SUWANEE, Ga., Nov. 8, 2018 /PRNewswire/ -- ARRIS (NASDAQ:
ARRS) today announced preliminary and unaudited financial results for the third quarter 2018. In a separate release issued
today, ARRIS and CommScope (NASDAQ: COMM) announced an agreement under which CommScope will acquire ARRIS in an all-cash
transaction for $31.75 per share, or a total purchase price of approximately $7.4 billion, including the repayment of debt.
As a result of this announcement, ARRIS has cancelled the third quarter 2018 earnings conference call scheduled for
5:00 PM EST today. ARRIS has also suspended any previously issued guidance.
ARRIS and CommScope will host a joint conference call today at 8:30 a.m. EST to discuss the
transaction. The conference call can be accessed by dialing +1 884 397-6169 (U.S. / Canada) or
+1 478-219-0508 (International) and giving the passcode 1458698.
A live webcast of the conference call will be available on the investor relations section of ARRIS's website at www.ARRIS.com. A replay will also be made available for a
limited period of time following the conference call on the ARRIS website at www.ARRIS.com.
Third Quarter 2018 Financial Highlights
- Revenues were $1.651 billion
- GAAP net income was $0.26 per diluted share
- Adjusted net income (a non-GAAP measure) was $0.68 per diluted share
- End-of-quarter cash resources were $520 million
Revenues were $1.651 billion in the quarter and $4.955
billion through the first nine months of 2018.
GAAP net income in the quarter was $0.26 per diluted share. Through the first nine
months of 2018, GAAP net income was $0.38 per diluted share.
Adjusted net income (a non-GAAP measure) in the quarter was $0.68 per diluted
share. Through the first nine months of 2018, adjusted net income was $2.14 per diluted
share.
A reconciliation of adjusted net income per diluted share to GAAP net income per diluted share is attached to this release and
can be found on the Company's website (www.ARRIS.com).
Cash & Cash Equivalents - The Company generated $221 million of cash from operating
activities during third quarter 2018 and ended the quarter with $520 million of cash resources.
The Company repurchased approximately 13.9 million ordinary shares for $353 million YTD through
November 7, 2018.
Full results will be filed in our 10Q following market close.
Forward-Looking Statements
Statements made in this press release, including those related to revenues and net income for the fourth quarter 2018, the
proposed ARRIS and CommScope transaction and 2019 growth expectations, share repurchases, cost initiatives, the general market
outlook and industry trends are forward-looking statements. These statements involve risks and uncertainties that may cause
actual results to differ materially from those set forth in these statements. Among other things:
- projected results for the fourth quarter 2018, as well as the general outlook for 2019, are based on preliminary estimates,
assumptions and projections that management believes to be reasonable at this time, but are beyond management's control;
- volatility in component pricing and supply could impact revenues and gross margins more than currently anticipated;
- fluctuations in share price or reductions in free cash flow may impact the volume of share repurchases;
- recently enacted tariffs on imports from China could have a material adverse impact on our
financial results;
- the anticipated benefits from the Ruckus Networks acquisition may not be realized;
- volatility in currency fluctuation may adversely impact our international customers' ability or willingness to purchase
products and the pricing of products;
- impacts of the U.K. invoking Article 50 of the Lisbon Treaty to leave the European Union, could have an adverse impact on
results of operations;
- regulatory changes, including those related to recently completed changes to the U.S. income tax code, could have an
adverse impact on operations and results of operations;
- the impact of litigation and similar regulatory proceedings that we are involved in or may become involved in, including
the costs of such litigation; and
- the Company's customers operate in a capital-intensive consumer-based industry, and volatility in the capital markets or
changes in customer spending may adversely impact their ability or willingness to purchase the products that the Company
offers.
Statements regarding the proposed ARRIS and CommScope transaction are subject to various risks and uncertainties, many of
which are outside of the control of CommScope and the Company, including, without limitation: failure to obtain applicable
regulatory approvals in a timely manner, on acceptable terms or at all, or to satisfy the other closing conditions to the
proposed transactions; the risk that the Company will be required to pay a termination fee under the acquisition agreement; the
potential impact of announcement or consummation of the proposed acquisition on relationships with third parties, including
customers, employees and competitors; uncertainties as to the timing of the proposed acquisition; the possibility that competing
offers will be made; any statements of belief and any statements of assumptions underlying any of the foregoing; and other
factors beyond the control of CommScope and/or the Company.
