CommScope Reports Strong Fourth Quarter 2016 Results
- Mobility and FTTX Drive Double-Digit North American Growth -
- Announces
-
Fourth Quarter 2016 Highlights
-
Sales grew 3 percent year over year to
$1.18 billion - Gross margin improved to 42 percent, up over 650 basis points year over year
-
GAAP operating income rose significantly to
$119 million -
Adjusted operating income (excluding special items) increased 28
percent year over year to
$252 million , or 21 percent of sales -
Earnings improved significantly to
$0.28 per diluted share -
Adjusted earnings increased 45 percent year over year to
$0.61 per diluted share -
Cash flow from operations of
$81 million
-
Sales grew 3 percent year over year to
-
Calendar Year 2016 Highlights
-
Sales grew 29 percent to
$4.92 billion - Gross margin increased to a record 41 percent, up nearly 600 basis points
-
GAAP operating income grew to
$575 million -
Adjusted operating income (excluding special items) rose 44
percent to
$1.05 billion -
Earnings improved significantly to
$1.13 per diluted share -
Adjusted earnings increased 42 percent to
$2.64 per diluted share -
Cash flow from operations more than doubled to a record
$606 million
-
Sales grew 29 percent to
In comparison, for the quarter ended
"We are very pleased to deliver another quarter of sales growth and
outstanding financial results," said President and Chief Executive
Officer
"We also successfully met major execution milestones in our BNS integration plan and raised our synergy targets by more than 30 percent. We see growth opportunities ahead and are confident in our long-term market position."
Fourth Quarter 2016 Overview
Fourth quarter 2016 sales grew 3 percent year over year to
GAAP operating income in the fourth quarter 2016 rose significantly year
over year to
GAAP net income for the fourth quarter 2016 rose substantially year over
year to
Fourth quarter Connectivity Solutions segment sales increased 1 percent
to
Mobility Solutions segment sales increased 6 percent year over year to
Full Year 2016 Overview
For 2016, sales increased 29 percent to
GAAP operating income increased to
Connectivity Solutions segment sales increased 61 percent to
Mobility Solutions segment sales declined slightly to
Stock Repurchase
The board of directors has authorized the repurchase of up to
Any share repurchases under this authorization will be made in
accordance with applicable securities laws in either open market or
privately negotiated transactions. The company may also, from time to
time, enter into Rule 10b5-1 plans to facilitate repurchases of its
shares under this authorization. The method, timing and amount of shares
repurchased under the authorization will depend on several factors,
including capital and liquidity requirements, market conditions and
alternative uses for cash. The program does not obligate the company to
acquire any particular amount of its common stock, and the program may
be extended, modified, suspended or discontinued at any time. The
repurchase authorization expires on
Outlook
First Quarter 2017 Guidance:
-
Revenue of
$1.10 billion -$1.15 billion -
