CommScope Reports Second Quarter 2017 Results
-
Second Quarter Highlights
-
Sales of
$1.17 billion -
Operating income of
$138 million and adjusted operating income (excluding special items) of$242 million -
Net income of
$0.28 per diluted share -
Adjusted net income (excluding special items) of
$0.60 per diluted share
-
Sales of
In comparison, for the quarter ended
"Our results for the second quarter reflect the continued impact of the
challenging industry environment," said President and Chief Executive
Officer
"We believe that our recent acquisition of Cable Exchange and our new high-speed migration platform will enhance our position in the data center market over the longer term. We expect to return to overall growth in 2018."
Second Quarter 2017 Overview
Second quarter 2017 sales declined year over year in all major geographic regions. Foreign exchange rate changes negatively affected revenue by less than 1 percent year over year.
Operating income in the second quarter of 2017 declined 25 percent year
over year to
Second Quarter 2017 Segment Overview
Second quarter Connectivity Solutions segment sales declined 7 percent
year over year to
Connectivity Solutions operating income declined 20 percent year over
year to
Second quarter Mobility Solutions segment sales declined 15 percent year
over year to
Mobility Solutions operating income declined 31 percent year over year
to
Cable Exchange Acquisition
On
Cable Exchange, based in
This highly complementary acquisition deepens CommScope's capabilities in supporting the growing market for high-capacity, multi-tenant data centers and hyperscale data centers operated by the world's largest technology and retail companies.
Capital Allocation Priorities
Following the BNS acquisition in
Additionally, on
Outlook
In the near-term,
These factors are reflected in the following third quarter and full year
2017 guidance provided by
Third Quarter 2017 Guidance:
-
Revenue of
$1.1 billion -$1.15 billion -
Operating income of
$105 million -$140 million -
Non-GAAP adjusted operating income of
$200 million -$240 million -
Earnings per diluted share of
$0.20 -$0.25 , based on 197 million weighted average diluted shares -
Non-GAAP adjusted earnings per diluted share of
$0.50 -$0.55 - Non-GAAP adjusted effective tax rate of approximately 35 percent
Full Year 2017 Guidance:
-
Revenue of
$4.5 billion -$4.6 billion -
Operating income of
$500 million -$540 million -
Non-GAAP adjusted operating income of
$885 million -$935 million -
Earnings per diluted share of
$0.87 -$0.99 , based on 198 million weighted average diluted shares -
Non-GAAP adjusted earnings per diluted share of
$2.15 -$2.30 - Non-GAAP adjusted effective tax rate of approximately 35 percent
-
Cash flow from operations >
$500 million
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 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
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 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," "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, our
ability to integrate the BNS business in 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; 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 systems and to successfully
implement major systems initiatives; cyber-security incidents, including
data security breaches 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 and that of contract manufacturers may be
insufficient to meet customer demand or quality standards for our