These factors are not intended to be an all-encompassing list of risks and uncertainties that may affect the Company's
business and results from operations. Additional information regarding these and other factors can be found in the Company's
reports filed with the Securities and Exchange Commission, including its Form 10-Q for the quarter ended June 30, 2018. In
providing forward-looking statements, the Company expressly disclaims any obligation to update these statements publicly or
otherwise, whether as a result of new information, future events or otherwise, except as required by law.
Important Additional Information Regarding the Transaction Will Be Filed With The SEC
In connection with the proposed ARRIS and CommScope transaction, ARRIS will prepare a proxy statement to be filed with the
Securities and Exchange Commission (the "SEC"). When completed, a definitive proxy statement and a form of proxy will be mailed
to the stockholders of ARRIS. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE PROXY STATEMENT AND OTHER DOCUMENTS FILED WITH
THE SEC IN CONNECTION WITH THE TRANSACTION CAREFULLY AND IN THEIR ENTIRETY, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT
THE TRANSACTION, THE PARTIES TO THE TRANSACTION AND THE RISKS ASSOCIATED WITH THE TRANSACTION. Those documents, if and when
filed, as well as the Company's other public filings with the SEC may be obtained without charge at the SEC's website at www.sec.gov or at ARRIS' website at http://ir.arris.com. Security holders and other interested parties will also be able to obtain, without charge, a
copy of the Proxy Statement and other relevant documents (when available) by directing a request by mail to ARRIS Investor
Relations, 3871 Lakefield Drive, Suwanee, GA 30024 or at http://ir.arris.com. Security holders may also read and copy any reports, statements and other information filed
with the SEC at the SEC public reference room at 100 F Street N.E., Room 1580, Washington, D.C.
20549. Please call the SEC at (800) 732-0330 or visit the SEC's website for further information on its public reference room.
Participants in the Solicitation
ARRIS, its directors and certain of its executive officers may be considered participants in the solicitation of proxies in
connection with the transactions contemplated by the Proxy Statement. Information about the directors and executive officers of
ARRIS is set forth in its Annual Report on Form 10-K for the year ended December 31, 2017, which
was filed with the SEC on March 1, 2018, and its proxy statement for its 2018 annual meeting of
shareholders, which was filed with the SEC on March 23, 2018. Other information regarding potential
participants in the proxy solicitations and a description of their direct and indirect interests, by security holdings or
otherwise, will be contained in the Proxy Statement when it is filed.
The Company is organized under the laws of England and Wales. Some of the officers and directors of ARRIS are residents of countries other than the United States. As a result, it may not be possible to sue ARRIS or such persons in a non-US court for
violations of US securities laws. It may be difficult to ARRIS and its affiliates to subject themselves to the jurisdiction and
judgment of a US court or for investors to enforce against them the judgments of US courts.
About ARRIS
ARRIS (NASDAQ: ARRS) is powering a smart, connected world. The company's leading hardware, software and services
transform the way that people and businesses stay informed, entertained and connected. For more information, visit
www.ARRIS.com.
For the latest ARRIS news:
ARRIS, the ARRIS logo and E6000 are trademarks of ARRIS International plc and/or its affiliates. All other marks are the
property of their respective owners. © 2018 ARRIS Enterprises LLC. All rights reserved.