Operating income of
$105 million -$120 million -
Adjusted operating income of
$205 million -$225 million -
Earnings per diluted share of
$0.18 -$0.22 , based on 199 million weighted average diluted shares -
Adjusted earnings per diluted share of
$0.49 -$0.54 - Adjusted effective tax rate of approximately 35 percent
Full Year 2017 Guidance:
-
Revenue of
$5.00 billion -$5.15 billion -
Operating income of
$730 million -$770 million -
Adjusted operating income of
$1.11 billion -$1.16 billion -
Earnings per diluted share of
$1.66 -$1.73 , based on 199 million weighted average diluted shares -
Adjusted earnings per diluted share of
$2.90 -$3.00 - Adjusted effective tax rate of approximately 35 percent
-
Cash flow from operations of more than
$600 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 866-411-7395 (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 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," "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 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; 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; product quality or performance
issues and associated warranty claims; our ability to maintain effective
information management 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; changes in the laws and
policies of the
|
||||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||||
(Unaudited -- In thousands, except per share amounts) | ||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||
|
|
|||||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||||
Net sales | $ | 1,178,906 | $ | 1,142,541 | $ | 4,923,621 | $ | 3,807,828 | ||||||||||
Operating costs and expenses: | ||||||||||||||||||
Cost of sales | 689,018 | 743,511 | 2,890,032 | 2,462,008 | ||||||||||||||
Selling, general and administrative | 215,130 | 227,101 | 879,495 | 687,389 | ||||||||||||||
Research and development | 48,161 | 49,146 | 200,715 | 135,964 | ||||||||||||||
Amortization of purchased intangible assets | 72,932 | 76,905 | 297,202 | 220,602 | ||||||||||||||
Restructuring costs, net | 18,372 | 18,855 | 42,875 | 29,488 | ||||||||||||||
Asset impairments | 15,884 | 5,450 | 38,552 | 90,784 | ||||||||||||||
Total operating costs and expenses | 1,059,497 | 1,120,968 | 4,348,871 | 3,626,235 | ||||||||||||||
Operating income | 119,409 | 21,573 | 574,750 | 181,593 | ||||||||||||||
Other expense, net | (8,273 | ) | (7,505 | ) | (30,171 | ) | (13,061 | ) | ||||||||||
Interest expense | (62,510 | ) | (75,909 | ) | (277,534 | ) | (234,661 | ) | ||||||||||
Interest income | 774 | 792 | 5,524 | 4,128 | ||||||||||||||
Income (loss) before income taxes | 49,400 | (61,049 | ) | 272,569 | (62,001 | ) | ||||||||||||
Income tax (expense) benefit | 5,066 | (14,098 | ) | (49,731 | ) | (8,874 | ) | |||||||||||
Net income (loss) | $ | 54,466 | $ | (75,147 | ) | $ | 222,838 | $ | (70,875 | ) | ||||||||
Earnings (loss) per share: | ||||||||||||||||||
Basic | $ | 0.28 | $ | (0.39 | ) | $ | 1.16 | $ | (0.37 | ) | ||||||||
Diluted (a) | $ | 0.28 | $ | (0.39 | ) | $ | 1.13 | $ | (0.37 | ) | ||||||||
Weighted average shares outstanding: | ||||||||||||||||||
