8-K
false000151722800015172282024-01-092024-01-09

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): January 9, 2024

COMMSCOPE HOLDING COMPANY, INC.

(Exact name of registrant as specified in its charter)

Delaware

001-36146

27-4332098

(State or other jurisdiction
of incorporation)

(Commission
File Number)

(IRS Employer
Identification No.)

3642 E. US Highway 70

Claremont, North Carolina 28610

(Address of principal executive offices)

Registrant’s telephone number, including area code: (828) 459-5000

Not Applicable

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol

Name of each exchange on which registered

Common Stock, par value $0.01 per share

COMM

The NASDAQ Stock Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 


 

Item 2.01. Completion of Acquisition or Disposition of Assets.

On January 9, 2024, (the “Closing Date”), CommScope Holding Company, Inc. (the "Company" or “CommScope”) completed the previously announced sale of the Home Networks business (the “Home Business”) of the Company to Vantiva SA (“Vantiva”) pursuant to the Purchase Agreement (the "Purchase Agreement"), dated as of December 7, 2023. Pursuant to the Purchase Agreement, Vantiva acquired the Home Business in exchange for (i) 134,704,669 shares of Vantiva common stock, representing a 24.73% equity stake in Vantiva (determined on a fully diluted basis), (ii) $250,465 in cash (in addition to cash paid in exchange for the cash on the Home Business companies’ balance sheets) and (iii) an earn-out of up to $100 million, subject to the satisfaction of certain conditions. The $250,465 in cash paid in connection with the closing is expected to be used to acquire additional shares of Vantiva common stock, following which the Company is expected to own a 25% equity stake in Vantiva (on a fully diluted basis).

The description of the Purchase Agreement set forth herein does not purport to be complete and is qualified in its entirety by reference to the Purchase Agreement, which was attached as Exhibit 2.2 to the Company's Current Report on Form 8-K filed with the Securities and Exchange Commission on October 5, 2023.

Item 9.01. Financial Statements and Exhibits.

(b) Unaudited Pro Forma Condensed Consolidated Financial Information

The following unaudited pro forma condensed consolidated financial statements of CommScope reflecting the disposition of the Home Business pursuant to the Purchase Agreement, are filed as Exhibit 99.1 to this Current Report on Form 8-K and are incorporated herein by reference:

Unaudited Pro Forma Condensed Consolidated Balance Sheet as of September 30, 2023;
Unaudited Pro Forma Condensed Consolidated Statements of Operations for the nine months ended September 30, 2023 and the years ended December 31, 2022, 2021 and 2020; and
Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements.

(d) Exhibits

The following exhibits are hereby filed as part of this Current Report on Form 8-K.

Exhibit.

Description.

99.1

CommScope Holding Company, Inc. Unaudited Pro Forma Condensed Consolidated Financial Information

104

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

 

 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Dated: January 16, 2024

 

 

COMMSCOPE HOLDING COMPANY, INC.

 

 

 

 

 

By:

 /s/ Kyle D. Lorentzen

 

 

Kyle D. Lorentzen

Executive Vice President and

Chief Financial Officer

 

 


EX-99.1

Exhibit 99.1

On January 9, 2024, (the “Closing Date”), CommScope Holding Company, Inc. (“CommScope”, the “Company”) completed the sale of its Home Networks business (the “Home Business”) (the “Disposal”), to Vantiva SA (“Vantiva”, the “buyer”). The Home Business focuses on the delivery of innovative, connected home solutions for broadband and pay TV service providers. Pursuant to the Purchase Agreement, CommScope sold its Home Business to Vantiva in exchange for 134,704,669 shares of Vantiva common stock, representing a 24.73% equity stake in Vantiva (determined on a fully diluted basis) and $250,465 in cash (in addition to cash paid in exchange for the cash on the Home Business companies’ balance sheets), as well as the potential to receive an additional $100 million pursuant to terms of an earnout provision in the Purchase Agreement. The earnout is contingent upon Vantiva achieving adjusted EBITDA equal to or exceeding €400 million in a given year over a 5-year period and meeting certain other thresholds. The $250,465 in cash paid in connection with the closing is expected to be used to acquire additional shares of Vantiva common stock, following which the Company is expected to own a 25% equity stake in Vantiva (on a fully diluted basis). Following the closing of this transaction, CommScope’s ownership interest in Vantiva is expected to be reported as an equity method investment under Accounting Standards Codification (“ASC”) 323, Investments – Equity Method and Joint Ventures.