ARRIS INTERNATIONAL PLC
|
|
PRELIMINARY CONSOLIDATED BALANCE SHEETS
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
|
2018
|
|
2018
|
|
2018
|
|
2017
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$480,756
|
|
$501,410
|
|
$506,240
|
|
$487,573
|
|
$1,379,827
|
Short-term investments, at fair value
|
|
39,640
|
|
46,698
|
|
36,804
|
|
23,874
|
|
33,309
|
Total cash, cash equivalents and short term investments
|
520,397
|
|
548,109
|
|
543,044
|
|
511,447
|
|
1,413,136
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
1,117,641
|
|
1,183,360
|
|
1,034,608
|
|
1,218,089
|
|
1,056,225
|
Other receivables
|
|
235,122
|
|
192,067
|
|
169,681
|
|
157,845
|
|
145,658
|
Inventories, net
|
|
717,271
|
|
803,217
|
|
849,069
|
|
825,211
|
|
775,142
|
Prepaid income taxes
|
|
17,717
|
|
10,406
|
|
26,409
|
|
28,351
|
|
41,780
|
Prepaids
|
|
34,125
|
|
40,290
|
|
36,308
|
|
26,644
|
|
27,954
|
Other current assets
|
|
201,111
|
|
196,014
|
|
172,993
|
|
145,953
|
|
109,567
|
Total current assets
|
|
2,843,385
|
|
2,973,463
|
|
2,832,112
|
|
2,913,540
|
|
3,569,462
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
289,820
|
|
299,991
|
|
309,457
|
|
372,467
|
|
347,506
|
Goodwill
|
|
2,261,002
|
|
2,259,177
|
|
2,336,820
|
|
2,278,512
|
|
2,016,580
|
Intangible assets, net
|
|
1,488,580
|
|
1,580,393
|
|
1,583,299
|
|
1,771,362
|
|
1,406,591
|
Investments
|
|
71,747
|
|
69,902
|
|
69,858
|
|
71,082
|
|
73,199
|
Deferred income taxes
|
|
155,193
|
|
146,443
|
|
131,417
|
|
115,436
|
|
193,703
|
Other assets
|
|
76,878
|
|
72,155
|
|
103,525
|
|
101,858
|
|
57,246
|
|
|
$7,186,605
|
|
$7,401,524
|
|
$7,366,488
|
|
$7,624,257
|
|
$7,664,287
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$1,100,901
|
|
$1,125,619
|
|
$1,010,812
|
|
$1,206,656
|
|
$1,266,214
|
Accrued compensation, benefits and related taxes
|
146,964
|
|
140,387
|
|
113,029
|
|
155,966
|
|
102,222
|
Accrued warranty
|
|
40,772
|
|
38,651
|
|
42,434
|
|
44,507
|
|
45,036
|
Deferred revenue
|
|
115,989
|
|
123,590
|
|
143,740
|
|
115,224
|
|
118,598
|
Current portion of LT debt & financing lease obligations
|
83,785
|
|
83,709
|
|
83,633
|
|
83,559
|
|
89,156
|
Income taxes payable
|
|
4,182
|
|
2,093
|
|
4,937
|
|
6,244
|
|
4,420
|
Other accrued liabilities
|
|
356,002
|
|
361,315
|
|
316,206
|
|
321,113
|
|
327,099
|
Total current liabilities
|
|
1,848,594
|
|
1,875,365
|
|
1,714,791
|
|
1,933,269
|
|
1,952,745
|
Long-term debt & financing lease obligations, net of current
portion
|
2,053,373
|
|
2,074,352
|
|
2,095,320
|
|
2,116,244
|
|
2,112,494
|
Accrued pension
|
|
32,371
|
|
31,889
|
|
43,443
|
|
42,637
|
|
54,867
|
Noncurrent deferred revenue
|
|
58,553
|
|
58,233
|
|
56,041
|
|
54,090
|
|
34,569
|
Noncurrent income taxes
|
|
112,259
|
|
120,987
|
|
159,148
|
|
144,665
|
|
115,434
|
Deferred income taxes
|
|
60,410
|
|
62,886
|
|
68,825
|
|
68,888
|
|
83,058
|
Other noncurrent liabilities
|
|
67,534
|
|
68,507
|
|
71,546
|
|
80,430
|
|
83,852
|
Total liabilities
|
|
4,233,095
|
|
4,292,219
|
|
4,209,114
|
|
4,440,223
|
|
4,437,018
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares
|
|
2,621
|
|
2,722
|
|
2,769
|
|
2,768
|
|
2,788
|
Capital in excess of par value
|
|
3,439,476
|
|
3,424,906
|
|
3,392,415
|