Basic | 193,305 | 191,040 | 192,470 | 189,876 | ||||||||||||||
Diluted (a) | 197,401 | 191,040 | 196,459 | 189,876 | ||||||||||||||
(a) Calculation of diluted earnings per share: | ||||||||||||||||||
Net income (loss) (basic and diluted) | $ | 54,466 | $ | (75,147 | ) | $ | 222,838 | $ | (70,875 | ) | ||||||||
Weighted average shares (basic) | 193,305 | 191,040 | 192,470 | 189,876 | ||||||||||||||
Dilutive effect of stock awards | 4,096 | — | 3,989 | — | ||||||||||||||
Denominator (diluted) | 197,401 | 191,040 | 196,459 | 189,876 | ||||||||||||||
See notes to consolidated financial statements included in our Form 10-K. | ||||||||||||||||||
|
||||||||||
Consolidated Balance Sheets | ||||||||||
(In thousands, except share amounts) | ||||||||||
|
||||||||||
2016 | 2015 | |||||||||
Assets | ||||||||||
Cash and cash equivalents | $ | 428,228 | $ | 562,884 | ||||||
Accounts receivable, less allowance for doubtful accounts of
|
952,367 | 833,041 | ||||||||
Inventories, net | 473,267 | 441,815 | ||||||||
Prepaid expenses and other current assets | 139,902 | 166,900 | ||||||||
Total current assets | 1,993,764 | 2,004,640 | ||||||||
Property, plant and equipment, net of accumulated depreciation
of |
474,990 | 528,706 | ||||||||
|
2,768,304 | 2,690,636 | ||||||||
Other intangible assets, net | 1,799,065 | 2,147,483 | ||||||||
Other noncurrent assets | 105,863 | 131,166 | ||||||||
Total assets | $ | 7,141,986 | $ | 7,502,631 | ||||||
Liabilities and Stockholders' Equity | ||||||||||
Accounts payable | $ | 415,921 | $ | 300,829 | ||||||
Other accrued liabilities | 429,397 | 371,743 | ||||||||
Current portion of long-term debt | 12,500 | 12,520 | ||||||||
Total current liabilities | 857,818 | 685,092 | ||||||||
Long-term debt | 4,549,510 | 5,231,131 | ||||||||
Deferred income taxes | 199,121 | 202,487 | ||||||||
Pension and other postretirement benefit liabilities | 31,671 | 37,102 | ||||||||
Other noncurrent liabilities | 109,782 | 124,099 | ||||||||
Total liabilities | 5,747,902 | 6,279,911 | ||||||||
Commitments and contingencies | ||||||||||
Stockholders' equity: | ||||||||||
Preferred stock, |
||||||||||
Issued and outstanding shares: None | — | — | ||||||||
Common stock, |
||||||||||
Issued and outstanding shares: 193,837,437 and 191,368,727, respectively |
1,950 | 1,923 | ||||||||
Additional paid-in capital | 2,282,014 | 2,216,202 | ||||||||
Retained earnings (accumulated deficit) | (589,556 | ) | (812,394 | ) | ||||||
Accumulated other comprehensive loss | (285,113 | ) | (171,678 | ) | ||||||
|
(15,211 | ) | (11,333 | ) | ||||||
Total stockholders' equity | 1,394,084 | 1,222,720 | ||||||||
Total liabilities and stockholders' equity | $ | 7,141,986 | $ | 7,502,631 | ||||||
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 | |||||||||||||||||
|
|
|||||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||||
Operating Activities: | ||||||||||||||||||
Net income (loss) | $ | 54,466 | $ | (75,147 | ) | $ | 222,838 | $ | (70,875 | ) | ||||||||
Adjustments to reconcile net income (loss) to net cash generated by operating activities: |
||||||||||||||||||
