CommScope Reports Second Quarter 2019 Results
Second Quarter 2019 Highlights
(all comparisons highlighted below are year-over-year and include ARRIS results from the acquisition date,
-
Net sales of
$2.57 billion ; net sales of$2.59 billion excluding purchase accounting adjustments* -
GAAP operating loss of
$(209.2) million -
GAAP net loss of
$(1.81) per basic share compared to net income of$0.34 per diluted share -
Non-GAAP adjusted EBITDA (excluding special items) increased 45.9% to
$395.6 million -
Non-GAAP adjusted net income (excluding special items) of
$0.66 per diluted share decreased 2.9% -
Issuing third quarter guidance of adjusted EBITDA in a range of
$310 million to $370 million and adjusted EPS in a range of$0.37 to $0.47
*Excluded from the Company’s sales for the second quarter of 2019 were$18.3 million of sales related to deferred revenue purchase accounting adjustments.
The company reported second quarter net sales of
“Our second quarter results were in-line with our expectations as we successfully navigated a difficult operating environment with disciplined execution,” said President and Chief Executive Officer
“The management team is working with a renewed sense of urgency to execute our strategic plan and deliver long-term growth and success. We remain confident that, with ARRIS and Ruckus, we will grow faster than the industry and benefit from favorable networking market trends, while continuing to enhance shareholder value. Given recent cable operator spending trends, I believe the operational initiatives we have in place will realign our resources to the highest return opportunities.”
Second Quarter 2019 Overview
For comparisons described below as pro forma, the second quarter of 2019 includes ARRIS results for
Net sales in the second quarter of 2019 of
On a pro forma basis, net sales decreased 11.9% year over year with lower results in the Connectivity Solutions, Customer Premise Equipment, Network and Cloud and Ruckus segments, partially offset by growth in the Mobility Solutions segment. The decrease was primarily due to lower sales to cable operator customers, pricing pressures and unfavorable impacts from foreign exchange rate changes of approximately 1%. From a regional perspective, sales were lower in most geographic regions.
GAAP operating income decreased 227% year over year to a loss of
Non-GAAP adjusted EBITDA increased 45.9% to
Second Quarter 2019 Segment Overviews
For comparisons described below as pro forma for the Customer Premise Equipment, Network and Cloud and Ruckus segments, the second quarter of 2019 includes ARRIS results for
Connectivity Solutions
-
Segment net sales of
$670.9 million decreased 9.4% due to lower sales volumes and reductions in certain selling prices. Changes in foreign exchange rates negatively impacted segment net sales by approximately 2%. From a regional perspective, net sales declined in all geographic regions. -
GAAP operating income of
$60.5 million decreased 29.2%. GAAP operating income was negatively impacted by higher costs related to the ARRIS transaction and restructuring costs, which are excluded from non-GAAP adjusted EBITDA. Non-GAAP adjusted EBITDA decreased 9.5% to$142.2 million , or 21.2% of segment net sales, consistent with the adjusted EBITDA margin last year. Non-GAAP adjusted EBITDA was negatively impacted by lower net sales, partially offset by lower operating expenses, lower material costs and favorable mix.
Mobility Solutions
-
Segment net sales of
$529.4 million increased 6% as a result of higher sales volumes, partially offset by reductions in certain selling prices. From a regional perspective, strong demand inNorth America and to a lesser extent the EMEA region more than offset a decline in theAsia-Pacific region . Changes in foreign exchange rates negatively impacted segment net sales by approximately 1%. -
GAAP operating income of
$98.5 million increased 24.2%. GAAP operating income was negatively impacted by higher costs related to the ARRIS transaction and restructuring costs, which are excluded from non-GAAP adjusted EBITDA. Non-GAAP adjusted EBITDA increased 23.3% to$140.4 million , or 26.5% of net segment sales, a 370 basis point increase from the year ago period. Non-GAAP adjusted EBITDA benefited from higher sales volumes and cost reduction initiatives.
Customer Premise Equipment
-
Segment net sales for the second quarter 2019 were
$889.7 million . Pro forma second quarter 2019 segment net sales of$913.1 million decreased 9.4% from the pro forma year ago period. From a regional perspective, declines in the EMEA andNorth America regions were the result of reduced cable operator spending. These declines were partially offset by higher sales in theAsia-Pacific region . -
GAAP operating loss was
$25 million . GAAP operating income was negatively impacted by acquisition accounting adjustments and restructuring costs, which are excluded from non-GAAP adjusted EBITDA. Pro forma non-GAAP adjusted EBITDA decreased 1.8% to$60.3 million , or 6.6% of net sales, compared to 6.1% in the year ago period. The stability of pro forma adjusted EBITDA margins was primarily the result of lower material costs.
Network and Cloud
-
Segment sales for the second quarter 2019 were
$343.9 million . Pro forma second quarter 2019 segment net sales of$347.7 million decreased 36.7% from the pro forma year ago period. From a regional perspective, declines in theNorth America , CALA and EMEA regions were primarily due to lower cable operator spending. These declines were partially offset by higher sales in theAsia-Pacific region . -
GAAP operating loss was
$229.6 million . GAAP operating income was negatively impacted by acquisition accounting adjustments, transaction and integration costs and restructuring costs, which are excluded from non-GAAP adjusted EBITDA. Pro forma non-GAAP adjusted EBITDA decreased 72.8% to$35 million , or 10.1% of net sales, compared to 23.4% of net sales in the pro forma year ago period.
Ruckus
-
Segment sales for the second quarter 2019 were
$151.1 million . Pro forma second quarter 2019 segment sales of$152.5 million decreased 9.7% from the pro forma year ago period. From a regional perspective, net sales declined in theNorth America region, partially offset by higher sales in theAsia-Pacific and EMEA regions. -
GAAP operating loss was
$113.6 million . GAAP operating income was negatively impacted by acquisition accounting adjustments and transaction and integration costs, which are excluded from non-GAAP adjusted EBITDA. Pro forma non-GAAP adjusted EBITDA decreased 83.1% to$2.6 million , or 1.7% of net segment sales, compared to 9.1% of net sales in the pro forma year ago period.