|
3,387,128
|
|
3,367,940
|
Accumulated other comprehensive (loss) income
|
(8,655)
|
|
(4,649)
|
|
12,545
|
|
4,552
|
|
8,838
|
Accumulated deficit
|
|
(494,706)
|
|
(329,731)
|
|
(266,264)
|
|
(225,881)
|
|
(188,375)
|
Total ARRIS International plc stockholders'
equity
|
2,938,737
|
|
3,093,248
|
|
3,141,465
|
|
3,168,567
|
|
3,191,191
|
Stockholders' equity attributable to noncontrolling interest
|
14,774
|
|
16,056
|
|
15,909
|
|
15,467
|
|
36,078
|
Total stockholders' equity
|
|
2,953,511
|
|
3,109,304
|
|
3,157,374
|
|
3,184,034
|
|
3,227,269
|
|
|
$7,186,605
|
|
$7,401,524
|
|
$7,366,488
|
|
$7,624,257
|
|
$7,664,287
|
ARRIS INTERNATIONAL PLC
|
PRELIMINARY CONSOLIDATED STATEMENTS OF OPERATIONS
|
(in thousands, except per share data)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
For the Three Months
|
|
For the Nine Months
|
|
Ended September 30,
|
|
Ended September 30,
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
|
Net sales
|
$1,651,248
|
|
$1,728,524
|
|
$4,955,498
|
|
$4,875,799
|
Cost of sales
|
1,186,059
|
|
1,297,369
|
|
3,515,871
|
|
3,704,029
|
Gross margin
|
465,189
|
|
431,155
|
|
1,439,627
|
|
1,171,770
|
Operating expenses:
|
|
|
|
|
|
|
|
Selling, general, and administrative expenses
|
162,707
|
|
114,407
|
|
497,263
|
|
332,966
|
Research and development expenses
|
156,109
|
|
131,593
|
|
493,106
|
|
397,653
|
Amortization of intangible assets
|
88,306
|
|
90,162
|
|
293,499
|
|
274,819
|
Impairment of goodwill
|
-
|
|
-
|
|
3,400
|
|
-
|
Integration, acquisition, restructuring and other costs
|
5,046
|
|
10,836
|
|
41,546
|
|
30,622
|
|
412,168
|
|
346,998
|
|
1,328,814
|
|
1,036,060
|
Operating income
|
53,021
|
|
84,157
|
|
110,813
|
|
135,710
|
Other expense (income):
|
|
|
|
|
|
|
|
Interest expense
|
23,969
|
|
20,211
|
|
70,141
|
|
63,238
|
(Gain) loss on investments
|
(1,400)
|
|
839
|
|
(1,718)
|
|
8,978
|
Loss (gain) on foreign currency
|
2,025
|
|
(8,543)
|
|
6,034
|
|
5,570
|
Interest income
|
(1,764)
|
|
(2,288)
|
|
(5,088)
|
|
(5,997)
|
Other (income) expense, net
|
35
|
|
1,434
|
|
(25)
|
|
2,275
|
Income (loss) before income taxes
|
30,156
|
|
72,504
|
|
41,468
|
|
61,646
|
Income tax benefit
|
(15,652)
|
|
(14,311)
|
|
(22,106)
|
|
(12,613)
|
Consolidated net income
|
45,808
|
|
86,816
|
|
63,574
|
|
74,259
|
Net loss attributable to noncontrolling interests
|
(1,271)
|
|
(1,505)
|
|
(5,659)
|
|
(5,299)
|
Net income attributable to ARRIS International plc
|
$47,079
|
|
$88,321
|
|
$69,233
|
|
$79,558
|
|
|
|
|
|
|
|
|
Net income per ordinary share (1):
|
|
|
|
|
|
|
|
Basic
|
$ 0.26
|
|
$ 0.47
|
|
$ 0.38
|
|
$ 0.42
|
Diluted
|
$ 0.26
|
|
$ 0.47
|
|
$ 0.38
|
|
$ 0.42
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares:
|
|
|
|
|
|
|
|
Basic
|
178,106
|
|
187,064
|
|
182,132
|
|
187,878
|
Diluted
|
179,337
|
|
188,941
|
|
183,817
|
|
190,264
|
|
|
|
|
|
|
|
|
(1) Calculated based on net income attributable to
shareowners of ARRIS International plc
|
ARRIS INTERNATIONAL PLC
|
PRELIMINARY CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(in thousands)
|
(unaudited)
|
|
|
|
|
For the Three Months
|
|
For the Nine Months
|
|
|
|
|
Ended September 30,
|
|
Ended September 30,
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