Depreciation and amortization | 97,603 | 104,015 | 399,053 | 303,500 | ||||||||||||||
Equity-based compensation | 8,385 | 7,610 | 35,006 | 28,665 | ||||||||||||||
Deferred income taxes | (6,639 | ) | (9,288 | ) | (100,878 | ) | (101,826 | ) | ||||||||||
Asset impairments | 15,884 | 5,450 | 38,552 | 90,784 | ||||||||||||||
Excess tax benefits from equity-based compensation |
(6,910 | ) | (5,560 | ) | (14,993 | ) | (24,754 | ) | ||||||||||
Changes in assets and liabilities: | ||||||||||||||||||
Accounts receivable | (4,530 | ) | 109,147 | (100,867 | ) | (6,984 | ) | |||||||||||
Inventories | (8,516 | ) | 94,646 | (31,996 | ) | 162,164 | ||||||||||||
Prepaid expenses and other current assets | (12,332 | ) | (31,693 | ) | 14,273 | (65,271 | ) | |||||||||||
Accounts payable and other accrued liabilities | (46,263 | ) | (79,954 | ) | 191,405 | 6,921 | ||||||||||||
Other noncurrent liabilities | (16,872 | ) | (969 | ) | (35,950 | ) | (13,320 | ) | ||||||||||
Other noncurrent assets | 12,231 | (2,258 | ) | (1,834 | ) | (11,966 | ) | |||||||||||
Other | (5,534 | ) | 325 | (8,384 | ) | 5,022 | ||||||||||||
Net cash generated by operating activities | 80,973 | 116,324 | 606,225 | 302,060 | ||||||||||||||
Investing Activities: | ||||||||||||||||||
Additions to property, plant and equipment | (18,654 | ) | (17,079 | ) | (68,314 | ) | (56,501 | ) | ||||||||||
Proceeds from sale of property, plant and equipment | 149 | 3,198 | 4,084 | 3,417 | ||||||||||||||
Cash paid for acquisitions including purchase price adjustments, net of cash acquired |
3,384 | (43,515 | ) | 6,098 | (3,000,991 | ) | ||||||||||||
Proceeds from sale of businesses and long-term investments |
1 | — | 1,292 | 2,817 | ||||||||||||||
Other | 57 | 195 | 2,253 | 646 | ||||||||||||||
Net cash used in investing activities | (15,063 | ) | (57,201 | ) | (54,587 | ) | (3,050,612 | ) | ||||||||||
Financing Activities: | ||||||||||||||||||
Long-term debt repaid | (172,889 | ) | (116,490 | ) | (718,914 | ) | (619,056 | ) | ||||||||||
Long-term debt proceeds | 19,764 | — | 19,764 | 3,246,875 | ||||||||||||||
Long-term debt financing costs | — | (429 | ) | — | (74,319 | ) | ||||||||||||
Proceeds from the issuance of common shares under equity-based compensation plans |
8,119 | 4,297 | 16,756 | 25,570 | ||||||||||||||
Excess tax benefits from equity-based compensation | 6,910 | 5,560 | 14,993 | 24,754 | ||||||||||||||
Tax withholding payments for vested equity-based compensation awards |
(932 | ) | (698 | ) | (3,878 | ) | (698 | ) | ||||||||||
Other | (3,094 | ) | — | (3,094 | ) | — | ||||||||||||
Net cash generated by (used in) financing activities | (142,122 | ) | (107,760 | ) | (674,373 | ) | 2,603,126 | |||||||||||
Effect of exchange rate changes on cash and cash equivalents |
(12,835 | ) | (6,441 | ) | (11,921 | ) | (21,011 | ) | ||||||||||
Change in cash and cash equivalents | (89,047 | ) | (55,078 | ) | (134,656 | ) | (166,437 | ) | ||||||||||
Cash and cash equivalents, beginning of period | 517,275 | 617,962 | 562,884 | 729,321 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 428,228 | $ | 562,884 | $ | 428,228 | $ | 562,884 | ||||||||||