The following unaudited pro forma condensed consolidated financial statements were derived from the historical consolidated financial statements of CommScope, which were prepared in accordance with generally accepted accounting principles in the United States of America ("GAAP"). The unaudited pro forma condensed consolidated financial statements were prepared in accordance with Article 11 of Regulation S-X. The unaudited pro forma condensed consolidated financial statements were prepared for illustrative and informational purposes only and are not intended to represent what CommScope’s results of operations or financial position would have been had the Disposal occurred on the dates indicated. The unaudited pro forma condensed consolidated financial statements also should not be considered indicative of CommScope’s future results of operations or financial position. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

The unaudited pro forma condensed consolidated financial statements as of and for the nine months ended September 30, 2023, have been derived from the historical unaudited consolidated financial statements of CommScope, included in CommScope’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2023, filed with the Securities and Exchange Commission (“SEC”) on November 9, 2023. The unaudited pro forma condensed consolidated financial statements for the years ended December 31, 2022, 2021, and 2020 have been derived from the historical audited consolidated financial statements of CommScope, included in CommScope’s Annual Report on Form 10-K for the year ended December 31, 2022, filed with the SEC on February 23, 2023. The unaudited pro forma condensed consolidated financial statements and accompanying notes should be read in conjunction with CommScope’s historical consolidated financial statements and accompanying notes.

The unaudited pro forma condensed consolidated statements of operations for the nine months ended September 30, 2023, and for the years ended December 31, 2022, 2021 and 2020 reflect pro forma results of CommScope’s operations as if the Disposal had occurred on January 1, 2020. The unaudited pro forma condensed consolidated balance sheet as of September 30, 2023, gives effect to the Disposal as if it had occurred on that date. The adjustments in the “Other Separation Adjustments” column in the unaudited pro forma condensed consolidated statements of operations and unaudited pro forma condensed consolidated balance sheet give effect to the Other Separation Adjustments as if they occurred as of January 1, 2022, and September 30, 2023, respectively.

Beginning in the fourth quarter of 2023, the criteria under ASC 205-20, Presentation of Financial Statements, for discontinued operations were met, and the Company will present the Disposal as a discontinued operation in future Quarterly Reports on Form 10-Q and in future Annual Reports on Form 10-K. The Company believes that the adjustments included within the “Discontinued Operations of the Home Business” column of the unaudited pro forma condensed consolidated financial statements are consistent with the guidance for discontinued operations under GAAP. CommScope’s current estimates on a discontinued operations basis are subject to change as the Company finalizes discontinued operations accounting to be reported in its Annual Report on Form 10-K for the year ended December 31, 2023.

Article 11 of Regulation S-X requires that pro forma financial information include the following pro forma adjustments to the historical financial statements of the registrant as follows:

Transaction Accounting Adjustments:
o
Adjustments that reflect only the application of required accounting to the acquisition, disposition, or other transaction.
Autonomous Entity Adjustments:
o
Adjustments that are necessary to reflect the operations and financial position of the registrant as an autonomous entity when the registrant was previously part of another entity.

In addition, Regulation S-X permits registrants to reflect adjustments that depict synergies or dis-synergies of the acquisitions and dispositions for which pro forma effect is being given in the disclosures as management adjustments.

The following unaudited pro forma condensed consolidated statements of operations and unaudited pro forma condensed consolidated balance sheet reflect the following transactions in conjunction with the Disposal:


 

Discontinued Operations of the Home Business:
o
The historical financial results directly attributable to the Home Business in accordance with ASC 205
Other Separation Adjustments:
o
The estimated impact of the equity interest in Vantiva in connection with the Disposal;
o
Estimated unaccrued one-time transaction costs;
o
Contractual arrangements including a transition services agreement (“TSA Agreement” or the “TSA”) for a time period not expected to exceed 16 months.