Outlook
Today,
Third Quarter Guidance:
-
Revenue of
$2.3 billion –$2.5 billion -
Operating income (loss) of
$(5) million –$5 million -
Non-GAAP adjusted EBITDA of
$310 million –$370 million - Non-GAAP adjusted effective tax rate of approximately 29% – 30%
-
Loss per share of
$(0.81) –$(0.85) , based on 194 million weighted average basic shares -
Non-GAAP adjusted earnings per diluted share of
$0.37 –$0.47 , based on 232 million weighted average diluted shares (assuming the if-converted method is applied for our Series A Convertible Preferred Stock).
A reconciliation of GAAP to non-GAAP outlook is attached.
“While we continue to see short-term top-line pressure primarily related to lower cable operator spending, we are confident about the long-term strategic growth opportunities for the business,” Edwards said. “With our substantial portfolio of products and services and unprecedented access to advanced technologies such as 5G, next generation DOCSIS, distributed access architectures, network virtualization, Wi-Fi 6 and structured cable, we are well-positioned to capitalize on industry tailwinds and unlock high growth market potential in 2020 and beyond. We have a proven track record of successfully de-levering the balance sheet while managing top-line softness, and we will continue to capitalize on this experience and focus on operational excellence, cost reduction, cost synergy acceleration and free cash flow opportunities.”
Conference Call, Webcast and Investor Presentation
As previously announced,
To participate in the conference call, dial +1 844-397-6169 (US and
A webcast replay will be archived on CommScope’s website for a limited period of time following the conference call.
About
Follow us on Twitter and LinkedIn and like us on
Sign up for our press releases and blog posts.
Non-GAAP Financial Measures
Forward Looking Statements
This press release or any other oral or written statements made by us or on our behalf may include forward-looking statements that reflect our current views with respect to future events and financial performance. These statements may discuss goals, intentions or expectations as to future plans, trends, events, results of operations or financial condition or otherwise, in each case, based on current beliefs of management, as well as assumptions made by, and information currently available to, such management. These forward-looking statements are generally identified by their use of such terms and phrases as “intend,” “goal,” “estimate,” “expect,” “project,” “projections,” “plans,” “potential,” “anticipate,” “should,” “could,” “designed to,” “foreseeable future,” “believe,” “think,” “scheduled,” “outlook,” “target,” “guidance” and similar expressions, although not all forward-looking statements contain such terms. This list of indicative terms and phrases is not intended to be all-inclusive.
These statements are subject to various risks and uncertainties, many of which are outside our control, including, without limitation, risks related to the ARRIS acquisition; our dependence on customers’ capital spending on data and communication systems; concentration of sales among a limited number of customers and channel partners; changes in technology; industry competition and the ability to retain customers through product innovation, introduction and marketing; risks associated with our sales through channel partners; changes to the regulatory environment in which our customers operate; product quality or performance issues and associated warranty claims; our ability to maintain effective management information technology systems and to implement major systems initiatives successfully; cyber-security incidents, including data security breaches, ransomware or computer viruses; the risk our global manufacturing operations suffer production or shipping delays, causing difficulty in meeting customer demands; the risk that internal production capacity or that of contract manufacturers may be insufficient to meet customer demand or quality standards; changes in cost and availability of key raw materials, components and commodities and the potential effect on customer pricing; risks associated with our dependence on a limited number of key suppliers for certain raw materials and components; the risk that contract manufacturers we rely on encounter production, quality, financial or other difficulties; our ability to integrate and fully realize anticipated benefits from prior or future divestitures, acquisitions or equity investments; potential difficulties in realigning global manufacturing capacity and capabilities among our global manufacturing facilities or those of our contract manufacturers that may affect our ability to meet customer demands for products; possible future restructuring actions; substantial indebtedness and maintaining compliance with debt covenants; our ability to incur additional indebtedness; our ability to generate cash to service our indebtedness; possible future impairment charges for fixed or intangible assets, including goodwill; income tax rate variability and ability to recover amounts recorded as deferred tax assets; our ability to attract and retain qualified key employees; labor unrest; obligations under our defined benefit employee benefit plans requiring plan contributions in excess of current estimates; significant international operations exposing us to economic, political and other risks, including the impact of variability in foreign exchange rates; our ability to comply with governmental anti-corruption laws and regulations and export and import controls worldwide; our ability to compete in international markets due to export and import controls to which we may be subject; the impact of Brexit; changes in the laws and policies in
Such forward-looking statements are also subject to additional risks and uncertainties related to the recently acquired ARRIS business, many of which are outside of our control, including, without limitation: the risk that we will not successfully integrate ARRIS or that we will not realize estimated cost savings, synergies, growth or other anticipated benefits, or that such benefits may take longer to realize than expected; risks relating to unanticipated costs of integration; the potential impact of the acquisition on relationships with third parties, including customers, employees and competitors; failure to manage potential conflicts of interest between or among customers; integration of information technology systems; and other factors beyond our control.
Although the information contained in this press release represents our best judgment as of the date of this release based on information currently available and reasonable assumptions, we can give no assurance that the expectations will be attained or that any deviation will not be material. Given these uncertainties, we caution you not to place undue reliance on these forward-looking statements, which speak only as of the date made. We are not undertaking any duty or obligation to update this information to reflect developments or information obtained after the date of this report, except as otherwise may be required by law.