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 | |||||||||||||||||
|
|
|||||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||||
Operating income, as reported | $ | 119.4 | $ | 21.6 | $ | 574.8 | $ | 181.6 | ||||||||||
Adjustments: | ||||||||||||||||||
Amortization of purchased intangible assets | 72.9 | 76.9 | 297.2 | 220.6 | ||||||||||||||
Restructuring costs, net | 18.4 | 18.9 | 42.9 | 29.5 | ||||||||||||||
Equity-based compensation | 8.4 | 7.6 | 35.0 | 28.7 | ||||||||||||||
Asset impairments | 15.9 | 5.5 | 38.6 | 90.8 | ||||||||||||||
Integration and transaction costs | 17.2 | 14.8 | 62.3 | 96.9 | ||||||||||||||
Purchase accounting adjustments | — | 51.2 | 0.6 | 81.7 | ||||||||||||||
Total adjustments to operating income | 132.8 | 174.9 | 476.6 | 548.2 | ||||||||||||||
Non-GAAP adjusted operating income | $ | 252.2 | $ | 196.4 | $ | 1,051.4 | $ | 729.8 | ||||||||||
Income (loss) before income taxes, as reported | $ | 49.4 | $ | (61.0 | ) | $ | 272.6 | $ | (62.0 | ) | ||||||||
Income tax (expense) benefit, as reported | 5.1 | (14.1 | ) | (49.7 | ) | (8.9 | ) | |||||||||||
Net income (loss), as reported | $ | 54.5 | $ | (75.1 | ) | $ | 222.8 | $ | (70.9 | ) | ||||||||
Adjustments: | ||||||||||||||||||
Total pretax adjustments to operating income | 132.8 | 174.9 | 476.6 | 548.2 | ||||||||||||||
Pretax amortization of deferred financing costs & OID (1) | 4.4 | 5.2 | 21.4 | 22.3 | ||||||||||||||
Pretax acquisition related interest (1) | — | — | — | 29.2 | ||||||||||||||
Pretax loss on debt transactions (2) | — | — | 17.8 | — | ||||||||||||||
Pretax net investment gains (2) | — | — | (0.5 | ) | (2.7 | ) | ||||||||||||
Tax effects of adjustments and other tax items (3) | (71.1 | ) | (22.2 | ) | (218.9 | ) | (164.4 | ) | ||||||||||
Non-GAAP adjusted net income | $ | 120.6 | $ | 82.8 | $ | 519.2 | $ | 361.7 | ||||||||||
Diluted EPS, as reported | $ | 0.28 | $ | (0.39 | ) | $ | 1.13 | $ | (0.37 | ) | ||||||||
Non-GAAP adjusted diluted EPS (4) | $ | 0.61 | $ | 0.42 | $ | 2.64 | $ | 1.86 |
(1) Included in interest expense. |
(2) Included in other expense, net. |
(3) The tax rates applied to adjustments reflect the tax expense or benefit based on the tax jurisdiction of the entity generating the adjustment. There are certain items for which we expect little or no tax effect. Adjustments for 2016 reflect the exclusion of a decrease in a valuation allowance while 2015 adjustments reflect the exclusion of an increase in a valuation allowance. |
(4) Diluted shares used in the calculation of non-GAAP adjusted
diluted EPS for the three months ended |
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 | |||||||||||||||||
Q4 2016 | Q4 2015 | YOY | |||||||||||||||
|
$ | 646.1 | $ | 571.0 | 13.2 | % | |||||||||||
|
240.1 | 248.6 | (3.4 | ) | |||||||||||||
|
224.8 | 244.5 | (8.1 | ) | |||||||||||||
Central and |
67.9 | 78.4 | (13.4 | ) | |||||||||||||
Total |
$ | 1,178.9 | $ | 1,142.5 | 3.2 | % | |||||||||||
Sales by Region |
|||||||||||||||||
% Change | |||||||||||||||||
Full Year | Full Year | ||||||||||||||||
2016 | 2015 | YOY | |||||||||||||||
|