products; 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 material and components; the risk that
contract manufacturers we rely on encounter production, quality,
financial or other difficulties; our ability to fully realize
anticipated benefits from prior or future acquisitions or equity
investments; 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; 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 recover value-added tax receivables; our ability to attract
and retain qualified key employees; labor unrest; obligations under our
defined benefit employee benefit plans may require 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; changes in the
laws and policies in
|
||||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||||
(Unaudited -- In thousands, except per share amounts) | ||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||
|
|
|||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||
Net sales | $ | 1,174,090 | $ | 1,306,788 | $ | 2,311,375 | $ | 2,450,767 | ||||||||||
Operating costs and expenses: | ||||||||||||||||||
Cost of sales | 701,306 | 753,029 | 1,383,765 | 1,449,917 | ||||||||||||||
Selling, general and administrative | 207,369 | 234,333 | 418,923 | 443,530 | ||||||||||||||
Research and development | 46,887 | 51,934 | 95,782 | 104,124 | ||||||||||||||
Amortization of purchased intangible assets | 66,981 | 76,015 | 134,619 | 149,631 | ||||||||||||||
Restructuring costs, net | 13,773 | 7,605 | 19,161 | 13,677 | ||||||||||||||
Asset impairments | — | — | — | 15,293 | ||||||||||||||
Total operating costs and expenses | 1,036,316 | 1,122,916 | 2,052,250 | 2,176,172 | ||||||||||||||
Operating income | 137,774 | 183,872 | 259,125 | 274,595 | ||||||||||||||
Other income (expense), net | 1,515 | (14,653 | ) | (15,221 | ) | (14,352 | ) | |||||||||||
Interest expense | (61,417 | ) | (74,113 | ) | (130,971 | ) | (146,675 | ) | ||||||||||
Interest income | 1,730 | 1,148 | 2,604 | 3,727 | ||||||||||||||
Income before income taxes | 79,602 | 96,254 | 115,537 | 117,295 | ||||||||||||||
Income tax expense | (24,138 | ) | (34,293 | ) | (26,511 | ) | (42,754 | ) | ||||||||||
Net income | $ | 55,464 | $ | 61,961 | $ | 89,026 | $ | 74,541 | ||||||||||
Earnings per share: | ||||||||||||||||||
Basic | $ | 0.29 | $ | 0.32 | $ | 0.46 | $ | 0.39 | ||||||||||
Diluted (a) | $ | 0.28 | $ | 0.32 | $ | 0.45 | $ | 0.38 | ||||||||||
Weighted average shares outstanding: | ||||||||||||||||||
Basic | 193,092 | 192,241 | 193,555 | 191,996 | ||||||||||||||
Diluted (a) | 197,218 | 196,073 | 198,173 | 195,815 | ||||||||||||||
(a) Calculation of diluted earnings per share: | ||||||||||||||||||
Net income (basic and diluted) | $ | 55,464 | $ | 61,961 | $ | 89,026 | $ | 74,541 | ||||||||||
Weighted average shares (basic) | 193,092 | 192,241 | 193,555 | 191,996 | ||||||||||||||
Dilutive effect of equity-based awards | 4,126 | 3,832 | 4,618 | 3,819 | ||||||||||||||
Denominator (diluted) | 197,218 | 196,073 | 198,173 | 195,815 | ||||||||||||||
See notes to unaudited condensed consolidated financial statements included in our Form 10-Q. | ||||||||||||||||||
|
||||||||||
Condensed Consolidated Balance Sheets | ||||||||||
(Unaudited -- In thousands, except share amounts) | ||||||||||
|
|
|||||||||
Assets | ||||||||||
Cash and cash equivalents | $ | 484,491 | $ | 428,228 | ||||||
Accounts receivable, less allowance for doubtful accounts of
|
931,654 | 952,367 | ||||||||
Inventories, net | 529,604 | 473,267 | ||||||||
Prepaid expenses and other current assets | 146,375 | 139,902 | ||||||||
Total current assets | 2,092,124 | 1,993,764 | ||||||||