CommScope Holding Company, Inc. |
|
||||||||||||||
Condensed Consolidated Statements of Operations |
|
||||||||||||||
(Unaudited -- In millions, except per share amounts) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net sales |
$ |
2,566.7 |
|
|
$ |
1,239.9 |
|
|
$ |
3,666.3 |
|
|
$ |
2,360.4 |
|
Cost of sales |
|
1,906.7 |
|
|
|
782.7 |
|
|
|
2,608.2 |
|
|
|
1,505.4 |
|
Gross profit |
|
660.0 |
|
|
|
457.2 |
|
|
|
1,058.1 |
|
|
|
855.0 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
480.9 |
|
|
|
171.1 |
|
|
|
666.3 |
|
|
|
342.6 |
|
Research and development |
|
177.8 |
|
|
|
47.8 |
|
|
|
228.0 |
|
|
|
97.6 |
|
Amortization of purchased intangible assets |
|
164.1 |
|
|
|
66.4 |
|
|
|
223.5 |
|
|
|
133.7 |
|
Restructuring costs, net |
|
46.4 |
|
|
|
7.2 |
|
|
|
58.8 |
|
|
|
12.7 |
|
Total operating expenses |
|
869.2 |
|
|
|
292.5 |
|
|
|
1,176.6 |
|
|
|
586.6 |
|
Operating income (loss) |
|
(209.2 |
) |
|
|
164.7 |
|
|
|
(118.5 |
) |
|
|
268.4 |
|
Other income (expense), net |
|
0.7 |
|
|
|
(3.2 |
) |
|
|
(5.0 |
) |
|
|
(2.1 |
) |
Interest expense |
|
(165.3 |
) |
|
|
(60.7 |
) |
|
|
(262.8 |
) |
|
|
(120.5 |
) |
Interest income |
|
2.3 |
|
|
|
2.1 |
|
|
|
14.1 |
|
|
|
3.5 |
|
Income (loss) before income taxes |
|
(371.5 |
) |
|
|
102.9 |
|
|
|
(372.2 |
) |
|
|
149.3 |
|
Income tax (expense) benefit |
|
37.5 |
|
|
|
(37.0 |
) |
|
|
35.9 |
|
|
|
(49.6 |
) |
Net income (loss) |
|
(334.0 |
) |
|
|
65.9 |
|
|
|
(336.3 |
) |
|
|
99.7 |
|
Series A convertible preferred stock dividend |
|
(13.1 |
) |
|
|
— |
|
|
|
(13.1 |
) |
|
|
— |
|
Deemed dividend on Series A convertible preferred stock |
|
(3.0 |
) |
|
|
— |
|
|
|
(3.0 |
) |
|
|
— |
|
Net income (loss) attributable to common stockholders |
$ |
(350.1 |
) |
|
$ |
65.9 |
|
|
$ |
(352.4 |
) |
|
$ |
99.7 |
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
(1.81 |
) |
|
$ |
0.34 |
|
|
$ |
(1.82 |
) |
|
$ |
0.52 |
|
Diluted (a) |
$ |
(1.81 |
) |
|
$ |
0.34 |
|
|
$ |
(1.82 |
) |
|
$ |
0.51 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
193.6 |
|
|
|
192.2 |
|
|
|
193.2 |
|
|
|
191.8 |
|
Diluted (a) |
|
193.6 |
|
|
|
195.2 |
|
|
|
193.2 |
|
|
|
195.3 |
|
(a) Calculation of diluted earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) (basic and diluted) |
$ |
(350.1 |
) |
|
$ |
65.9 |
|
|
$ |
(352.4 |
) |
|
$ |
99.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares (basic) |
|
193.6 |
|
|
|
192.2 |
|
|
$ |
193.2 |
|
|
$ |
191.8 |
|
Dilutive effect of equity-based awards |
|
— |
|
|
|
3.0 |
|
|
$ |
— |
|
|
$ |
3.6 |
|
Denominator (diluted) |
|
193.6 |
|
|
|
195.2 |
|
|
$ |
193.2 |
|
|
$ |
195.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to unaudited condensed consolidated financial statements included in our Form 10-Q. |
|
CommScope Holding Company, Inc. |
|
|||||||
Condensed Consolidated Balance Sheets |
|
|||||||
(Unaudited -- In millions, except share amounts) |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
June 30, 2019 |
|
|
December 31, 2018 |
|
||
Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
348.0 |
|
|
$ |
458.2 |
|
Accounts receivable, less allowance for doubtful accounts of $25.6 and $17.4, respectively |
|
|
2,264.7 |
|
|
|
810.4 |
|
Inventories, net |
|
|
1,404.1 |
|
|
|
473.3 |
|
Prepaid expenses and other current assets |
|
|
284.4 |
|
|
|
135.9 |
|
Total current assets |
|
|
4,301.2 |
|
|
|
1,877.8 |
|
Property, plant and equipment, net of accumulated depreciation of $482.2 and $437.7, respectively |
|
|
767.3 |
|
|
|
450.9 |
|
Goodwill |
|
|
5,759.1 |
|
|
|
2,852.3 |
|
Other intangible assets, net |
|
|
4,670.6 |
|
|
|
1,352.0 |
|
Other noncurrent assets |
|
|
438.5 |
|
|
|
97.5 |
|
Total assets |
|
$ |
15,936.7 |
|
|
$ |
6,630.5 |
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,406.5 |
|
|
$ |
399.2 |
|
Accrued and other liabilities |
|
|
854.9 |
|
|
|
291.4 |
|
Current portion of long-term debt |
|
|
24.0 |
|
|
|
— |
|
Total current liabilities |
|
|
2,285.4 |
|
|
|
690.6 |
|
Long-term debt |
|
|
10,302.5 |
|
|
|
3,985.9 |
|
Deferred income taxes |
|
|
345.1 |
|
|
|
83.3 |
|
Other noncurrent liabilities |
|
|
578.8 |
|
|
|
113.9 |
|
Total liabilities |
|
|
13,511.8 |
|
|
|
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: 193,873,919 and 192,376,255, |
|
|
|
|
|
|
|
|
respectively |
|
|