$ | 2,748.8 | $ | 1,968.5 | 39.6 | % | |||||||||||
|
933.5 | 781.7 | 19.4 | ||||||||||||||
|
961.0 | 781.9 | 22.9 | ||||||||||||||
Central and |
280.3 | 275.7 | 1.7 | ||||||||||||||
Total |
$ | 4,923.6 | $ | 3,807.8 | 29.3 | % | |||||||||||
|
||||||||||||||||||||||
Segment Information | ||||||||||||||||||||||
(Unaudited -- In millions) | ||||||||||||||||||||||
Sales by Segment (1) |
||||||||||||||||||||||
% Change | ||||||||||||||||||||||
Q4 2016 | Q3 2016 | Q4 2015 | Sequential | YOY | ||||||||||||||||||
Connectivity Solutions | $ | 681.3 | $ | 819.2 | $ | 671.5 | (16.8 | ) | % | 1.5 | % | |||||||||||
Mobility Solutions | 497.6 | 474.7 | 471.0 | 4.8 | % | 5.6 | % | |||||||||||||||
Total |
$ | 1,178.9 | $ | 1,293.9 | $ | 1,142.5 | (8.9 | ) | % | 3.2 | % | |||||||||||
Non-GAAP Adjusted Operating Income by Segment (1) |
||||||||||||||||||||||
% Change | ||||||||||||||||||||||
Q4 2016 | Q3 2016 | Q4 2015 | Sequential | YOY | ||||||||||||||||||
Connectivity Solutions | $ | 139.5 | $ | 189.5 | $ | 117.4 | (26.4 | ) | % | 18.8 | % | |||||||||||
Mobility Solutions | 112.7 | 107.2 | 78.9 | 5.1 | % | 42.8 | % | |||||||||||||||
Total Non-GAAP Adjusted Operating Income | $ | 252.2 | $ | 296.7 | $ | 196.4 | (15.0 | ) | % | 28.4 | % | |||||||||||
Sales by Segment (1) |
||||||||||||||||||||||
% Change | ||||||||||||||||||||||
2016 | 2015 | YOY | ||||||||||||||||||||
Connectivity Solutions | $ | 2,965.5 | $ | 1,841.7 | 61.0 | % | ||||||||||||||||
Mobility Solutions | 1,958.1 | 1,966.1 | (0.4 | ) | % | |||||||||||||||||
Total |
$ | 4,923.6 | $ | 3,807.8 | 29.3 | % | ||||||||||||||||
Non-GAAP Adjusted Operating Income by Segment (1) |
||||||||||||||||||||||
% Change | ||||||||||||||||||||||
2016 | 2015 | YOY | ||||||||||||||||||||
Connectivity Solutions | $ | 632.3 | $ | 349.9 | 80.7 | % | ||||||||||||||||
Mobility Solutions | 419.1 | 379.9 | 10.3 | % | ||||||||||||||||||
Total Non-GAAP Adjusted Operating Income | $ | 1,051.4 | $ | 729.8 | 44.1 | % | ||||||||||||||||
(1) As of |
||||||||||||||||||||||
Components may not sum to total due to rounding | ||||||||||||||||||||||
See Description of Non-GAAP Financial Measures | ||||||||||||||||||||||
|
||||||||||||||||||||
Pro |
||||||||||||||||||||
(Unaudited -- In millions) | ||||||||||||||||||||
Pro |
||||||||||||||||||||
Full Year | ||||||||||||||||||||
Q1 2015 | Q2 2015 | Q3 2015 |
Q4 2015 (2) |
2015 | ||||||||||||||||
Legacy |
$ | 825.4 | $ | 867.3 | $ | 831.5 | $ | 754.0 | $ | 3,278.2 | ||||||||||
Legacy BNS | 424.9 | 471.0 | 415.8 | 388.5 | 1,700.2 | |||||||||||||||
Total Pro |
$ | 1,250.3 | $ | 1,338.3 | $ | 1,247.3 | $ | 1,142.5 | $ | 4,978.4 | ||||||||||
Pro |
||||||||||||||||||||
Full Year | ||||||||||||||||||||
Q1 2015 | Q2 2015 | Q3 2015 | Q4 2015 | 2015 | ||||||||||||||||
Connectivity Solutions | $ | 717.6 | $ | 781.2 | $ | 750.4 | $ | 671.5 | $ | 2,920.7 | ||||||||||
Mobility Solutions | 532.7 | 557.0 | 496.9 | 471.0 | 2,057.6 | |||||||||||||||
Total Pro |
$ | 1,250.3 | $ | 1,338.3 | $ | 1,247.3 | $ | 1,142.5 | $ | 4,978.4 | ||||||||||
(1) As of |
||||||||||||||||||||
(2) As reported | ||||||||||||||||||||