Property, plant and equipment, net of accumulated depreciation
of |
475,297 | 474,990 | ||||||||
|
2,810,738 | 2,768,304 | ||||||||
Other intangible assets, net | 1,694,282 | 1,799,065 | ||||||||
Other noncurrent assets | 103,535 | 105,863 | ||||||||
Total assets | $ | 7,175,976 | $ | 7,141,986 | ||||||
Liabilities and Stockholders' Equity | ||||||||||
Accounts payable | $ | 448,464 | $ | 415,921 | ||||||
Other accrued liabilities | 308,345 | 429,397 | ||||||||
Current portion of long-term debt | — | 12,500 | ||||||||
Total current liabilities | 756,809 | 857,818 | ||||||||
Long-term debt | 4,569,967 | 4,549,510 | ||||||||
Deferred income taxes | 189,914 | 199,121 | ||||||||
Pension and other postretirement benefit liabilities | 31,295 | 31,671 | ||||||||
Other noncurrent liabilities | 108,368 | 109,782 | ||||||||
Total liabilities | 5,656,353 | 5,747,902 | ||||||||
Commitments and contingencies | ||||||||||
Stockholders' equity: | ||||||||||
Preferred stock, |
||||||||||
Issued and outstanding shares: None | — | — | ||||||||
Common stock, |
||||||||||
Issued and outstanding shares: 193,029,472 and 193,837,437, | ||||||||||
respectively | 1,970 | 1,950 | ||||||||
Additional paid-in capital | 2,311,374 | 2,282,014 | ||||||||
Retained earnings (accumulated deficit) | (500,736 | ) | (589,556 | ) | ||||||
Accumulated other comprehensive loss | (162,916 | ) | (285,113 | ) | ||||||
|
||||||||||
respectively | (130,069 | ) | (15,211 | ) | ||||||
Total stockholders' equity | 1,519,623 | 1,394,084 | ||||||||
Total liabilities and stockholders' equity | $ | 7,175,976 | $ | 7,141,986 | ||||||
See notes to unaudited condensed consolidated financial statements included in our Form 10-Q. |
||||||||||
|
||||||||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||||||||
(Unaudited -- In thousands) | ||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||
|
|
|||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||
Operating Activities: | ||||||||||||||||||
Net income | $ | 55,464 | $ | 61,961 | $ | 89,026 | $ | 74,541 | ||||||||||
Adjustments to reconcile net income to net cash generated
by operating activities: |
||||||||||||||||||
Depreciation and amortization | 90,052 | 103,559 | 190,453 | 200,497 | ||||||||||||||
Equity-based compensation | 11,186 | 9,411 | 20,598 | 18,246 | ||||||||||||||
Deferred income taxes | 2,371 | (37,879 | ) | (14,073 | ) | (48,319 | ) | |||||||||||
Asset impairments | — | — | — | 15,293 | ||||||||||||||
Changes in assets and liabilities: | ||||||||||||||||||
Accounts receivable | 24,292 | (78,772 | ) | 43,975 | (137,532 | ) | ||||||||||||
Inventories | (23,111 | ) | (8,523 | ) | (42,243 | ) | (18,386 | ) | ||||||||||
Prepaid expenses and other assets | 10,541 | 16,517 | (1,773 | ) | 10,139 | |||||||||||||
Accounts payable and other liabilities | (92,745 | ) | 91,836 | (120,777 | ) | 164,855 | ||||||||||||
Other | 9,194 | 7,680 | 24,847 | 5,929 | ||||||||||||||
Net cash generated by operating activities | 87,244 | 165,790 | 190,033 | 285,263 | ||||||||||||||
Investing Activities: | ||||||||||||||||||
Additions to property, plant and equipment | (17,667 | ) | (17,712 | ) | (30,577 | ) | (32,184 | ) | ||||||||||
Proceeds from sale of property, plant and equipment | 4,623 | 56 | 4,978 | 3,740 | ||||||||||||||
Cash paid for acquisitions including purchase price
adjustments, net of cash acquired |
— | (9,092 | ) | — | 6,263 | |||||||||||||
Other | 6,139 | 1,182 | 6,778 | 1,656 | ||||||||||||||
