CommScope Reports Strong Fourth Quarter 2016 Results
- Mobility and FTTX Drive Double-Digit North American Growth -
- Announces $100 Million Share Repurchase Plan -
-
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
-
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
CommScope Holding Company, Inc. (NASDAQ: COMM), a global leader in infrastructure solutions for communications networks,
reported sales of $1.18 billion and net income of $54 million, or $0.28 per diluted share, for the quarter ended December 31, 2016.
Sales rose 3 percent year over year driven by strength in the North America wireless and fiber-to-the-X (FTTX) markets. Non-GAAP
adjusted net income for the fourth quarter 2016 was $121 million, or $0.61 per diluted share. A reconciliation of reported GAAP
results to non-GAAP results is attached.
In comparison, for the quarter ended December 31, 2015, CommScope reported sales of $1.14 billion and a net loss of $75 million,
or a loss of $0.39 per share. Non-GAAP adjusted net income for the fourth quarter of 2015 was $83 million, or $0.42 per diluted
share.
“We are very pleased to deliver another quarter of sales growth and outstanding financial results,” said President and Chief
Executive Officer Eddie Edwards. “We are equally proud of our full-year 2016 performance. While integrating a major acquisition, we
increased earnings significantly, more than doubled cash flow from operations and repaid nearly $700 million of debt.
“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 $1.18 billion, which was consistent with guidance. The year-over-year
increase was driven by solid growth in North America—particularly in the wireless and FTTX markets. Foreign exchange rate changes
negatively affected revenue by 1 percent year over year.
GAAP operating income in the fourth quarter 2016 rose significantly year over year to $119 million. The increase was driven by
higher sales volumes, reduced purchase accounting charges, benefits from cost reduction initiatives and favorable geographic and
product mix. Adjusted operating income in the quarter, which excludes amortization of purchased intangibles, integration and
transaction costs, restructuring costs and other special items, increased 28 percent year over year to $252 million. This increase
was driven by higher sales volumes, benefits from cost reduction initiatives and favorable geographic and product mix.
GAAP net income for the fourth quarter 2016 rose substantially year over year to $54 million, or $0.28 per diluted share.
Excluding special items, fourth quarter adjusted net income increased 46 percent year over year to $121 million. Adjusted earnings
were $0.61 per diluted share, up 45 percent year over year.
Fourth quarter Connectivity Solutions segment sales increased 1 percent to $681 million. Strong double-digit growth in North
American FTTX solutions was largely offset by lower sales in other geographic regions. Foreign exchange rate changes negatively
affected revenue by approximately 1 percent from the year-ago period. Connectivity Solutions GAAP operating income was $43 million
in the quarter. Adjusted operating income increased 19 percent year over year to $140 million, or 21 percent of segment sales. The
300 basis point year-over-year increase in adjusted operating income margin was due primarily to benefits from cost reduction
initiatives and favorable geographic and product mix and higher sales volumes.
Mobility Solutions segment sales increased 6 percent year over year to $498 million primarily due to strong double-digit growth
in North America. Higher spending by certain North American wireless operators was tempered by declines in other major geographic
regions. Foreign exchange rate changes had a negative impact of approximately 1 percent on Mobility Solutions segment sales
compared to the year-ago period. Mobility Solutions GAAP operating income was $76 million. Adjusted operating income for the
Mobility segment increased 43 percent to $113 million, or 23 percent of segment sales. The almost 600 basis point increase in
adjusted operating income margin compared to the prior year was driven by increased sales volumes, favorable geographic and product
mix and benefits from cost reduction initiatives.
Full Year 2016 Overview
For 2016, sales increased 29 percent to $4.92 billion primarily due to the addition of the BNS business. Foreign exchange rates
negatively impacted sales by approximately 1 percent in 2016 compared to the prior year.
GAAP operating income increased to $575 million and adjusted operating income rose 44 percent to $1.05 billion versus prior year
results, primarily due to the BNS acquisition. The increase also reflected favorable changes in geographic and product mix and
benefits from cost reduction initiations.
Connectivity Solutions segment sales increased 61 percent to $2.97 billion, primarily due to the addition of the BNS business.