2.0 |
|
|
|
2.0 |
|
Additional paid-in capital |
|
|
2,410.7 |
|
|
|
2,385.1 |
|
Retained earnings (accumulated deficit) |
|
|
(586.1 |
) |
|
|
(249.8 |
) |
Accumulated other comprehensive loss |
|
|
(171.1 |
) |
|
|
(159.2 |
) |
Treasury stock, at cost: 7,153,511 shares and 6,744,082 shares, |
|
|
|
|
|
|
|
|
respectively |
|
|
(230.6 |
) |
|
|
(221.3 |
) |
Total stockholders' equity |
|
|
1,424.9 |
|
|
|
1,756.8 |
|
Total liabilities and stockholders' equity |
|
$ |
15,936.7 |
|
|
$ |
6,630.5 |
|
See notes to unaudited condensed consolidated financial statements included in our Form 10-Q. |
CommScope Holding Company, Inc. |
|
||||||||||||||
Condensed Consolidated Statements of Cash Flows |
|
||||||||||||||
(Unaudited -- In millions) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Operating Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
$ |
(334.0 |
) |
|
$ |
65.9 |
|
|
$ |
(336.3 |
) |
|
$ |
99.7 |
|
Adjustments to reconcile net income (loss) to net cash generated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
by (used in) operating activities: |
|||||||||||||||
Depreciation and amortization |
|
217.3 |
|
|
|
88.9 |
|
|
|
301.0 |
|
|
|
178.3 |
|
Equity-based compensation |
|
23.1 |
|
|
|
11.9 |
|
|
|
30.7 |
|
|
|
22.4 |
|
Deferred income taxes |
|
(104.8 |
) |
|
|
(19.2 |
) |
|
|
(105.4 |
) |
|
|
(24.6 |
) |
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
(153.3 |
) |
|
|
(65.9 |
) |
|
|
(304.0 |
) |
|
|
(137.0 |
) |
Inventories |
|
194.6 |
|
|
|
(22.8 |
) |
|
|
132.2 |
|
|
|
(48.0 |
) |
Prepaid expenses and other assets |
|
48.6 |
|
|
|
23.9 |
|
|
|
24.2 |
|
|
|
(0.6 |
) |
Accounts payable and other liabilities |
|
(137.1 |
) |
|
|
25.5 |
|
|
|
(1.0 |
) |
|
|
40.9 |
|
Other |
|
(6.1 |
) |
|
|
(8.4 |
) |
|
|
(3.0 |
) |
|
|
4.0 |
|
Net cash generated by (used in) operating activities |
|
(251.7 |
) |
|
|
99.8 |
|
|
|
(261.6 |
) |
|
|
135.1 |
|
Investing Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant and equipment |
|
(26.6 |
) |
|
|
(17.3 |
) |
|
|
(48.0 |
) |
|
|
(30.8 |
) |
Proceeds from sale of property, plant and equipment |
|
0.1 |
|
|
|
3.2 |
|
|
|
0.8 |
|
|
|
6.2 |
|
Acquisition funds held in escrow |
|
3,750.0 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Cash paid for current year acquisitions, net of cash acquired |
|
(5,049.9 |
) |
|
|
— |
|
|
|
(5,049.9 |
) |
|
|
— |
|
Cash paid for prior year acquisition |
|
— |
|
|
|
— |
|
|
|
(11.0 |
) |
|
|
— |
|
Other |
|
6.7 |
|
|
|
1.3 |
|
|
|
6.6 |
|
|
|
1.3 |
|
Net cash used in investing activities |
|
(1,319.7 |
) |
|
|
(12.7 |
) |
|
|
(5,101.5 |
) |
|
|
(23.3 |
) |
Financing Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt repaid |
|
(2,328.3 |
) |
|
|
— |
|
|
|
(2,553.3 |
) |
|
|
— |
|
Long-term debt proceeds |
|
3,183.0 |
|
|
|
— |
|
|
|
6,933.0 |
|
|
|
— |
|
Debt issuance costs |
|
(108.9 |
) |
|
|
— |
|
|
|
(118.1 |
) |
|
|
— |
|
Series A convertible preferred stock proceeds |
|
1,000.0 |
|
|
|
— |
|
|
|
1,000.0 |
|
|
|
— |
|
Deemed dividend paid on Series A convertible preferred stock |
|
(3.0 |
) |
|
|
— |
|
|
|
(3.0 |
) |
|
|
— |
|
Proceeds from the issuance of common shares under equity-based compensation plans |
|
1.5 |
|
|
|
1.0 |
|
|
|
2.7 |
|
|
|
4.9 |
|
Tax withholding payments for vested equity-based compensation awards |
|
(1.8 |
) |
|
|
(0.1 |
) |
|
|
(9.3 |
) |
|
|
(15.5 |
) |
Net cash generated by (used in) financing activities |
|
1,742.5 |
|
|
|
0.9 |
|
|
|
5,252.0 |
|
|
|
(10.6 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
0.5 |
|
|
|
(15.0 |
) |
|
|
0.9 |
|
|
|
(9.5 |
) |
Change in cash and cash equivalents |
|
171.6 |
|
|
|
73.0 |
|
|
|
(110.2 |
) |
|
|
91.7 |
|
Cash and cash equivalents at beginning of period |
|
176.4 |
|
|
|
472.7 |
|
|
|
458.2 |
|
|
|
454.0 |
|
Cash and cash equivalents at end of period |
$ |
348.0 |
|
|
$ |
545.7 |
|
|
$ |
348.0 |
|
|
$ |
545.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to unaudited condensed consolidated financial statements included in our Form 10-Q. |
|
CommScope Holding Company, Inc. |
|
|||||||||||||||
Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures |
|
|||||||||||||||
(Unaudited -- In millions, except per share amounts) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
||||||||||
|
|
June 30, |
|
|