Operating Activities:
|
|
|
|
|
|
|
|
|
Consolidated net income
|
$ 45,808
|
|
$ 86,815
|
|
$ 63,574
|
|
$ 74,259
|
|
|
Depreciation
|
21,430
|
|
22,337
|
|
65,539
|
|
65,340
|
|
|
Amortization of acquired intangible assets
|
90,181
|
|
91,983
|
|
299,136
|
|
279,961
|
|
|
Amortization of deferred finance fees and debt discount
|
1,198
|
|
1,730
|
|
3,620
|
|
5,621
|
|
|
Impairment of goodwill
|
-
|
|
-
|
|
3,400
|
|
-
|
|
|
Deferred income taxes
|
(12,288)
|
|
983
|
|
(58,365)
|
|
(36,540)
|
|
|
Foreign currency remeasurement of deferred income taxes
|
509
|
|
2,979
|
|
530
|
|
10,170
|
|
|
Stock compensation expense
|
20,328
|
|
21,111
|
|
63,087
|
|
62,851
|
|
|
Provision for non-cash warrants
|
-
|
|
3,064
|
|
-
|
|
8,145
|
|
|
Recovery for doubtful accounts
|
(145)
|
|
(311)
|
|
(437)
|
|
(559)
|
|
|
Loss on disposal of plant, property and equipment and other
|
1,539
|
|
4,286
|
|
1,761
|
|
5,876
|
|
|
(Gain) loss on investments and others
|
(1,400)
|
|
838
|
|
(1,582)
|
|
8,977
|
|
Changes in operating assets & liabilities, net of effects of
acquisitions and disposals:
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
64,774
|
|
(62,808)
|
|
85,636
|
|
305,212
|
|
|
Other receivables
|
(43,055)
|
|
(12,916)
|
|
(77,277)
|
|
(72,465)
|
|
|
Inventories
|
85,150
|
|
(115,892)
|
|
104,570
|
|
(222,733)
|
|
|
Accounts payable and accrued liabilities
|
(45,327)
|
|
95,556
|
|
(149,797)
|
|
132,437
|
|
|
Prepaids and other, net
|
(7,712)
|
|
(24,021)
|
|
16,845
|
|
(14,898)
|
|
|
|
Net cash provided by operating activities
|
220,990
|
|
115,734
|
|
420,240
|
|
611,654
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities:
|
|
|
|
|
|
|
|
|
Purchases of investments
|
(27,145)
|
|
(6,000)
|
|
(64,454)
|
|
(68,250)
|
|
Sales of investments
|
34,089
|
|
5,000
|
|
45,638
|
|
155,301
|
|
Purchases of property, plant & equipment, net
|
(16,975)
|
|
(19,489)
|
|
(45,621)
|
|
(62,389)
|
|
Deposit proceeds for sale of property, plant and equipment
|
20,000
|
|
-
|
|
50,000
|
|
-
|
|
Purchases of intangible assets
|
-
|
|
(6,000)
|
|
(423)
|
|
(6,422)
|
|
Other, net
|
-
|
|
-
|
|
171
|
|
826
|
|
|
|
Net cash provided by (used in) investing activities
|
9,969
|
|
(26,489)
|
|
(14,689)
|
|
19,066
|
|
|
|
|
|
|
|
|
|
|
|
Financing Activities:
|
|
|
|
|
|
|
|
|
Proceeds from issuance of debt
|
-
|
|
-
|
|
-
|
|
30,314
|
|
Payment of financing lease obligation
|
(226)
|
|
(185)
|
|
(640)
|
|
(590)
|
|
Payment of debt obligations
|
(21,875)
|
|
(23,737)
|
|
(65,625)
|
|
(98,976)
|
|
Payment for deferred financing costs and debt discount
|
-
|
|
-
|
|
-
|
|
(1,462)
|
|
Repurchase of shares
|
(220,378)
|
|
(20,000)
|
|
(331,622)
|
|
(146,965)
|
|
Repurchase of shares to satisfy employee minimum tax
withholdings
|
(5,938)
|
|
(12,477)
|
|
(19,917)
|
|
(26,359)
|
|
Proceeds from issuance of shares, net
|
188
|
|
70
|
|
9,206
|
|
8,623
|
|
Contribution from noncontrolling interest
|
-
|
|
-
|
|
2,257
|
|
3,500
|
|
|
|
Net cash used in financing activities
|
(248,229)
|
|
(56,329)
|
|
(406,341)
|
|
(231,915)
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash, cash equivalents and restricted
cash
|
(1,368)
|
|
794
|
|
(4,017)
|
|
941
|
Net (decrease) increase in cash, cash equivalents and restricted
cash
|
(18,638)