The unaudited pro forma condensed consolidated financial statements do not contain any autonomous entity adjustments or potential synergies or dis-synergies that may occur in connection with the Disposal.


 

CommScope Holding Company, Inc.
Unaudited Pro Forma Condensed Consolidated Balance Sheet
As of September 30, 2023
(In millions, except share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Forma Transaction Accounting
Adjustments

 

 

 

 

 

 

 

 

Historical
CommScope

 

 

Discontinued
Operations of
the Home
Business (a)

 

 

Notes

 

Other
Separation
Adjustments

 

 

Notes

 

Pro Forma

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

518.9

 

 

$

(22.4

)

 

 

 

$

 

 

 

 

$

496.5

 

Accounts receivable, net

 

 

1,144.5

 

 

 

(218.6

)

 

 

 

 

 

 

 

 

 

925.9

 

Inventories, net

 

 

1,364.6

 

 

 

(177.2

)

 

 

 

 

 

 

 

 

 

1,187.4

 

Prepaid expenses and other current assets

 

 

186.7

 

 

 

(21.4

)

 

 

 

 

 

 

 

 

 

165.3

 

Total current assets

 

 

3,214.7

 

 

 

(439.6

)

 

 

 

 

 

 

 

 

 

2,775.1

 

Property, plant and equipment, net

 

 

539.1

 

 

 

(11.7

)

 

 

 

 

 

 

 

 

 

527.4

 

Goodwill

 

 

3,635.7

 

 

 

 

 

 

 

 

 

 

 

 

 

3,635.7

 

Other intangible assets, net

 

 

1,673.2

 

 

 

(12.7

)

 

 

 

 

 

 

 

 

 

1,660.5

 

Other noncurrent assets

 

 

1,002.9

 

 

 

(37.1

)

 

(f)

 

 

18.8

 

 

(b)

 

 

984.6

 

Total assets

 

$

10,065.6

 

 

$

(501.1

)

 

 

 

$

18.8

 

 

 

 

$

9,583.3

 

Liabilities and Stockholders’ Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

795.3

 

 

$

(327.3

)

 

 

 

$

 

 

 

 

$

468.0

 

Accrued and other liabilities

 

 

719.2

 

 

 

(88.4

)

 

 

 

 

11.5

 

 

(c)

 

 

642.3

 

Current portion of long-term debt

 

 

32.0

 

 

 

 

 

 

 

 

 

 

 

 

 

32.0

 

 Total current liabilities

 

 

1,546.5

 

 

 

(415.7

)

 

 

 

 

11.5

 

 

 

 

 

1,142.3

 

Long-term debt

 

 

9,353.3

 

 

 

 

 

 

 

 

 

 

 

 

 

9,353.3

 

Deferred income taxes

 

 

105.2

 

 

 

2.1

 

 

(f)

 

 

 

 

 

 

 

107.3

 

Other noncurrent liabilities

 

 

404.4

 

 

 

(14.4

)

 

 

 

 

 

 

 

 

 

390.0

 

Total liabilities

 

 

11,409.4

 

 

 

(428.0

)

 

 

 

 

11.5

 

 

 

 

 

10,992.9

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A convertible preferred
   stock, $ 0.01 par value

 

 

1,146.3

 

 

 

 

 

 

 

 

 

 

 

 

 

1,146.3

 

Stockholders' deficit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, $ 0.01 par value:
   Authorized shares: 200,000,000;
   Issued and outstanding shares:
   1,146,324 shares Series A
   convertible preferred stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $ 0.01 par value:
   Authorized shares: 1,300,000,000;
   Issued and outstanding shares:
   211,918,754 shares

 

 

2.3

 

 

 

 

 

 

 

 

 

 

 

 

 

2.3

 

Additional paid-in capital

 

 

2,554.4

 

 

 

 

 

 

 

 

 

 

 

 

 

2,554.4

 

Accumulated deficit

 

 

(4,427.9

)

 

 

(73.1

)

 

 

 

 

7.3

 

 

(e)

 

 

(4,493.7

)

Accumulated other comprehensive loss

 