Foreign exchange rate changes negatively impacted sales by approximately 1 percent in 2016 compared to the prior year. Connectivity
Solutions GAAP operating income was $291 million. Adjusted operating income for the segment increased 81 percent to $632 million,
or 21 percent of sales. The year-over-year increase in adjusted operating income was driven by the acquisition of the BNS business.
The performance was also positively affected by cost reduction initiatives and favorable geographic and product mix.
Mobility Solutions segment sales declined slightly to $1.96 billion. Robust growth in North America was more than offset by
tepid international spending and product rationalization. Foreign exchange rates negatively impacted sales by approximately 1
percent in 2016 compared to the prior year. Mobility Solutions GAAP operating income was $284 million. Adjusted operating income
for the segment increased by 10 percent to $419 million, or 21 percent of sales. Despite lower sales volumes, adjusted operating
income rose due primarily to favorable geographic and product mix and product rationalization.
Stock Repurchase
The board of directors has authorized the repurchase of up to $100 million of the company’s outstanding common stock. The intent
of the repurchase program is to reduce dilution from grants under the various equity-based award programs.
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 February 28, 2018.
Outlook
CommScope management provided the following first quarter and full year 2017 guidance.
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, CommScope will host a conference call today at 8:30 a.m. ET in which management will discuss fourth
quarter and full year 2016 results. The conference call also will be webcast.
To participate in the conference call, dial 866-411-7395 (US and Canada only) or +1 704-908-0381. The conference identification
number is 49648222. Please plan to dial in 15 minutes before the start of the call to facilitate a timely connection. The live,
listen-only audio of the call and corresponding presentation will be available through a link on CommScope's Investor Relations page.
A webcast replay will be archived on CommScope’s website for a limited period of time following the conference call.
About CommScope
CommScope (NASDAQ: COMM) helps companies around the world design, build and manage their wired and wireless
networks. Our vast portfolio of network infrastructure includes some of the world’s most robust and innovative wireless and fiber
optic solutions. Our talented and experienced global team is driven to help customers increase bandwidth; maximize existing
capacity; improve network performance and availability; increase energy efficiency; and simplify technology migration. You will
find our solutions in the largest buildings, venues and outdoor spaces; in data centers and buildings of all shapes, sizes and
complexity; at wireless cell sites; in telecom central offices and cable headends; in FTTX deployments; and in airports, trains,
and tunnels. Vital networks around the world run on CommScope solutions.
Non-GAAP Financial Measures
CommScope management believes that presenting certain non-GAAP financial measures provides meaningful information to investors
in understanding operating results and may enhance investors' ability to analyze financial and business trends. Non-GAAP measures
are not a substitute for GAAP measures and should be considered together with the GAAP financial measures. As calculated, our
non-GAAP measures may not be comparable to other similarly titled measures of other companies. In addition, CommScope management
believes that these non-GAAP financial measures allow investors to compare period to period more easily by excluding items that
could have a disproportionately negative or positive impact on results in any particular period.
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 U.S. affecting trade; the risk that contract
manufacturers we rely on encounter production, quality, financial or other difficulties; our ability to fully realize anticipated
benefits from prior or future acquisitions or equity investments; potential difficulties in realigning global manufacturing
capacity and capabilities among our global manufacturing facilities, including delays or challenges related to removing,
transporting or reinstalling equipment, that may affect our ability to meet customer demands for products; possible future
restructuring actions; substantial indebtedness and maintaining compliance with debt covenants; our ability to incur additional
indebtedness; our exposure to interest rate risk to the extent of our variable rate debt; 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 value-added tax receivables; our ability to attract and retain qualified key
employees; labor unrest; obligations under our defined benefit employee benefit plans may require plan contributions in excess of
current estimates; significant international operations expose 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; cost of protecting or defending intellectual property; costs and challenges of compliance with domestic and foreign
environmental laws; and other factors beyond our control. These and other factors are discussed in greater detail in our 2016
Annual Report on Form 10-K. Although the information contained in this press release represents our best judgment as of the date of
this press 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 press release, except
as otherwise may be required by law.