|
|
33,710
|
|
(4,807)
|
|
399,746
|
Cash, cash equivalents and restricted cash at beginning of
period
|
502,947
|
|
1,347,728
|
|
489,116
|
|
981,692
|
Cash, cash equivalents and restricted cash at end of period
|
$ 484,309
|
|
$ 1,381,438
|
|
$ 484,309
|
|
$ 1,381,438
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of cash, cash equivalents and restricted cash reported
within the Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalent
|
480,757
|
|
1,379,827
|
|
|
|
|
|
Restricted cash included in other current assets
|
760
|
|
23
|
|
|
|
|
|
Restricted cash included in other assets
|
2,792
|
|
1,588
|
|
|
|
|
|
Total
|
|
484,309
|
|
1,381,438
|
|
|
|
|
ARRIS INTERNATIONAL PLC
|
PRELIMINARY ADJUSTED SALES & NET INCOME RECONCILIATION
|
(in thousands, except per share data) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2017
|
|
Q2 2018
|
|
Q3 2018
|
|
SEP YTD 2017
|
|
SEP YTD 2018
|
|
|
Amount
|
Per Diluted Share
|
|
Amount
|
Per Diluted Share
|
|
Amount
|
Per Diluted Share
|
|
Amount
|
Per Diluted Share
|
|
Amount
|
Per Diluted Share
|
|
Sales
|
$1,728,524
|
|
|
$1,726,540
|
|
|
$1,651,248
|
|
|
$4,875,799
|
|
|
$4,955,498
|
|
|
Highlighted items:
Reduction in revenue related to warrants
|
3,064
|
|
|
-
|
|
|
-
|
|
|
8,145
|
|
|
–
|
|
|
Acquisition accounting impacts of deferred revenue
|
-
|
|
|
3,307
|
|
|
2,400
|
|
|
-
|
|
|
11,401
|
|
|
Adjusted sales
|
$1,731,588
|
|
|
$1,729,847
|
|
|
$1,653,648
|
|
|
$4,883,944
|
|
|
$4,966,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to ARRIS International plc
|
$ 88,320
|
$ 0.47
|
|
$ 35,754
|
$ 0.19
|
|
$ 47,079
|
$ 0.26
|
|
$ 79,558
|
$ 0.42
|
|
$ 69,233
|
$ 0.38
|
|
Highlighted Items:
Impacting gross margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock compensation expense
|
3,897
|
0.02
|
|
3,809
|
0.02
|
|
3,660
|
0.02
|
|
10,644
|
0.06
|
|
10,722
|
0.06
|
|
Reduction in revenue related to warrants
|
3,064
|
0.01
|
|
–
|
–
|
|
–
|
–
|
|
8,145
|
0.04
|
|
–
|
–
|
|
Acquisition accounting impacts of deferred revenue
|
–
|
–
|
|
3,307
|
0.02
|
|
2,400
|
0.02
|
|
–
|
–
|
|
11,401
|
0.06
|
|
Acquisition accounting impacts of fair valuing inventory
|
–
|
–
|
|
–
|
–
|
|
–
|
–
|
|
908
|
–
|
|
16,971
|
0.09
|
|
Impacting operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Integration, acquisition, restructuring and other costs
|
10,836
|
0.06
|
|
22,844
|
0.12
|
|
5,046
|
0.03
|
|
30,622
|
0.16
|
|
41,545
|
0.23
|
|
Amortization of intangible assets
|
90,162
|
0.48
|
|
90,485
|
0.49
|
|
88,305
|
0.49
|
|
274,819
|
1.44
|
|
293,498
|
1.60
|
|
Impairment on goodwill and intangible assets
|
–
|
–
|
|
–
|
–
|
|
–
|
–
|
|
–
|
–
|
|
3,400
|
0.02
|
|
Stock compensation expense
|
16,316
|
0.08
|
|
19,694
|
0.11
|
|
16,668
|
0.09
|
|
51,308
|
0.27
|
|
52,365
|
0.28
|
|
Noncontrolling interest share of non-GAAP adj
|
(711)
|
–
|
|
(867)
|
(0.00)
|
|
(885)
|
–
|
|
(2,326)
|
(0.01)
|
|
(4,073)
|
(0.02)
|
|
Impacting other (income)/expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment (gain) on investments
|
(1,821)
|
(0.01)
|
|
–
|
–
|
|
–
|
–
|
|
929
|
–
|
|
–
|
–
|
|
Debt amendment fees
|
–
|
–
|
|
–
|
–
|
|
–
|
–
|
|
2,782
|
0.02
|
|
–
|
–
|
|
Remeasurement of certain deferred tax liabilities
|
3,569
|
0.02
|
|
(3,676)
|