 

(317.4

)

 

 

 

 

 

 

 

 

 

 

 

 

(317.4

)

Treasury stock, at cost: 14,345,829 shares

 

 

(301.5

)

 

 

 

 

 

 

 

 

 

 

 

 

(301.5

)

Total stockholders' deficit

 

 

(2,490.1

)

 

 

(73.1

)

 

 

 

 

7.3

 

 

 

 

 

(2,555.9

)

Total liabilities and stockholders' deficit

 

$

10,065.6

 

 

$

(501.1

)

 

 

 

$

18.8

 

 

 

 

$

9,583.3

 

 

 


 

CommScope Holding Company, Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the nine months ended September 30, 2023
(In millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Forma Transaction Accounting
Adjustments

 

 

 

 

 

 

 

 

Historical CommScope

 

 

Discontinued
Operations of
the Home
Business (a)

 

 

Notes

 

Other
Separation
Adjustments

 

 

Notes

 

Pro Forma

 

Net sales

 

$

5,519.4

 

 

$

(916.1

)

 

 

 

$

 

 

 

 

$

4,603.3

 

Cost of sales

 

 

3,664.3

 

 

 

(761.1

)

 

 

 

 

 

 

 

 

 

2,903.2

 

Gross profit

 

 

1,855.1

 

 

 

(155.0

)

 

 

 

 

 

 

 

 

 

1,700.1

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

748.1

 

 

 

(76.4

)

 

 

 

 

 

 

 

 

 

671.7

 

Research and development

 

 

432.1

 

 

 

(76.5

)

 

 

 

 

 

 

 

 

 

355.6

 

Amortization of purchased intangible assets

 

 

329.1

 

 

 

(77.2

)

 

 

 

 

 

 

 

 

 

251.9

 

Restructuring costs, net

 

 

51.8

 

 

 

(6.3

)

 

 

 

 

 

 

 

 

 

45.5

 

Asset impairments

 

 

895.1

 

 

 

(469.1

)

 

 

 

 

 

 

 

 

 

426.0

 

Income from transition services agreement, net

 

 

 

 

 

 

 

 

 

 

(1.2

)

 

(d)

 

 

(1.2

)

Total operating expenses

 

 

2,456.2

 

 

 

(705.5

)

 

 

 

 

(1.2

)

 

 

 

 

1,749.5

 

Operating loss

 

 

(601.1

)

 

 

550.5

 

 

 

 

 

1.2

 

 

 

 

 

(49.4

)

Other income, net

 

 

14.5

 

 

 

(0.8

)

 

 

 

 

 

 

 

 

 

13.7

 

Interest expense

 

 

(504.9

)

 

 

 

 

 

 

 

 

 

 

 

 

(504.9

)

Interest income

 

 

7.8

 

 

 

 

 

 

 

 

 

 

 

 

 

7.8

 

Loss before income taxes

 

 

(1,083.7

)

 

 

549.7

 

 

 

 

 

1.2

 

 

 

 

 

(532.8

)

Income tax benefit

 

 

158.0

 

 

 

(128.1

)

 

(f)

 

 

(0.3

)

 

(g)

 

 

29.6

 

Net loss

 

 

(925.7

)

 

 

421.6

 

 

 

 

 

0.9

 

 

 

 

 

(503.2

)

Series A convertible preferred stock dividends

 

 

(45.9

)

 

 

 

 

 

 

 

 

 

 

 

 

(45.9

)

Net loss attributable to common stockholders

 

$

(971.6

)

 

$

421.6

 

 

 

 

$

0.9

 

 

 

 

$

(549.1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(4.62

)

 

 

 

 

 

 

 

 

 

 

 

$

(2.61

)

Diluted

 

$

(4.62

)

 

 

 

 

 

 

 

 

 

 

 

$

(2.61

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

210.4

 

 

 

 

 

 

 

 

 

 

 

 

 

210.4

 

Diluted

 

 

210.4

 

 

 

 

 

 

 

 

 

 

 

 

 

210.4

 

 

 


 

CommScope Holding Company, Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the year ended December 31, 2022
(In millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Forma Transaction Accounting
Adjustments