|
CommScope Holding Company, Inc. |
Condensed Consolidated Statements of Operations |
(Unaudited -- In thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Year Ended |
|
|
|
|
December 31, |
|
|
|
December 31, |
|
|
|
|
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. |
|
|
|
CommScope Holding Company, Inc. |
|
Consolidated Balance Sheets |
|
(In thousands, except share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
|
2016 |
|
|
|
2015 |
|
Assets |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
428,228 |
|
|
|
$ |
562,884 |
|
Accounts receivable, less allowance for doubtful accounts of
$17,211 and $19,392, respectively
|
|
|
|
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 $303,734 and $243,806, respectively
|
|
|
|
474,990 |
|
|
|
|
528,706 |
|
Goodwill |
|
|
|
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, $.01 par value: Authorized shares: 200,000,000; |
|
|
|
|
|
|
|
|
|
|
Issued and outstanding shares: None |
|
|
|
— |
|
|
|
|
— |
|
Common stock, $0.01 par value: Authorized shares: 1,300,000,000; |
|
|
|
|
|
|
|
|
|
|
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 |
) |
Treasury stock, at cost: 1,129,222 shares and 986,222 shares, respectively
|
|
|
|
(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.
|
|
CommScope Holding Company, Inc. |
|
Consolidated Statements of Cash Flows |
|
(Unaudited -- In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Year Ended |
|
|
|
|
December 31, |
|
|
|
December 31, |
|
|
|
|
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. |
|
|
|
CommScope Holding Company, Inc. |
|
Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures |
|
(Unaudited -- In millions, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
Year Ended |
|
|
|
|
December 31, |
|
|
|
December 31, |
|
|
|
|
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 December 31, 2016 and 2015 are 197.4 million and 195.1 million, respectively. Diluted shares used in the
calculation of non-GAAP adjusted diluted EPS for the years ended December 31, 2016 and 2015 are 196.5 million and 194.2
million, respectively. |
|
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 |
|
|
|
|
Q4 2016 |
|
|
|
Q4 2015 |
|
|
|
YOY |
North America |
|
|
|
$ |
646.1 |
|
|
|
$ |
571.0 |
|
|
|
|
13.2 |
|
% |
Europe, Middle East and Africa |
|
|
|
|
240.1 |
|
|
|
|
248.6 |
|
|
|
|
(3.4 |
) |
|
Asia Pacific |
|
|
|
|
224.8 |
|
|
|
|
244.5 |
|
|
|
|
(8.1 |
) |
|
Central and Latin America |
|
|
|
|
67.9 |
|
|
|
|
78.4 |
|
|
|
|
(13.4 |
) |
|
Total Net Sales |
|
|
|
$ |
1,178.9 |
|
|
|
$ |
1,142.5 |
|
|
|
|
3.2 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales by Region
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change |
|
|
|
|
Full Year |
|
|
|
Full Year |
|
|
|
|
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
YOY |
North America |
|
|
|
$ |
2,748.8 |
|
|
|
$ |
1,968.5 |
|
|
|
|
39.6 |
|
% |
Europe, Middle East and Africa |
|
|
|
|
933.5 |
|
|
|
|
781.7 |
|
|
|
|
19.4 |
|
|
Asia Pacific |
|
|
|
|
961.0 |
|
|
|
|
781.9 |
|
|
|
|
22.9 |
|
|
Central and Latin America |
|
|
|
|
280.3 |
|
|
|
|
275.7 |
|
|
|
|
1.7 |
|
|
Total Net Sales |
|
|
|
$ |
4,923.6 |
|
|
|
$ |
3,807.8 |
|
|
|
|
29.3 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CommScope Holding Company, Inc. |
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 Net Sales |
|
$ |
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 Net Sales |
|
|
|
|
|
$ |
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 January 1, 2016, the Company began reporting in two operating
segments: Connectivity Solutions and Mobility Solutions. All prior period amounts have been restated to reflect these operating
segment changes. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components may not sum to total due to rounding |
See Description of Non-GAAP Financial Measures |
|
CommScope Holding Company, Inc. |
Pro Forma Sales |
(Unaudited -- In millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma Sales (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full Year |
|
|
|
Q1 2015 |
|
|
Q2 2015 |
|
|
Q3 2015 |
|
|
Q4 2015 (2)
|
|
|
2015 |
Legacy CommScope |
|
|
$ |
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 Forma Net Sales |
|
|
$ |
1,250.3 |
|
|
$ |
1,338.3 |
|
|
$ |
1,247.3 |
|
|
$ |
1,142.5 |
|
|
$ |
4,978.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro Forma Sales by Segment (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 Forma Net Sales |
|
|
$ |
1,250.3 |
|
|
$ |
1,338.3 |
|
|
$ |
1,247.3 |
|
|
$ |
1,142.5 |
|
|
$ |
4,978.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) As of January 1, 2016, the Company began reporting in two operating
segments: Connectivity Solutions and Mobility Solutions. All prior period amounts have been restated to reflect these operating
segment changes. |
(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 January 1, 2015. This pro forma information has not been prepared in accordance with U.S.