(0.02)
|
|
519
|
–
|
|
8,508
|
0.04
|
|
540
|
0.00
|
|
Impacting income tax expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net tax items
|
(62,698)
|
(0.33)
|
|
(37,387)
|
(0.20)
|
|
(40,666)
|
(0.23)
|
|
(116,884)
|
(0.61)
|
|
(102,594)
|
(0.56)
|
|
Total highlighted items
|
62,614
|
0.33
|
|
98,209
|
0.53
|
|
75,047
|
0.42
|
|
269,455
|
1.41
|
|
323,775
|
1.76
|
|
Adjusted net income
|
$ 150,934
|
$ 0.80
|
|
$ 133,963
|
$ 0.72
|
|
$ 122,126
|
$ 0.68
|
|
$ 349,013
|
$ 1.83
|
|
$ 393,008
|
$ 2.14
|
|
Weighted average ordinary shares - basic
|
|
187,064
|
|
|
184,216
|
|
|
178,106
|
|
|
187,878
|
|
|
182,132
|
|
Weighted average ordinary shares - diluted
|
|
188,941
|
|
|
185,669
|
|
|
179,337
|
|
|
190,264
|
|
|
183,817
|
|
ARRIS INTERNATIONAL PLC
|
PRELIMINARY SUPPLEMENTAL GAAP TO ADJUSTED SALES & GROSS MARGIN
RECONCILIATION
|
(in thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2017
|
|
Q2 2018
|
|
Q3 2018
|
|
Sep YTD 2017
|
|
Sep YTD 2018
|
Sales - GAAP
|
1,728,524
|
|
1,726,540
|
|
1,651,248
|
|
4,875,799
|
|
4,955,498
|
Adjustment to revenue related to warrants
|
3,064
|
|
-
|
|
-
|
|
8,145
|
|
-
|
Acquisition accounting impacts of deferred revenue
|
-
|
|
3,307
|
|
2,400
|
|
-
|
|
11,401
|
Adjusted Sales - Non-GAAP
|
1,731,588
|
|
1,729,847
|
|
1,653,648
|
|
4,883,944
|
|
4,966,899
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Margin
|
431,155
|
|
498,755
|
|
465,189
|
|
1,171,770
|
|
1,439,627
|
Acquisition accounting impacts of fair valuing inventory
|
-
|
|
-
|
|
-
|
|
908
|
|
16,971
|
Acquisition accounting impacts of deferred revenue
|
-
|
|
3,307
|
|
2,400
|
|
-
|
|
11,401
|
Stock compensation expense
|
3,897
|
|
3,809
|
|
3,660
|
|
10,644
|
|
10,722
|
Adjustment to revenue related to warrants
|
3,064
|
|
-
|
|
-
|
|
8,145
|
|
-
|
Adjusted Gross Margin - Non-GAAP
|
438,116
|
|
505,871
|
|
471,249
|
|
1,191,467
|
|
1,478,721
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Margin - %
|
24.9%
|
|
28.9%
|
|
28.2%
|
|
24.0%
|
|
29.1%
|
Adjusted Gross Margin - Non-GAAP - %
|
25.3%
|
|
29.2%
|
|
28.5%
|
|
24.4%
|
|
29.8%
|
ARRIS INTERNATIONAL PLC
|
PRELIMINARY SUPPLEMENTAL OPERATING INCOME TO ADJUSTED DIRECT
CONTRIBUTION RECONCILIATION
|
(in thousands)
|
(unaudited)
|
|
|
|
|
|
|
|
Q3 2018
|
|
Network & Cloud
|
CPE
|
Enterprise
|
Corp/ Other
|
Total
|
Operating income (loss)
|
173,577
|
12,233
|
103
|
(132,892)
|
53,021
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
Amortization of intangible assets
|
24,724
|
47,096
|
15,669
|
817
|
88,306
|
Integration, acquisition, restructuring & other costs
|
836
|
2,823
|
623
|
764
|
5,046
|
|
|
|
|
|
|
Direct contribution(1)
|
199,137
|
62,152
|
16,395
|
(131,311)
|
146,373
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
Allocated costs (2)
|
(28,662)
|
(19,344)
|
(5,533)
|
53,539
|
-
|
Stock compensation expense
|
7,917
|
5,298
|
3,343
|
3,770
|
20,328
|
Depreciation expense
|
7,000
|
7,107
|
3,149
|
4,174
|
21,431
|
Adjusted direct contribution
|
185,393
|
55,213
|
17,354
|
(69,828)
|
188,131
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Defined as gross margin less direct operating expenses, excluding
amortization of intangible assets, restructuring charges, acquisition, integration and other costs.