 

 

 

 

 

 

 

 

Historical
CommScope

 

 

Discontinued
Operations of
the Home
Business (a)

 

 

Notes

 

Other
Separation
Adjustments

 

 

Notes

 

Pro Forma

 

Net sales

 

$

9,228.1

 

 

$

(1,703.4

)

 

 

 

$

 

 

 

 

$

7,524.7

 

Cost of sales

 

 

6,424.0

 

 

 

(1,493.2

)

 

 

 

 

 

 

 

 

 

4,930.8

 

Gross profit

 

 

2,804.1

 

 

 

(210.2

)

 

 

 

 

 

 

 

 

 

2,593.9

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

1,135.0

 

 

 

(94.1

)

 

 

 

 

 

 

 

 

 

1,040.9

 

Research and development

 

 

657.4

 

 

 

(113.8

)

 

 

 

 

 

 

 

 

 

543.6

 

Amortization of purchased intangible assets

 

 

543.0

 

 

 

(103.0

)

 

 

 

 

 

 

 

 

 

440.0

 

Restructuring costs, net

 

 

62.9

 

 

 

 

 

 

 

 

 

 

 

 

 

62.9

 

Asset impairments

 

 

1,119.6

 

 

 

 

 

 

 

 

 

 

 

 

 

1,119.6

 

Income from transition services agreement, net

 

 

 

 

 

 

 

 

 

 

(31.2

)

 

(d)

 

 

(31.2

)

Total operating expenses

 

 

3,517.9

 

 

 

(310.9

)

 

 

 

 

(31.2

)

 

 

 

 

3,175.8

 

Operating loss

 

 

(713.8

)

 

 

100.7

 

 

 

 

 

31.2

 

 

 

 

 

(581.9

)

Other expense, net

 

 

(0.1

)

 

 

(0.5

)

 

 

 

 

 

 

 

 

 

(0.6

)

Interest expense

 

 

(588.9

)

 

 

 

 

 

 

 

 

 

 

 

 

(588.9

)

Interest income

 

 

2.8

 

 

 

 

 

 

 

 

 

 

 

 

 

2.8

 

Loss before income taxes

 

 

(1,300.0

)

 

 

100.2

 

 

 

 

 

31.2

 

 

 

 

 

(1,168.6

)

Income tax benefit (expense)

 

 

13.1

 

 

 

(12.0

)

 

(f)

 

 

(7.6

)

 

(g)

 

 

(6.5

)

Net loss

 

 

(1,286.9

)

 

 

88.2

 

 

 

 

 

23.6

 

 

 

 

 

(1,175.1

)

Series A convertible preferred stock dividends

 

 

(59.0

)

 

 

 

 

 

 

 

 

 

 

 

 

(59.0

)

Net loss attributable to common stockholders

 

$

(1,345.9

)

 

$

88.2

 

 

 

 

$

23.6

 

 

 

 

$

(1,234.1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(6.49

)

 

 

 

 

 

 

 

 

 

 

 

$

(5.95

)

Diluted

 

$

(6.49

)

 

 

 

 

 

 

 

 

 

 

 

$

(5.95

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

207.4

 

 

 

 

 

 

 

 

 

 

 

 

 

207.4

 

Diluted

 

 

207.4

 

 

 

 

 

 

 

 

 

 

 

 

 

207.4

 

 

 


 

CommScope Holding Company, Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the year ended December 31, 2021
(In millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Forma Transaction Accounting
Adjustments

 

 

 

 

 

Historical
CommScope

 

 

Discontinued
Operations of
the Home
Business (a)

 

 

Notes

 

Pro Forma

 

Net sales

 

$

8,586.7

 

 

$

(1,849.4

)

 

 

 

$

6,737.3

 

Cost of sales

 

 

5,902.4

 

 

 

(1,604.5

)

 

 

 

 

4,297.9

 

Gross profit

 

 

2,684.3

 

 

 

(244.9

)

 

 

 

 

2,439.4

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

1,233.9

 

 

 

(150.9

)

 

 

 

 

1,083.0

 

Research and development

 

 

683.2

 

 