generally accepted accounting principles. Accordingly, the pro forma financial information should not be relied upon as being
indicative of the results that would have been realized. |
|
CommScope Holding Company, Inc. |
|
Reconciliation of GAAP to Non-GAAP Adjusted Operating Income by
Segment |
|
(Unaudited -- In millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2016 Non-GAAP Adjusted Operating Income
Reconciliation by Segment (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 December 31, 2015 Non-GAAP Adjusted Operating Income
Reconciliation by Segment (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 January 1, 2016, the Company began reporting in two operating
segments: Connectivity Solutions and Mobility Solutions. All prior period amounts have been restated to reflect these operating
segment changes. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components may not sum to total due to rounding |
|
See Description of Non-GAAP Financial Measures |
|
|
|
CommScope Holding Company, Inc. |
|
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 January 1, 2016, the Company began reporting in two operating
segments: Connectivity Solutions and Mobility Solutions. All prior period amounts have been restated to reflect these operating
segment changes. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components may not sum to total due to rounding |
|
See Description of Non-GAAP Financial Measures |
|
|
|
CommScope Holding Company, Inc. |
|
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 |
|
|
|
CommScope Holding Company, Inc. |
|
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 |
|
|
|
CommScope Holding Company, Inc. |
Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures |
(Unaudited -- In millions, except per share amounts) |
|
|
|
|
|
|
|
Outlook |
|
|
|
Three Months |
|
|
|
|
|
Ended |
|
|
|
|
|
March 31, |
|
Full Year |
|
|
|
2017 |
|
2017 |
|
|
|
|
|
|
Operating income |
|
|
$105 - $120 |
|
$730 - $770 |
Adjustments: |
|
|
|
|
|
Amortization of purchased intangible assets |
|
|
$70 |
|
$270 |
Equity-based compensation |
|
|
$10 |
|
$45 |
Restructuring costs, integration costs and other (1) |
|
|
$20 - $25 |
|
$65 - $75 |
Total adjustments to operating income |
|
|
$100 - $105 |
|
$380 - $390 |
Non-GAAP adjusted operating income |
|
|
$205 - $225 |
|
$1,110 - $1,160 |
|
|
|
|
|
|
Diluted earnings per share |
|
|
$0.18 - $0.22 |
|
$1.66 - $1.73 |
Adjustments (2): |
|
|
|
|
|
Total adjustments to operating income |
|
|
$0.30 - $0.31 |
|
$1.23 - $1.25 |
Debt-related costs and other special items (3) |
|
|
$0.01 |
|
$0.01 - $0.02 |
Non-GAAP adjusted diluted earnings per share |
|
|
$0.49 - $0.54 |
|
$2.90 - $3.00 |
|
|
|
|
|
|
|
|
|
|
|
|
(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. |
|
Investor Contact:
Jennifer Crawford, CommScope
+1 828-323-4970
jennifer.crawford@commscope.com
or
News Media Contact:
Rick Aspan, CommScope
+1 708-236-6568
publicrelations@commscope.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20170223005114/en/