Net cash used in investing activities | (6,905 | ) | (25,566 | ) | (18,821 | ) | (20,525 | ) | ||||||||||
Financing Activities: | ||||||||||||||||||
Long-term debt repaid | (30,379 | ) | (303,124 | ) | (780,379 | ) | (306,270 | ) | ||||||||||
Long-term debt proceeds | 30,379 | — | 780,379 | — | ||||||||||||||
Debt issuance and modification costs | (2,248 | ) | — | (8,363 | ) | — | ||||||||||||
Debt extinguishment costs | — | (9,939 | ) | (14,800 | ) | (9,939 | ) | |||||||||||
Cash paid for repurchase of common stock | (41,230 | ) | — | (100,000 | ) | — | ||||||||||||
Proceeds from the issuance of common shares under
equity-based compensation plans |
2,701 | 5,501 | 8,506 | 6,991 | ||||||||||||||
Tax withholding payments for vested equity-based
compensation awards |
(100 | ) | (75 | ) | (14,858 | ) | (2,796 | ) | ||||||||||
Net cash used in financing activities | (40,877 | ) | (307,637 | ) | (129,515 | ) | (312,014 | ) | ||||||||||
Effect of exchange rate changes on cash and cash equivalents | 7,392 | (4,912 | ) | 14,566 | 435 | |||||||||||||
Change in cash and cash equivalents | 46,854 | (172,325 | ) | 56,263 | (46,841 | ) | ||||||||||||
Cash and cash equivalents at beginning of period | 437,637 | 688,368 | 428,228 | 562,884 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 484,491 | $ | 516,043 | $ | 484,491 | $ | 516,043 | ||||||||||
See notes to unaudited condensed consolidated financial statements included in our Form 10-Q. | ||||||||||||||||||
|
||||||||||||||||||
Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures | ||||||||||||||||||
(Unaudited -- In millions, except per share amounts) | ||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||
|
|
|||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||
Operating income, as reported | $ | 137.8 | $ | 183.9 | $ | 259.1 | $ | 274.6 | ||||||||||
Adjustments: | ||||||||||||||||||
Amortization of purchased intangible assets | 67.0 | 76.0 | 134.6 | 149.6 | ||||||||||||||
Restructuring costs, net | 13.8 | 7.6 | 19.2 | 13.7 | ||||||||||||||
Equity-based compensation | 11.2 | 9.4 | 20.6 | 18.2 | ||||||||||||||
Asset impairments | — | — | — | 15.3 | ||||||||||||||
Integration and transaction costs | 12.6 | 14.5 | 26.2 | 30.4 | ||||||||||||||
Purchase accounting adjustments | — | (0.4 | ) | — | 0.6 | |||||||||||||
Total adjustments to operating income | 104.6 | 107.1 | 200.6 | 227.7 | ||||||||||||||
Non-GAAP adjusted operating income | $ | 242.4 | $ | 291.0 | $ | 459.7 | $ | 502.4 | ||||||||||
Income before income taxes, as reported | $ | 79.6 | $ | 96.3 | $ | 115.5 | $ | 117.3 | ||||||||||
Income tax expense, as reported | (24.1 | ) | (34.3 | ) | (26.5 | ) | (42.8 | ) | ||||||||||
Net income, as reported | $ | 55.5 | $ | 62.0 | $ | 89.0 | $ | 74.5 | ||||||||||
Adjustments: | ||||||||||||||||||
Total pretax adjustments to operating income | 104.6 | 107.1 | 200.6 | 227.7 | ||||||||||||||
Pretax amortization of deferred financing costs & OID (1) | 2.8 | 7.2 | 15.6 | 10.9 | ||||||||||||||
Pretax loss on debt transactions (2) | 1.1 | 9.9 | 16.0 | 9.9 | ||||||||||||||
Pretax net investment gains (2) | (6.0 | ) | (0.1 | ) | (6.6 | ) | (0.5 | ) | ||||||||||
Tax effects of adjustments and other tax items (3) | (39.4 | ) | (41.4 | ) | (92.8 | ) | (83.4 | ) | ||||||||||
Non-GAAP adjusted net income | $ | 118.6 | $ | 144.7 | $ | 221.8 | $ | 239.1 | ||||||||||
Diluted EPS, as reported | $ | 0.28 | $ | 0.32 | $ | 0.45 | $ | 0.38 | ||||||||||
Non-GAAP adjusted diluted EPS | $ | 0.60 | $ | 0.74 | $ | 1.12 | $ | 1.22 | ||||||||||
