 205.2 | 166.6 | 23.2 | % | ||||||||||||||||||
Broadband | 55.6 | 41.5 | 34.0 | % | ||||||||||||||||||
BNS | 87.9 | - | NM | |||||||||||||||||||
Total Non-GAAP Adjusted Operating Income | $ | 729.8 | $ | 808.4 | (9.7 | ) | % | |||||||||||||||
NM - Not meaningful | ||||||||||||||||||||||
Components may not sum to total due to rounding | ||||||||||||||||||||||
See Description of Non-GAAP Financial Measures | ||||||||||||||||||||||
|
|||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Adjusted Operating Income by Segment |
|||||||||||||||||||||||||
(Unaudited -- In millions) | |||||||||||||||||||||||||
Year Ended |
|||||||||||||||||||||||||
Wireless | Enterprise | Broadband | BNS | Total | |||||||||||||||||||||
Operating income (loss), as reported | $ | 182.8 | $ | 114.0 | $ | 17.0 | $ | (132.2 | ) | $ | 181.6 | ||||||||||||||
Amortization of purchased intangible assets | 93.4 | 69.4 | 16.3 | 41.5 | 220.6 | ||||||||||||||||||||
Restructuring costs, net | 7.3 | 2.6 | 2.6 | 17.0 | 29.5 | ||||||||||||||||||||
Equity-based compensation | 12.3 | 7.4 | 2.8 | 6.2 | 28.7 | ||||||||||||||||||||
Asset impairments | 74.4 | 5.5 | 10.9 | - | 90.8 | ||||||||||||||||||||
Transaction and integration costs | 10.8 | 6.2 | 6.1 | 73.8 | 96.9 | ||||||||||||||||||||
Purchase accounting adjustments | - | 0.1 | - | 81.6 | 81.7 | ||||||||||||||||||||
Non-GAAP adjusted operating income | $ | 381.1 | $ | 205.2 | $ | 55.6 | $ | 87.9 | $ | 729.8 | |||||||||||||||
Non-GAAP adjusted operating margin % | 19.7 | % | 23.8 | % | 11.7 | % | 16.6 | % | 19.2 | % | |||||||||||||||
Year Ended |
|||||||||||||||||||||||||
Wireless | Enterprise | Broadband | BNS | Total | |||||||||||||||||||||
Operating income, as reported | $ | 468.1 | $ | 99.8 | $ | 9.5 | $ | - | $ | 577.4 | |||||||||||||||
Amortization of purchased intangible assets | 91.3 | 69.4 | 17.6 | - | 178.3 | ||||||||||||||||||||
Restructuring costs, net | 16.2 | 0.1 | 2.9 | - | 19.3 | ||||||||||||||||||||
Equity-based compensation | 11.7 | 6.7 | 2.7 | - | 21.1 | ||||||||||||||||||||
Asset impairments | 4.9 | - | 7.2 | - | 12.1 | ||||||||||||||||||||
Transaction and integration costs | 7.6 | 3.0 | 1.5 | - | 12.0 | ||||||||||||||||||||
Purchase accounting adjustments | 0.6 | (12.5 | ) | - | - | (11.9 | ) | ||||||||||||||||||
Non-GAAP adjusted operating income | $ | 600.3 | $ | 166.6 | $ | 41.5 | $ | - | $ | 808.4 | |||||||||||||||
Non-GAAP adjusted operating margin % | 24.3 | % | 19.6 | % | 8.1 | % | 0.0 | % | 21.1 | % | |||||||||||||||
Components may not sum to total due to rounding | |||||||||||||||||||||||||
See Description of Non-GAAP Financial Measures | |||||||||||||||||||||||||
|
|||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Adjusted Operating Income by Segment | |||||||||||||||||||||||||
(Unaudited -- In millions) | |||||||||||||||||||||||||
Fourth Quarter 2015 Non-GAAP Adjusted Operating Income Reconciliation by Segment | |||||||||||||||||||||||||
Wireless | Enterprise | Broadband | BNS | Total | |||||||||||||||||||||
Operating income (loss), as reported | $ | 50.4 | $ | 16.0 | $ | 5.8 | $ | (50.6 | ) | $ | 21.6 | ||||||||||||||