Components may not sum to total due to rounding | ||||||||||||||||||||
See Description of Non-GAAP Financial Measures | ||||||||||||||||||||
The unaudited pro forma amounts are presented as though the BNS
acquisition had been completed as of |
||||||||||||||||||||
|
|||||||||||||||
Reconciliation of GAAP to Non-GAAP Adjusted Operating Income by Segment | |||||||||||||||
(Unaudited -- In millions) | |||||||||||||||
Year Ended |
|||||||||||||||
Connectivity | Mobility | ||||||||||||||
Solutions | Solutions | Total | |||||||||||||
Operating income, as reported | $ | 291.2 | $ | 283.6 | $ | 574.8 | |||||||||
Amortization of purchased intangible assets | 195.9 | 101.3 | 297.2 | ||||||||||||
Restructuring costs, net | 27.1 | 15.8 | 42.9 | ||||||||||||
Equity-based compensation | 19.8 | 15.2 | 35.0 | ||||||||||||
Asset impairments | 38.6 | — | 38.6 | ||||||||||||
Integration and transaction costs | 59.1 | 3.3 | 62.3 | ||||||||||||
Purchase accounting adjustments | 0.6 | — | 0.6 | ||||||||||||
Non-GAAP adjusted operating income | $ | 632.3 | $ | 419.1 | $ | 1,051.4 | |||||||||
Non-GAAP adjusted operating margin % | 21.3 | % | 21.4 | % | 21.4 | % | |||||||||
Year Ended |
|||||||||||||||
Connectivity | Mobility | ||||||||||||||
Solutions | Solutions | Total | |||||||||||||
Operating income, as reported | $ | 16.1 | $ | 165.5 | $ | 181.6 | |||||||||
Amortization of purchased intangible assets | 124.0 | 96.6 | 220.6 | ||||||||||||
Restructuring costs, net | 16.9 | 12.6 | 29.5 | ||||||||||||
Equity-based compensation | 16.1 | 12.6 | 28.7 | ||||||||||||
Asset impairments | 16.3 | 74.4 | 90.8 | ||||||||||||
Integration and transaction costs | 82.3 | 14.6 | 96.9 | ||||||||||||
Purchase accounting adjustments | 78.2 | 3.6 | 81.7 | ||||||||||||
Non-GAAP adjusted operating income | $ | 349.9 | $ | 379.9 | $ | 729.8 | |||||||||
Non-GAAP adjusted operating margin % | 19.0 | % | 19.3 | % | 19.2 | % | |||||||||
(1) As of |
|||||||||||||||
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 2016 Non-GAAP Adjusted Operating Income Reconciliation by Segment (1) |
|||||||||||||||
Connectivity | Mobility | ||||||||||||||
Solutions | Solutions | Total | |||||||||||||
Operating income, as reported | $ | 43.3 | $ | 76.1 | $ | 119.4 | |||||||||
Amortization of purchased intangible assets | 47.7 | 25.3 | 72.9 | ||||||||||||
Restructuring costs, net | 11.0 | 7.3 | 18.4 | ||||||||||||
Equity-based compensation | 4.7 | 3.7 | 8.4 | ||||||||||||
Asset impairments | 15.9 | — | 15.9 | ||||||||||||
Integration and transaction costs | 16.9 | 0.3 | 17.2 | ||||||||||||
Non-GAAP adjusted operating income | $ | 139.5 | $ | 112.7 | $ | 252.2 | |||||||||
Non-GAAP adjusted operating margin % | 20.5 | % | 22.7 | % | 21.4 | % | |||||||||
Third Quarter 2016 Non-GAAP Adjusted Operating Income Reconciliation by Segment (1) |
|||||||||||||||
Connectivity | Mobility | ||||||||||||||
Solutions | Solutions | Total | |||||||||||||
Operating income, as reported | $ | 104.8 | $ | 75.9 | $ | 180.7 | |||||||||
Amortization of purchased intangible assets | 49.4 | 25.2 | 74.6 | ||||||||||||
Restructuring costs, net | 8.4 | 2.5 | 10.8 | ||||||||||||