June 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
|
2019 |
|
|
2018 |
|
|||
Operating income (loss), as reported |
|
$ |
(209.2 |
) |
|
$ |
164.7 |
|
|
$ |
(118.5 |
) |
|
$ |
268.4 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of purchased intangible assets |
|
|
164.1 |
|
|
|
66.4 |
|
|
|
223.5 |
|
|
|
133.7 |
|
Restructuring costs, net |
|
|
46.4 |
|
|
|
7.2 |
|
|
|
58.8 |
|
|
|
12.7 |
|
Equity-based compensation |
|
|
23.1 |
|
|
|
11.8 |
|
|
|
30.7 |
|
|
|
22.4 |
|
Transaction and integration costs |
|
|
167.0 |
|
|
|
1.0 |
|
|
|
187.7 |
|
|
|
2.5 |
|
Purchase accounting adjustments |
|
|
164.1 |
|
|
|
— |
|
|
|
164.1 |
|
|
|
— |
|
Total adjustments to operating income |
|
|
564.7 |
|
|
|
86.4 |
|
|
|
664.8 |
|
|
|
171.3 |
|
Non-GAAP adjusted operating income |
|
$ |
355.5 |
|
|
$ |
251.1 |
|
|
$ |
546.2 |
|
|
$ |
439.7 |
|
Depreciation |
|
|
40.1 |
|
|
|
19.9 |
|
|
|
57.8 |
|
|
|
39.5 |
|
Non-GAAP adjusted EBITDA |
|
$ |
395.6 |
|
|
$ |
271.1 |
|
|
$ |
604.1 |
|
|
$ |
479.2 |
|
Income (loss) before income taxes, as reported |
|
$ |
(371.5 |
) |
|
$ |
102.9 |
|
|
$ |
(372.3 |
) |
|
$ |
149.3 |
|
Income tax (expense) benefit, as reported |
|
|
37.5 |
|
|
|
(37.0 |
) |
|
|
35.9 |
|
|
|
(49.6 |
) |
Net income (loss), as reported |
|
$ |
(334.0 |
) |
|
$ |
65.9 |
|
|
$ |
(336.3 |
) |
|
$ |
99.7 |
|
Series A convertible preferred stock dividend |
|
|
(13.1 |
) |
|
|
— |
|
|
|
(13.1 |
) |
|
|
— |
|
Deemed dividend on Series A convertible preferred stock |
|
|
(3.0 |
) |
|
|
— |
|
|
|
(3.0 |
) |
|
|
— |
|
Net income (loss) attributable to common stockholders, as reported |
|
$ |
(350.1 |
) |
|
$ |
65.9 |
|
|
$ |
(352.4 |
) |
|
$ |
99.7 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total pretax adjustments to adjusted EBITDA |
|
|
564.7 |
|
|
|
86.4 |
|
|
|
664.8 |
|
|
|
171.3 |
|
Pretax amortization of debt issuance costs & OID (1) |
|
|
11.4 |
|
|
|
2.6 |
|
|
|
18.1 |
|
|
|
5.2 |
|
Pretax acquisition related interest (1) |
|
|
2.8 |
|
|
|
— |
|
|
|
30.2 |
|
|
|
— |
|
Tax effects of adjustments and other tax items (2) |
|
|
(92.1 |
) |
|
|
(21.8 |
) |
|
|
(131.1 |
) |
|
|
(48.0 |
) |
Non-GAAP adjusted net income |
|
$ |
152.8 |
|
|
$ |
133.1 |
|
|
$ |
245.7 |
|
|
$ |
228.2 |
|
Diluted EPS, as reported |
|
$ |
(1.81 |
) |
|
$ |
0.34 |
|
|
$ |
(1.82 |
) |
|
$ |
0.51 |
|
Non-GAAP adjusted diluted EPS |
|
$ |
0.66 |
|
|
$ |
0.68 |
|
|
$ |
1.15 |
|
|
$ |
1.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Included in interest expense. |
|
|||||||||||||||
(2) The tax rates applied to adjustments reflect the tax expense or benefit based on the tax jurisdiction of the entity generating the adjustment. There are certain items for which we expect little or no tax effect. |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Components may not sum to total due to rounding |
|
|||||||||||||||
See Description of Non-GAAP Financial Measures |
|
CommScope Holding Company, Inc. |
|||||||||||||
Sales by Region |
|||||||||||||
(Unaudited -- In millions) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales by Region |
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
% Change |
|
|
|
|
|
Q2 2019 |
|
|
Q2 2018 |
|
|
YOY |
|
|
|||
United States |
|
$ |
1,500.7 |
|
|
$ |
714.6 |
|
|
|
110.0 |
|
% |
Europe, Middle East and Africa |
|
|
471.3 |
|
|
|
253.4 |
|
|
|
86.0 |
|
|
Asia Pacific |
|
|
267.4 |
|
|
|
183.2 |
|
|
|
46.0 |
|
|
Caribbean and Latin America |
|
|
225.4 |
|
|
|
61.6 |
|
|
|
265.9 |
|
|
Canada |
|
|
101.9 |
|
|
|
27.1 |
|
|
|
276.0 |
|
|
Total net sales |
|
$ |
2,566.7 |
|
|
$ |
1,239.9 |
|
|
|
107.0 |
|
% |
CommScope Holding Company, Inc. |
|||||||||||||||||||||||||||||||||||||
Segment Information |
|||||||||||||||||||||||||||||||||||||
(Unaudited -- In millions) |
|||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales by Segment |
|||||||||||||||||||||||||||||||||||||
|
As reported |
|
|
Deferred Revenue |
|
|
As Adjusted |
|
|
(2) Apr 1 - |
|
|
Pro forma (3) |
|
|
Pro forma (4) |
|
|
Pro forma (4) |
|
|
% Change |
|
||||||||||||||
|
Q2 2019 |
|
|
Adj (1) |
|
|
Q2 2019 |
|
|
Apr 3 |
|
|
Q2 2019 |
|
|
Q1 2019 |
|
|
Q2 2018 |
|
|
Sequential |
|
YOY |
|
||||||||||||
Connectivity |
$ |
670.9 |
|
|
$ |
— |
|
|
$ |
670.9 |
|
|
$ |
— |
|
|
$ |
670.9 |
|
|
$ |
646.1 |
|
|
$ |
740.5 |
|
|
|
3.8 |
|
% |
|
|
(9.4 |
) |
% |