Amortization of purchased intangible assets | 24.2 | 17.4 | 3.9 | 31.5 | 76.9 | ||||||||||||||||||||
Restructuring costs, net | 3.3 | 2.7 | 1.2 | 11.7 | 18.9 | ||||||||||||||||||||
Equity-based compensation | 1.7 | 1.0 | 0.4 | 4.4 | 7.6 | ||||||||||||||||||||
Asset impairments | - | 5.5 | - | - | 5.5 | ||||||||||||||||||||
Transaction and integration costs | 0.5 | 0.2 | 0.1 | 14.0 | 14.8 | ||||||||||||||||||||
Purchase accounting adjustments | - | - | - | 51.1 | 51.2 | ||||||||||||||||||||
Non-GAAP adjusted operating income | $ | 80.2 | $ | 42.7 | $ | 11.4 | $ | 62.1 | $ | 196.4 | |||||||||||||||
Non-GAAP adjusted operating margin % | 17.7 | % | 21.0 | % | 11.5 | % | 16.0 | % | 17.2 | % | |||||||||||||||
Third Quarter 2015 Non-GAAP Adjusted Operating Income Reconciliation by Segment | |||||||||||||||||||||||||
Wireless | Enterprise | Broadband | BNS | Total | |||||||||||||||||||||
Operating income (loss), as reported | $ | (2.2 | ) | $ | 39.3 | $ | 2.0 | $ | (81.6 | ) | $ | (42.5 | ) | ||||||||||||
Amortization of purchased intangible assets | 23.1 | 17.4 | 3.8 | 10.0 | 54.3 | ||||||||||||||||||||
Restructuring costs, net | 1.3 | - | 0.2 | 5.3 | 6.9 | ||||||||||||||||||||
Equity-based compensation | 2.1 | 1.3 | 0.5 | 1.8 | 5.7 | ||||||||||||||||||||
Asset impairments | 74.4 | - | 10.9 | - | 85.3 | ||||||||||||||||||||
Transaction and integration costs | 0.6 | 0.3 | 0.2 | 59.8 | 60.8 | ||||||||||||||||||||
Purchase accounting adjustments | - | - | - | 30.5 | 30.5 | ||||||||||||||||||||
Non-GAAP adjusted operating income | $ | 99.3 | $ | 58.2 | $ | 17.7 | $ | 25.8 | $ | 201.0 | |||||||||||||||
Non-GAAP adjusted operating margin % | 20.9 | % | 25.6 | % | 13.8 | % | 18.3 | % | 20.7 | % | |||||||||||||||
Fourth Quarter 2014 Non-GAAP Adjusted Operating Income Reconciliation by Segment | |||||||||||||||||||||||||
Wireless | Enterprise | Broadband | BNS | Total | |||||||||||||||||||||
Operating income, as reported | $ | 47.8 | $ | 21.5 | $ | 6.9 | $ | - | $ | 76.2 | |||||||||||||||
Amortization of purchased intangible assets | 23.1 | 17.4 | 4.4 | - | 44.8 | ||||||||||||||||||||
Restructuring costs, net | 7.5 | - | 0.1 | - | 7.6 | ||||||||||||||||||||
Equity-based compensation | 3.0 | 1.7 | 0.7 | - | 5.4 | ||||||||||||||||||||
Asset impairments | (2.1 | ) | - | - | - | (2.1 | ) | ||||||||||||||||||
Transaction and integration costs | 4.7 | 1.9 | 0.9 | - | 7.5 | ||||||||||||||||||||
Non-GAAP adjusted operating income | $ | 84.0 | $ | 42.5 | $ | 12.9 | $ | - | $ | 139.4 | |||||||||||||||
Non-GAAP adjusted operating margin % | 17.3 | % | 20.0 | % | 9.9 | % | 0.0 | % | 16.8 | % | |||||||||||||||
Components may not sum to total due to rounding | |||||||||||||||||||||||||
See Description of Non-GAAP Financial Measures | |||||||||||||||||||||||||
|
|||||||||||||||||||||||||
Adjusted Free Cash Flow | |||||||||||||||||||||||||
(Unaudited -- In millions) | |||||||||||||||||||||||||
Adjusted Free Cash Flow | |||||||||||||||||||||||||
Q4 2015 | Q4 2014 | Full Year 2015 | Full Year 2014 | ||||||||||||||||||||||