Equity-based compensation | 4.9 | 3.5 | 8.4 | ||||||||||||
Asset impairments | 7.4 | — | 7.4 | ||||||||||||
Integration and transaction costs | 14.6 | 0.2 | 14.7 | ||||||||||||
Non-GAAP adjusted operating income | $ | 189.5 | $ | 107.2 | $ | 296.7 | |||||||||
Non-GAAP adjusted operating margin % | 23.1 | % | 22.6 | % | 22.9 | % | |||||||||
Fourth Quarter 2015 Non-GAAP Adjusted Operating Income Reconciliation by Segment (1) |
|||||||||||||||
Connectivity | Mobility | ||||||||||||||
Solutions | Solutions | Total | |||||||||||||
Operating income (loss), as reported | $ | (17.9 | ) | $ | 39.5 | $ | 21.6 | ||||||||
Amortization of purchased intangible assets | 49.9 | 27.0 | 76.9 | ||||||||||||
Restructuring costs, net | 11.8 | 7.1 | 18.9 | ||||||||||||
Equity-based compensation | 5.7 | 1.9 | 7.6 | ||||||||||||
Asset impairments | 5.5 | — | 5.5 | ||||||||||||
Integration and transaction costs | 13.7 | 1.1 | 14.8 | ||||||||||||
Purchase accounting adjustments | 48.9 | 2.2 | 51.2 | ||||||||||||
Non-GAAP adjusted operating income | $ | 117.4 | $ | 78.9 | $ | 196.4 | |||||||||
Non-GAAP adjusted operating margin % | 17.5 | % | 16.8 | % | 17.2 | % | |||||||||
(1) As of |
|||||||||||||||
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 |
|||||||||||||||||||||
Full Year | Full Year | ||||||||||||||||||||
Q4 2016 | Q4 2015 | 2016 | 2015 | ||||||||||||||||||
Cash flow from operations | $ | 81.0 | $ | 116.3 | $ | 606.2 | $ | 302.1 | |||||||||||||
Integration and transaction costs | 17.0 | 24.5 | 64.8 | 96.1 | |||||||||||||||||
Capital expenditures | (18.7 | ) | (17.1 | ) | (68.3 | ) | (56.5 | ) | |||||||||||||
Capex related to BNS integration | 1.2 | 1.7 | 6.1 | 12.7 | |||||||||||||||||
Redemption premium | — | — | 17.8 | — | |||||||||||||||||
Adjusted Free Cash Flow | $ | 80.5 | $ | 125.4 | $ | 626.6 | $ | 354.4 | |||||||||||||
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 |
|||||||||||||||||||||||||
Q4 2016 | Q3 2016 | Q2 2016 | Q1 2016 | Q4 2015 | |||||||||||||||||||||
Operating income, as reported | $ | 119.4 | $ | 180.7 | $ | 183.9 | $ | 90.7 | $ | 21.6 | |||||||||||||||
Amortization of purchased intangible assets | 72.9 | 74.6 | 76.0 | 73.6 | 76.9 | ||||||||||||||||||||
Restructuring costs, net | 18.4 | 10.8 | 7.6 | 6.1 | 18.9 | ||||||||||||||||||||
Equity-based compensation | 8.4 | 8.4 | 9.4 | 8.8 | 7.6 | ||||||||||||||||||||
Asset impairments | 15.9 | 7.4 | — | 15.3 | 5.5 | ||||||||||||||||||||
Integration and transaction costs | 17.2 | 14.7 | 14.5 | 15.9 | 14.8 | ||||||||||||||||||||
Purchase accounting adjustments | — | — | (0.4 | ) | 1.0 | 51.2 | |||||||||||||||||||
Non-GAAP adjusted operating income | $ | 252.2 | $ | 296.7 | $ | 291.0 | $ | 211.4 | $ | 196.4 | |||||||||||||||
Non-GAAP adjusted operating margin % | 21.4 | % | 22.9 | % | 22.3 | % | 18.5 | % | 17.2 | % | |||||||||||||||
Depreciation | 20.2 | 20.2 | 20.4 | 19.6 | 21.9 | ||||||||||||||||||||
Non-GAAP adjusted EBITDA | $ | 272.5 | $ | 316.9 | $ | 311.4 | $ | 231.1 | $ | 218.2 | |||||||||||||||
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/20170223005114/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