Mobility |
|
529.4 |
|
|
|
— |
|
|
|
529.4 |
|
|
|
— |
|
|
|
529.4 |
|
|
|
453.4 |
|
|
|
499.4 |
|
|
|
16.8 |
|
|
|
|
6.0 |
|
|
CPE |
|
889.0 |
|
|
|
0.7 |
|
|
|
889.7 |
|
|
|
23.4 |
|
|
|
913.1 |
|
|
|
824.2 |
|
|
|
1,008.1 |
|
|
|
10.8 |
|
|
|
|
(9.4 |
) |
|
N&C |
|
330.6 |
|
|
|
13.3 |
|
|
|
343.9 |
|
|
|
3.8 |
|
|
|
347.7 |
|
|
|
440.2 |
|
|
|
549.5 |
|
|
|
(21.0 |
) |
|
|
|
(36.7 |
) |
|
Ruckus |
|
146.8 |
|
|
|
4.3 |
|
|
|
151.1 |
|
|
|
1.4 |
|
|
|
152.5 |
|
|
|
116.9 |
|
|
|
168.9 |
|
|
|
30.5 |
|
|
|
|
(9.7 |
) |
|
Total net sales |
$ |
2,566.7 |
|
|
$ |
18.3 |
|
|
$ |
2,585.0 |
|
|
$ |
28.6 |
|
|
$ |
2,613.6 |
|
|
$ |
2,480.8 |
|
|
$ |
2,966.4 |
|
|
|
5.4 |
|
% |
|
|
(11.9 |
) |
% |
Non-GAAP Adjusted EBITDA by Segment |
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
|
|
|
(2) Apr 1 - |
|
|
Pro forma (5) |
|
|
Pro forma (4) |
|
|
Pro forma (4) |
|
|
% Change |
|
|
|||||||||||
|
|
|
|
|
Q2 2019 |
|
|
Apr 3 |
|
|
Q2 2019 |
|
|
Q1 2019 |
|
|
Q2 2018 |
|
|
Sequential |
|
|
|
YOY |
|
|
|||||||
Connectivity |
|
$ |
142.2 |
|
|
$ |
— |
|
|
$ |
142.2 |
|
|
$ |
107.7 |
|
|
$ |
157.2 |
|
|
|
32.0 |
|
% |
|
|
(9.5 |
) |
% |
|||
Mobility |
|
|
140.4 |
|
|
|
— |
|
|
|
140.4 |
|
|
|
100.7 |
|
|
|
113.9 |
|
|
|
39.4 |
|
|
|
|
23.3 |
|
|
|||
CPE |
|
|
62.1 |
|
|
|
(1.8 |
) |
|
|
60.3 |
|
|
|
35.8 |
|
|
|
61.4 |
|
|
|
68.4 |
|
|
|
|
(1.8 |
) |
|
|||
N&C |
|
|
45.0 |
|
|
|
(10.0 |
) |
|
|
35.0 |
|
|
|
79.0 |
|
|
|
128.5 |
|
|
|
(55.7 |
) |
|
|
|
(72.8 |
) |
|
|||
Ruckus |
|
|
5.9 |
|
|
|
(3.3 |
) |
|
|
2.6 |
|
|
|
(29.0 |
) |
|
|
15.4 |
|
|
|
(109.0 |
) |
|
|
|
(83.1 |
) |
|
|||
Total non-GAAP adjusted EBITDA (2) |
|
$ |
395.6 |
|
|
$ |
(15.1 |
) |
|
$ |
380.5 |
|
|
$ |
294.2 |
|
|
$ |
476.4 |
|
|
|
29.3 |
|
% |
|
|
(20.1 |
) |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents acquisition accounting adjustments related to deferred revenue. |
|||||||||||||||||||||||||||||||||
(2) Represents ARRIS segments' results excluded from Q2 2019 as reported for the three days April 1 - April 3, 2019, prior to the acquisition date, April 4, 2019. |
|||||||||||||||||||||||||||||||||
(3) Presented pro forma to include as reported Q2 2019 results plus the impact of acquisition accounting adjustments related to deferred revenue and the results of the ARRIS segments for April 1 - April 3, 2019. |
|||||||||||||||||||||||||||||||||
(4) Periods prior to the acquisition date, April 4, 2019, are presented pro forma to include previously reported CommScope results plus previously disclosed historical results of the ARRIS segments. |
|||||||||||||||||||||||||||||||||
(5) Presented pro forma to include as reported Q2 2019 results plus the results of the ARRIS segments for April 1 - April 3, 2019. |
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components may not sum due to rounding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
See descriptions of Non-GAAP Financial Measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CommScope Holding Company, Inc. |
|
|||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Adjusted EBITDA by Segment |
|
|||||||||||||||||||||||
(Unaudited -- In millions) |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter 2019 Non-GAAP Adjusted EBITDA Reconciliation by Segment |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Connectivity |
|
|
Mobility |
|
|
CPE |
|
|
N&C |
|
|
Ruckus |
|
|
Total |
|
||||||
Operating income (loss), as reported |
|
$ |
60.5 |
|
|
$ |
98.5 |
|
|
$ |
(25.0 |
) |
|
$ |
(229.6 |
) |
|
$ |
(113.6 |
) |
|
$ |
(209.2 |
) |
Amortization of purchased intangible assets |
|
|
40.3 |
|
|
|
17.7 |
|
|
|
33.7 |
|
|
|
57.2 |
|
|
|
15.2 |
|
|
|
164.1 |
|
Restructuring costs, net |
|
|
3.3 |
|
|
|
2.6 |
|
|
|
15.1 |
|
|
|
21.5 |
|
|
|
3.9 |
|
|
|
46.4 |
|
Equity-based compensation |
|
|
6.4 |
|
|
|
4.4 |
|
|
|
3.6 |
|
|
|
6.7 |
|
|
|
2.0 |
|
|
|
23.1 |
|
Transaction and integration costs |
|
|
19.2 |
|
|
|
11.6 |
|
|
|
1.2 |
|
|
|
99.9 |
|
|
|
35.1 |
|
|
|
167.0 |
|
Purchase accounting adjustments |
|
|
— |
|
|
|
— |
|
|
|
24.0 |
|
|
|
80.0 |
|
|
|
60.1 |
|
|
|
164.1 |
|
Depreciation |
|
|
12.5 |
|
|
|
5.7 |
|
|
|
9.5 |
|
|
|
9.2 |
|
|
|
3.2 |
|
|
|
40.1 |
|
Non-GAAP adjusted EBITDA |
|
$ |
142.2 |
|
|
$ |
140.4 |
|
|
$ |
62.1 |
|
|
$ |
45.0 |
|
|
$ |
5.9 |
|
|
$ |
395.6 |
|