(1) Included in interest expense. | ||||||||||||||||||
(2) Included in other income (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. | ||||||||||||||||||
Note: Components may not sum to total due to rounding | ||||||||||||||||||
See Description of Non-GAAP Financial Measures | ||||||||||||||||||
|
||||||||||||||||
Sales by Region | ||||||||||||||||
(Unaudited -- In millions) | ||||||||||||||||
Sales by Region |
||||||||||||||||
% Change | ||||||||||||||||
Q2 2017 | Q2 2016 | YOY | ||||||||||||||
|
$ | 643.9 | $ | 710.2 | (9.3 | ) | % | |||||||||
|
235.8 | 241.2 | (2.2 | ) | ||||||||||||
|
203.8 | 249.6 | (18.3 | ) | ||||||||||||
Central and |
56.1 | 76.9 | (27.0 | ) | ||||||||||||
|
34.5 | 28.9 | 19.4 | |||||||||||||
Total |
$ | 1,174.1 | $ | 1,306.8 | (10.2 | ) | % | |||||||||
|
|||||||||||||||||||||||
Segment Information | |||||||||||||||||||||||
(Unaudited -- In millions) | |||||||||||||||||||||||
Sales by Segment |
|||||||||||||||||||||||
% Change | |||||||||||||||||||||||
Q2 2017 | Q1 2017 | Q2 2016 | Sequential | YOY | |||||||||||||||||||
Connectivity Solutions | $ | 725.7 | $ | 681.6 | $ | 778.0 | 6.5 | % | (6.7 | ) | % | ||||||||||||
Mobility Solutions | 448.4 | 455.7 | 528.8 | (1.6 | ) | % | (15.2 | ) | % | ||||||||||||||
Total |
$ | 1,174.1 | $ | 1,137.3 | $ | 1,306.8 | 3.2 | % | (10.2 | ) | % | ||||||||||||
Non-GAAP Adjusted Operating Income by Segment |
|||||||||||||||||||||||
% Change | |||||||||||||||||||||||
Q2 2017 | Q1 2017 | Q2 2016 | Sequential | YOY | |||||||||||||||||||
Connectivity Solutions | $ | 146.3 | $ | 115.3 | $ | 168.5 | 26.9 | % | (13.2 | ) | % | ||||||||||||
Mobility Solutions | 96.1 | 102.0 | 122.5 | (5.8 | ) | % | (21.6 | ) | % | ||||||||||||||
Total Non-GAAP Adjusted Operating Income | $ | 242.4 | $ | 217.3 | $ | 291.0 | 11.6 | % | (16.7 | ) | % | ||||||||||||
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) | |||||||||||||||
Second Quarter 2017 Non-GAAP Adjusted Operating Income Reconciliation by Segment |
|||||||||||||||
Connectivity | Mobility | ||||||||||||||
Solutions | Solutions | Total | |||||||||||||
Operating income, as reported | $ | 74.8 | $ | 63.0 | $ | 137.8 | |||||||||
Amortization of purchased intangible assets | 42.9 | 24.1 | 67.0 | ||||||||||||
Restructuring costs, net | 9.6 | 4.2 | 13.8 | ||||||||||||
Equity-based compensation | 6.5 | 4.7 | 11.2 | ||||||||||||
Integration and transaction costs | 12.5 | 0.2 | 12.6 | ||||||||||||
Non-GAAP adjusted operating income | $ | 146.3 | $ | 96.1 | $ | 242.4 | |||||||||
Non-GAAP adjusted operating margin % | 20.2 | % | 21.4 | % | 20.6 | % | |||||||||
First Quarter 2017 Non-GAAP Adjusted Operating Income Reconciliation by Segment |
|||||||||||||||
Connectivity | Mobility | ||||||||||||||
Solutions | Solutions | Total | |||||||||||||
Operating income, as reported | $ | 47.8 | $ | 73.6 | $ | 121.4 | |||||||||
Amortization of purchased intangible assets | 43.6 | 24.1 | 67.6 | ||||||||||||
Restructuring costs, net | 4.8 | 0.6 | 5.4 | ||||||||||||
Equity-based compensation | 5.5 | 3.9 | 9.4 | ||||||||||||
Integration and transaction costs | 13.7 | (0.2 | ) | 13.5 | |||||||||||
Non-GAAP adjusted operating income | $ | 115.3 | $ | 102.0 | $ | 217.3 | |||||||||
Non-GAAP adjusted operating margin % | 16.9 | % | 22.4 | % | 19.1 | % | |||||||||
Second Quarter 2016 Non-GAAP Adjusted Operating Income Reconciliation by Segment |
|||||||||||||||
Connectivity | Mobility | ||||||||||||||
Solutions | Solutions | Total | |||||||||||||
Operating income, as reported | $ | 92.9 | $ | 91.0 | $ | 183.9 | |||||||||