Cash flow from operations | $ | 116.3 | $ | 127.8 | $ | 302.1 | $ | 289.4 | |||||||||||||||||
Capital expenditures | (17.1 | ) | (12.1 | ) | (56.5 | ) | (36.9 | ) | |||||||||||||||||
Capital spending for BNS acquisition integration | 1.7 | - | 12.7 | - | |||||||||||||||||||||
Transaction and integration costs | 24.5 | * | 96.1 | * | |||||||||||||||||||||
Debt redemption premium | - | - | - | 93.9 | |||||||||||||||||||||
Adjusted Free Cash Flow | $ | 125.4 | $ | 115.7 | $ | 354.4 | $ | 346.4 | |||||||||||||||||
* Not significant | |||||||||||||||||||||||||
|
|||||||||||||||||||||||||
Quarterly Adjusted Operating Income and Adjusted EBITDA | |||||||||||||||||||||||||
(Unaudited -- In millions) | |||||||||||||||||||||||||
GAAP to Non-GAAP Adjusted Operating Income and Adjusted EBITDA Reconciliation | |||||||||||||||||||||||||
Q4 2015 | Q3 2015 | Q2 2015 | Q1 2015 | Q4 2014 | |||||||||||||||||||||
Operating income (loss), as reported | $ | 21.6 | $ | (42.5 | ) | $ | 109.4 | $ | 93.1 | $ | 76.2 | ||||||||||||||
Amortization of purchased intangible assets | 76.9 | 54.3 | 44.6 | 44.8 | 44.8 | ||||||||||||||||||||
Restructuring costs, net | 18.9 | 6.9 | 1.9 | 1.9 | 7.6 | ||||||||||||||||||||
Equity-based compensation | 7.6 | 5.7 | 10.1 | 5.3 | 5.4 | ||||||||||||||||||||
Asset impairments | 5.5 | 85.3 | - | - | (2.1 | ) | |||||||||||||||||||
Transaction and integration costs | 14.8 | 60.8 | 9.9 | 11.4 | 7.5 | ||||||||||||||||||||
Purchase accounting adjustments | 51.2 | 30.5 | - | - | - | ||||||||||||||||||||
Non-GAAP adjusted operating income | $ | 196.4 | $ | 201.0 | $ | 175.9 | $ | 156.5 | $ | 139.4 | |||||||||||||||
Non-GAAP adjusted operating margin % | 17.2 | % | 20.7 | % | 20.3 | % | 19.0 | % | 16.8 | % | |||||||||||||||
Depreciation | 21.9 | 15.6 | 11.5 | 11.6 | 12.7 | ||||||||||||||||||||
Non-GAAP adjusted EBITDA | $ | 218.2 | $ | 216.6 | $ | 187.4 | $ | 168.1 | $ | 152.0 | |||||||||||||||
Components may not sum to total due to rounding | |||||||||||||||||||||||||
See Description of Non-GAAP Financial Measures | |||||||||||||||||||||||||
Note: For the year ended
|
||||||||
BNS Revenue by Quarter | ||||||||
(Unaudited -- In millions) | ||||||||
BNS Revenue by Quarter | ||||||||
2015 | ||||||||
PF Q1(1) | $ | 424.9 | ||||||
PF Q2(1) | 471.0 | |||||||
PF Q3(1) | 415.8 | |||||||
Q4 | 388.5 | |||||||
Total | $ | 1,700.2 | ||||||
PF 2014(1) | ||||||||
PF Q1 | $ | 467.6 | ||||||
PF Q2 | 504.0 | |||||||
PF Q3 | 503.2 | |||||||
PF Q4 | 417.1 | |||||||
$ | 1,891.8 | |||||||
(1) See Description of Pro Forma Results | ||||||||
Components may not sum to total due to rounding | ||||||||
Pro Forma Results
The pro forma BNS amounts are based on their historical results prepared
on a carve-out basis of accounting and, therefore, may not be indicative
of the actual results when operated as part of
View source version on businesswire.com: http://www.businesswire.com/news/home/20160219005080/en/
Investor Contact:
or
News Media Contact:
publicrelations@commscope.com
Source:
News Provided by Acquire Media