Non-GAAP adjusted EBITDA margin % |
|
|
21.2 |
% |
|
|
26.5 |
% |
|
|
7.0 |
% |
|
|
13.6 |
% |
|
|
4.0 |
% |
|
|
15.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter 2019 Non-GAAP Adjusted EBITDA Reconciliation by Segment |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma (1) |
|
|
|
|
Connectivity |
|
|
Mobility |
|
|
CPE |
|
|
N&C |
|
|
Ruckus |
|
|
Total |
|
||||||
Operating income (loss), as reported |
|
$ |
29.9 |
|
|
$ |
60.7 |
|
|
$ |
(23.8 |
) |
|
$ |
32.4 |
|
|
$ |
(54.5 |
) |
|
$ |
44.8 |
|
Amortization of purchased intangible assets |
|
|
41.0 |
|
|
|
18.3 |
|
|
|
43.7 |
|
|
|
22.7 |
|
|
|
15.6 |
|
|
|
141.3 |
|
Restructuring costs, net |
|
|
7.4 |
|
|
|
5.1 |
|
|
|
0.5 |
|
|
|
0.1 |
|
|
|
(0.1 |
) |
|
|
12.9 |
|
Equity-based compensation |
|
|
4.5 |
|
|
|
3.1 |
|
|
|
6.1 |
|
|
|
10.8 |
|
|
|
3.8 |
|
|
|
28.3 |
|
Transaction and integration costs |
|
|
12.7 |
|
|
|
8.0 |
|
|
|
2.3 |
|
|
|
4.7 |
|
|
|
1.1 |
|
|
|
28.7 |
|
Purchase accounting adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1.5 |
|
|
|
1.5 |
|
Depreciation |
|
|
12.2 |
|
|
|
5.5 |
|
|
|
7.0 |
|
|
|
8.4 |
|
|
|
3.8 |
|
|
|
36.8 |
|
Non-GAAP adjusted EBITDA |
|
$ |
107.7 |
|
|
$ |
100.7 |
|
|
$ |
35.8 |
|
|
$ |
79.0 |
|
|
$ |
(29.0 |
) |
|
$ |
294.3 |
|
Non-GAAP adjusted EBITDA margin % |
|
|
16.7 |
% |
|
|
22.2 |
% |
|
|
4.3 |
% |
|
|
17.9 |
% |
|
|
(24.8 |
%) |
|
|
11.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter 2018 Non-GAAP Adjusted EBITDA Reconciliation by Segment |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma (1) |
|
|
|
|
Connectivity |
|
|
Mobility |
|
|
CPE |
|
|
N&C |
|
|
Ruckus |
|
|
Total |
|
||||||
Operating income (loss), as reported |
|
$ |
85.4 |
|
|
$ |
79.3 |
|
|
$ |
(19.4 |
) |
|
$ |
75.6 |
|
|
$ |
(12.3 |
) |
|
$ |
208.6 |
|
Amortization of purchased intangible assets |
|
|
45.0 |
|
|
|
21.4 |
|
|
|
51.4 |
|
|
|
24.7 |
|
|
|
14.3 |
|
|
|
156.9 |
|
Restructuring costs, net |
|
|
4.7 |
|
|
|
2.5 |
|
|
|
14.6 |
|
|
|
6.6 |
|
|
|
— |
|
|
|
28.4 |
|
Equity-based compensation |
|
|
7.2 |
|
|
|
4.6 |
|
|
|
6.9 |
|
|
|
11.8 |
|
|
|
4.8 |
|
|
|
35.4 |
|
Transaction and integration costs |
|
|
0.7 |
|
|
|
0.3 |
|
|
|
— |
|
|
|
— |
|
|
|
1.6 |
|
|
|
2.6 |
|
Purchase accounting adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3.3 |
|
|
|
3.3 |
|
Depreciation |
|
|
14.2 |
|
|
|
5.7 |
|
|
|
7.8 |
|
|
|
9.7 |
|
|
|
3.7 |
|
|
|
41.2 |
|
Non-GAAP adjusted EBITDA |
|
$ |
157.2 |
|
|
$ |
113.9 |
|
|
$ |
61.4 |
|
|
$ |
128.5 |
|
|
$ |
15.4 |
|
|
$ |
476.4 |
|
Non-GAAP adjusted EBITDA margin % |
|
|
21.2 |
% |
|
|
22.8 |
% |
|
|
6.1 |
% |
|
|
23.4 |
% |
|
|
9.1 |
% |
|
|
16.1 |
% |
Components may not sum to total due to rounding |
|
|||||||||||||||||||||||
See Description of Non-GAAP Financial Measures |
|
|||||||||||||||||||||||
(1) Periods prior to the acquisition date, April 4, 2019, are presented pro forma to include previously reported CommScope results plus previously disclosed historical results of the ARRIS segments. |
|
|
|
CommScope Holding Company, Inc. |
|
|||||||||||||||||||
Adjusted Free Cash Flow |
|
|||||||||||||||||||
(Unaudited -- In millions) |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Free Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2018 |
|
|
Q4 2018 |
|
|
Q1 2019 |
|
|
Q2 2019 |
|
|
TTM Q2 2019 |
|
|||||
Cash flow from operations |
|
$ |
226.8 |
|
|
$ |
132.3 |
|
|
$ |
(10.0 |
) |
|
$ |
(251.7 |
) |
|
$ |
97.4 |
|
Capital expenditures |
|
|
(24.6 |
) |
|
|
(26.9 |
) |
|
|
(21.4 |
) |
|
|
(26.6 |
) |
|
|
(99.5 |
) |
Free cash flow |
|
|
202.2 |
|
|
|
105.4 |
|
|
|
(31.4 |
) |
|
|
(278.3 |
) |
|
|
(2.1 |
) |
Transaction and integration costs |
|
|
2.1 |
|
|
|
4.5 |
|
|
|
7.3 |
|
|
|
187.8 |
|
|
|
201.7 |
|
Restructuring costs |
|
|
7.7 |
|
|
|
9.4 |
|
|
|
25.9 |
|
|
|
23.9 |
|
|
|
66.9 |
|
Adjusted free cash flow |
|
$ |
212.0 |
|
|
$ |
119.3 |
|
|
$ |
1.8 |
|
|
$ |
(66.6 |
) |
|
$ |
266.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Description of Non-GAAP Financial Measures |
CommScope Holding Company, Inc. Reconciliation of GAAP to Non-GAAP Pro Forma Adjusted EBITDA (Unaudited -- In millions) |
||||||||||||||||||||||||
|
|
Three Months |
|
|
Six Months |
|
|
Year |
|
|
Twelve Months |
|
||||||||||||
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