Amortization of purchased intangible assets | 50.6 | 25.4 | 76.0 | ||||||||||||
Restructuring costs, net | 6.6 | 1.0 | 7.6 | ||||||||||||
Equity-based compensation | 5.3 | 4.1 | 9.4 | ||||||||||||
Integration and transaction costs | 13.5 | 1.0 | 14.5 | ||||||||||||
Purchase accounting adjustments | (0.4 | ) | — | (0.4 | ) | ||||||||||
Non-GAAP adjusted operating income | $ | 168.5 | $ | 122.5 | $ | 291.0 | |||||||||
Non-GAAP adjusted operating margin % | 21.7 | % | 23.2 | % | 22.3 | % | |||||||||
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 |
||||||||||
Q2 2017 | Q2 2016 | |||||||||
Cash flow from operations | $ | 87.2 | $ | 165.8 | ||||||
Integration and transaction costs | 16.7 | 15.4 | ||||||||
Capital expenditures | (17.7 | ) | (17.7 | ) | ||||||
Capex related to BNS integration | — | 1.9 | ||||||||
Adjusted Free Cash Flow | $ | 86.2 | $ | 165.4 | ||||||
See Description of Non-GAAP Financial Measures | ||||||||||
|
|||||||||||||||||||||||||
Quarterly Adjusted Operating Income and Adjusted EBITDA | |||||||||||||||||||||||||
(Unaudited -- In millions) | |||||||||||||||||||||||||
GAAP to Non-GAAP Adjusted Operating Income and Adjusted EBITDA Reconciliation |
|||||||||||||||||||||||||
Q2 2017 | Q1 2017 | Q4 2016 | Q3 2016 | Q2 2016 | |||||||||||||||||||||
Operating income, as reported | $ | 137.8 | $ | 121.4 | $ | 119.4 | $ | 180.7 | $ | 183.9 | |||||||||||||||
Amortization of purchased intangible assets | 67.0 | 67.6 | 72.9 | 74.6 | 76.0 | ||||||||||||||||||||
Restructuring costs, net | 13.8 | 5.4 | 18.4 | 10.8 | 7.6 | ||||||||||||||||||||
Equity-based compensation | 11.2 | 9.4 | 8.4 | 8.4 | 9.4 | ||||||||||||||||||||
Asset impairments | — | — | 15.9 | 7.4 | — | ||||||||||||||||||||
Integration and transaction costs | 12.6 | 13.5 | 17.2 | 14.7 | 14.5 | ||||||||||||||||||||
Purchase accounting adjustments | — | — | — | — | (0.4 | ) | |||||||||||||||||||
Non-GAAP adjusted operating income | $ | 242.4 | $ | 217.3 | $ | 252.2 | $ | 296.7 | $ | 291.0 | |||||||||||||||
Non-GAAP adjusted operating margin % | 20.6 | % | 19.1 | % | 21.4 | % | 22.9 | % | 22.3 | % | |||||||||||||||
Depreciation | 20.2 | 20.0 | 20.2 | 20.2 | 20.4 | ||||||||||||||||||||
Non-GAAP adjusted EBITDA | $ | 262.6 | $ | 237.3 | $ | 272.5 | $ | 316.9 | $ | 311.4 | |||||||||||||||
Components may not sum to total due to rounding | |||||||||||||||||||||||||
See Description of Non-GAAP Financial Measures | |||||||||||||||||||||||||
|
|||||
Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures | |||||
(Unaudited -- In millions, except per share amounts) | |||||
Outlook | |||||
Three Months | |||||
Ended | |||||
|
Full Year | ||||
2017 | 2017 | ||||
Operating income |
|
|
|||
Adjustments: | |||||
Amortization of purchased intangible assets |
|
|
|||
Equity-based compensation |
|
|
|||
Restructuring costs, integration costs and other (1) |
|
|
|||
Total adjustments to operating income |
|
|
|||
Non-GAAP adjusted operating income |
|
|
|||
Diluted earnings per share |
|
|
|||
Adjustments (2): | |||||
Total adjustments to operating income |
|
|
|||
Debt-related costs and other special items (3) |
|
|
|||
Non-GAAP adjusted diluted earnings per share |
|
|
|||
(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. | |||||
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: http://www.businesswire.com/news/home/20170803005197/en/
Investor Contact:
+1
828-323-4970
jennifer.crawford@commscope.com
or
News
Media Contact:
+1 708-236-6568
publicrelations@commscope.com
Source:
News Provided by Acquire Media