 

(118.2

)

 

 

 

 

565.0

 

Amortization of purchased intangible assets

 

 

613.0

 

 

 

(103.0

)

 

 

 

 

510.0

 

Restructuring costs, net

 

 

91.9

 

 

 

(6.8

)

 

 

 

 

85.1

 

Asset impairments

 

 

13.7

 

 

 

(13.7

)

 

 

 

 

 

Total operating expenses

 

 

2,635.7

 

 

 

(392.6

)

 

 

 

 

2,243.1

 

Operating income

 

 

48.6

 

 

 

147.7

 

 

 

 

 

196.3

 

Other expense, net

 

 

(23.8

)

 

 

(2.6

)

 

 

 

 

(26.4

)

Interest expense

 

 

(561.2

)

 

 

 

 

 

 

 

(561.2

)

Interest income

 

 

1.9

 

 

 

 

 

 

 

 

1.9

 

Loss before income taxes

 

 

(534.5

)

 

 

145.1

 

 

 

 

 

(389.4

)

Income tax benefit

 

 

71.9

 

 

 

(33.7

)

 

(f)

 

 

38.2

 

Net loss

 

 

(462.6

)

 

 

111.4

 

 

 

 

 

(351.2

)

Series A convertible preferred stock dividends

 

 

(57.3

)

 

 

 

 

 

 

 

(57.3

)

Net loss attributable to common stockholders

 

$

(519.9

)

 

$

111.4

 

 

 

 

$

(408.5

)

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(2.55

)

 

 

 

 

 

 

$

(2.01

)

Diluted

 

$

(2.55

)

 

 

 

 

 

 

$

(2.01

)

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

203.6

 

 

 

 

 

 

 

 

203.6

 

Diluted

 

 

203.6

 

 

 

 

 

 

 

 

203.6

 

 

 


 

CommScope Holding Company, Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the year ended December 31, 2020
(In millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Forma Transaction Accounting
Adjustments

 

 

 

 

 

Historical
CommScope

 

 

Discontinued
Operations of
the Home
Business (a)

 

 

Notes

 

Pro Forma

 

Net sales

 

$

8,435.9

 

 

$

(2,407.5

)

 

 

 

$

6,028.4

 

Cost of sales

 

 

5,688.1

 

 

 

(2,010.4

)

 

 

 

 

3,677.7

 

Gross profit

 

 

2,747.8

 

 

 

(397.1

)

 

 

 

 

2,350.7

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

1,170.7

 

 

 

(81.9

)

 

 

 

 

1,088.8

 

Research and development

 

 

703.3

 

 

 

(148.2

)

 

 

 

 

555.1

 

Amortization of purchased intangible assets

 

 

630.5

 

 

 

(103.0

)

 

 

 

 

527.5

 

Restructuring costs, net

 

 

88.4

 

 

 

(24.9

)

 

 

 

 

63.5

 

Asset impairments

 

 

206.7

 

 

 

(206.7

)

 

 

 

 

 

Total operating expenses

 

 

2,799.6

 

 

 

(564.7

)

 

 

 

 

2,234.9

 

Operating (loss) income

 

 

(51.8

)

 

 

167.6

 

 

 

 

 

115.8

 

Other expense, net

 

 

(29.3

)

 

 

(0.3

)

 

 

 

 

(29.6

)

Interest expense

 

 

(577.8

)

 

 

 

 

 

 

 

(577.8

)

Interest income

 

 

4.4

 

 

 

 

 

 

 

 

4.4

 

Loss before income taxes

 

 

(654.5

)

 

 

167.3

 

 

 

 

 

(487.2

)

Income tax benefit

 

 

81.1

 

 

 

13.4

 

 

(f)

 

 

94.5

 

Net loss

 

 

(573.4

)

 

 

180.7

 

 

 

 

 

(392.7

)

Series A convertible preferred stock dividends

 

 

(56.1

)

 

 

 

 

 

 

 

(56.1

)

Net loss attributable to common stockholders

 

$

(629.5

)

 

$

180.7

 

 

 

 

$

(448.8

)

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(3.20

)

 

 

 

 

 

 

$

(2.28

)

Diluted

 

$

(3.20

)

 

 

 

 

 

 

$

(2.28

)

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

196.8

 

 

 

 

 

 

 

 

196.8

 

Diluted

 

 

196.8

 

 

 

 

 

 

 

 

196.8

 

 

 


CommScope Holding Company, Inc.

Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements

(In millions, unless otherwise noted)

1.
BASIS OF PRESENTATION

The historical financial information as of and for the nine months ended September 30, 2023, has been derived from and should be read in conjunction with the historical unaudited condensed consolidated financial statements of CommScope, included in CommScope’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2023, and the assumptions outlined in Note 2 below. The historical financial information for the years ended December 31, 2022, 2021, and 2020 has been derived from and should be read in conjunction with the historical audited consolidated financial statements of CommScope, included in CommScope’s Annual Report on Form 10-K for the year ended December 31, 2022 and the assumptions outlined in Note 2 below.

2.
PRO FORMA ADJUSTMENTS AND ASSUMPTIONS

The following adjustments have been reflected in the unaudited pro forma condensed consolidated financial statements:

a)
The “Discontinued Operations of the Home Business” column in the unaudited pro forma condensed consolidated financial statements represents the historical financial results directly attributable to the Home Business in accordance with ASC 205. One-time transaction costs related to the Disposal of $8.2 million and $3.1 million were captured within selling, general, and administrative and included in this column for unaudited pro forma condensed consolidated statements of operations for the nine months ended September 30, 2023, and for the year ended December 31, 2022, respectively.

b)
The unaudited pro forma condensed consolidated balance sheet reflects CommScope’s expected ownership of 25% of Vantiva’s common equity, received in exchange for the Home Business within other noncurrent assets. CommScope’s equity interest will be accounted for as an equity method investment under ASC 323 Investments – Equity Method and Joint Ventures and its proportionate share of the income or loss of Vantiva will be reported in continuing operations. CommScope cannot determine what its equity method income/loss would have been as the amount of income/loss is impacted by Vantiva's fair value adjustments related to the Disposal, along with other factors which are unknown at this time. None of the contingent consideration, in the form of the $100 million earnout, has been recorded in the unaudited pro forma condensed consolidated financial statements. The Company will defer recognition of the earnout under ASC 450-30,Gain Contingencies until the adjusted EBITDA targets are achieved, when all contingencies are resolved, and the gain is realized or realizable.

c)
Estimated unaccrued one-time transaction costs of $11.5 million were recorded as an accrual in the unaudited pro forma condensed consolidated balance sheet within accrued and other liabilities. These costs consist of accounting, financial, and legal advisory fees.

d)
In conjunction with the Disposal, the Company entered into a TSA. Under the TSA, the Company will provide and receive certain post-closing services on a transitional basis. The TSA has an initial term of up to 16 months for certain services and provides for options to extend services for up to two renewal terms of three months each. For services provided, a pro forma adjustment recognizing the related monthly fixed fee income was included in income from transition services agreement, net of $1.2 million and $31.2 million for the nine months ended September 30, 2023 and year ended December 31, 2022, respectively.

e)
The adjustment made to the accumulated deficit in the unaudited pro forma condensed consolidated balance sheet consists of the following adjustments:

 

 

Amount

 

25% Equity interest in Vantiva

$

18.8

 

Estimated unaccrued one-time transaction costs

 

(11.5

)

Pro forma adjustment to Accumulated deficit

$

7.3

 

f)
The income tax impacts of discontinued operations have been estimated using the applicable statutory income tax rate in the respective jurisdictions, adjusted for effective tax rate impacts related to goodwill impairments for which there is no tax basis, permanent differences, and income tax credits. The estimated income tax adjustments are subject to change and actual amounts will differ from the results reflected herein. Deferred income taxes in the unaudited pro forma condensed consolidated balance sheet have been estimated to reflect September 30, 2023 deferred tax assets and deferred tax liabilities where buyer will acquire tax attributes and succeed to the tax basis of assets and liabilities.

g)
Represents the tax impact of the pro forma adjustments at the applicable blended statutory income tax rates.