|
Ended |
|
||||||||||||
|
|
June 30, |
|
|
June 30, |
|
|
December 31, |
|
|
June 30, |
|
||||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
|
2018 |
|
|
2019 |
|
||||||
Operating income (loss) |
|
$ |
(209.2 |
) |
|
$ |
164.7 |
|
|
$ |
(118.5 |
) |
|
$ |
268.4 |
|
|
$ |
450.0 |
|
|
$ |
63.1 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of purchased intangible assets |
|
|
164.1 |
|
|
|
66.4 |
|
|
|
223.5 |
|
|
|
133.7 |
|
|
|
264.6 |
|
|
|
354.4 |
|
Restructuring costs, net |
|
|
46.4 |
|
|
|
7.2 |
|
|
|
58.8 |
|
|
|
12.7 |
|
|
|
44.0 |
|
|
|
90.1 |
|
Equity-based compensation |
|
|
23.1 |
|
|
|
11.9 |
|
|
|
30.7 |
|
|
|
22.4 |
|
|
|
44.9 |
|
|
|
53.2 |
|
Asset impairments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
15.0 |
|
|
|
15.0 |
|
Transaction and integration costs (1) |
|
|
167.0 |
|
|
|
1.0 |
|
|
|
187.7 |
|
|
|
2.5 |
|
|
|
19.5 |
|
|
|
204.7 |
|
Purchase accounting adjustments |
|
|
164.1 |
|
|
|
— |
|
|
|
164.1 |
|
|
|
— |
|
|
|
— |
|
|
|
164.1 |
|
Non-GAAP adjusted operating income |
|
$ |
355.5 |
|
|
$ |
251.1 |
|
|
$ |
546.2 |
|
|
$ |
439.7 |
|
|
$ |
838.0 |
|
|
$ |
944.5 |
|
Depreciation |
|
|
40.1 |
|
|
|
19.9 |
|
|
|
57.8 |
|
|
|
39.5 |
|
|
|
75.6 |
|
|
|
93.9 |
|
Non-GAAP adjusted EBITDA |
|
$ |
395.6 |
|
|
$ |
271.1 |
|
|
$ |
604.1 |
|
|
$ |
479.2 |
|
|
$ |
913.6 |
|
|
$ |
1,038.5 |
|
ARRIS acquisition (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
473.9 |
|
ARRIS synergies (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
135.0 |
|
Cost reduction initiatives (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.1 |
|
Non-GAAP pro forma adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,678.5 |
|
|||
(1) Primarily reflects transaction and integration costs related to the Acquisition in 2019 and BNS acquisition integration costs in 2018. |
||||||||||||||||||||||||
(2) Reflects adjusted EBITDA related to the ARRIS business from July 1, 2018 to the Acquisition date calculated in accordance with CommScope’s definition. |
||||||||||||||||||||||||
(3) Reflects annualized synergies expected to be realized in the three years following the close of the Acquisition. |
||||||||||||||||||||||||
(4) Represents annualized savings expected from announced cost reduction initiatives. |
CommScope Holding Company, Inc. |
|
Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures |
|
(Unaudited -- In millions, except per share amounts) |
|
|
|
|
Outlook |
|
Three Months Ended |
|
September 30, 2019 |
Operating income (loss) |
$(5) - $5 |
Adjustments: |
|
Amortization of purchased intangible assets |
$163 - $167 |
Restructuring costs, transaction and integration costs and other (1) |
$5 - $20 |
Purchase accounting |
$81 - $104 |
Equity-based compensation |
$24 - $28 |
Depreciation |
$42 - $46 |
Total adjustments to operating income |
$315 - $365 |
Non-GAAP adjusted EBITDA |
$310 - $370 |
|
|
Basic loss per share |
$(0.81) - $(0.85) |
Adjustments (2): |
|
Total adjustments to operating income |
$0.94 - $1.06 |
Debt-related costs and other special items (3) |
$0.07 - $0.07 |
Impact of Series A convertible preferred stock (4) |
$0.17 - $0.19 |
Non-GAAP adjusted diluted earnings per share (5) |
$0.37 - $0.47 |
|
|
|
|
(1) Reflects projections for restructuring costs, transaction and 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, amortization of original issue discount and 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. |
|
(5) Weighted average diluted shares calculated assuming the if-converted method is applied for the Series A convertible preferred stock. |
|
Our actual results may be impacted by additional events for which information is not currently available, such as additional restructuring activities, asset impairments, debt extinguishments, additional transaction and integration costs, foreign exchange rate fluctuations and other gains or losses related to events that are not currently known or measurable. |
|
|
|
See Caution Regarding Forward-Looking Statements and Description of Non-GAAP Financial Measures. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20190808005174/en/
Source:
Investor Contact:
Kevin Powers, CommScope
+1 828-323-4970
Kevin.powers@commscope.com
News Media Contact:
Rick Aspan, CommScope
+1 708-236-6568
publicrelations@commscope.com