|
(2) Allocated facility costs and service provider sales and marketing
costs
|
ARRIS INTERNATIONAL PLC
|
|
PRELIMINARY ADJUSTED EBITDA RECONCILIATION
|
|
(in millions)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
Q4 2017
|
Q1 2018
|
Q2 2018
|
Q3 2018
|
Last Twelve Months
|
Net income (loss) as reported
|
$ (8)
|
$ (17)
|
$ 35
|
$ 46
|
$ 55
|
Income tax expense (benefit)
|
(32)
|
3
|
(10)
|
(16)
|
(54)
|
Interest income
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
Interest expense
|
24
|
23
|
24
|
24
|
94
|
Depreciation expense
|
23
|
23
|
21
|
22
|
89
|
Amortization of intangible assets
|
101
|
115
|
90
|
88
|
394
|
EBITDA
|
105
|
145
|
158
|
162
|
571
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
Stock-based compensation expense
|
19
|
19
|
24
|
20
|
82
|
Integration, acquisition, restructuring and other costs
|
68
|
14
|
23
|
5
|
109
|
Impairment on goodwill and intangible assets
|
55
|
3
|
-
|
-
|
58
|
Acquisition accounting impacts of deferred revenue
|
(7)
|
6
|
3
|
2
|
4
|
Acquisition accounting impacts of fair valuing inventory
|
8
|
17
|
-
|
-
|
25
|
Remeasurement of deferred taxes
|
1
|
4
|
(4)
|
1
|
1
|
Adjusted EBITDA - Non-GAAP
|
$ 248
|
$ 208
|
$ 204
|
$ 191
|
$ 850
|
Notes to GAAP to Adjusted Non-GAAP Financial Measures
The Company reports its financial results in accordance with accounting principles generally accepted in the United States ("GAAP" or referred to herein as "reported"). However, management believes that certain
non-GAAP financial measures provide management and other users with additional meaningful financial information that should be
considered when assessing our ongoing performance. Our management regularly uses our supplemental non-GAAP financial measures
internally to understand, manage and evaluate our business and make operating decisions. These non-GAAP measures are among the
factors management uses in planning for and forecasting future periods. Non-GAAP financial measures should be viewed in
addition to, and not as an alternative to, the Company's reported results prepared in accordance with GAAP. Our non-GAAP
financial measures reflect adjustments based on the following items, as well as the related income tax effects:
Reduction in Revenue Related to Warrants: We entered into agreements with two
customers for the issuance of warrants to purchase up to 14.0 million of ARRIS's ordinary shares. Vesting of the warrants is
subject to certain purchase volume commitments, and therefore the accounting guidance requires that we record any change in the
fair value of warrants as a reduction in revenue. Until final vesting, changes in the fair value of the warrants will be marked
to market and any adjustment recorded in revenue. We have excluded the effect of the implied fair value in calculating our
non-GAAP financial measures. We believe it is useful to understand the effects of these items on our total revenues and gross
margin.
Acquisition Accounting Impacts Related to Deferred Revenue: In connection with
the accounting related to our acquisitions, business combination rules require us to account for the fair values of deferred
revenue arrangements for post contract support in our purchase accounting. The non-GAAP adjustment to our sales and cost of sales
is intended to include the full amounts of such revenues as if these purchase accounting adjustments had not been applied. We
believe the adjustment to these revenues is useful as a measure of the ongoing performance of our business. We historically have
experienced high renewal rates related to our support agreements, and our objective is to increase the renewal rates on acquired
post contract support agreements. However, we cannot be certain that our customers will renew their contracts.
Stock-Based Compensation Expense: We have excluded the effect of stock-based
compensation expenses in calculating our non-GAAP operating expenses and net income (loss) measures. Although stock-based
compensation is a key incentive offered to our employees, we continue to evaluate our business performance excluding stock-based
compensation expenses. We record non-cash compensation expense related to grants of restricted stock units. Depending upon the
size, timing and the terms of the grants, the non-cash compensation expense may vary significantly but will recur in future
periods.
Acquisition Accounting Impacts Related to Inventory Valuation: In connection
with the accounting related to our acquisitions, business combinations rules require the acquired inventory be recorded at fair
value on the opening balance sheet. This is different from historical cost. Essentially, we are required to write the
inventory up to the end customer price less a reasonable margin as a distributor. We have excluded the resulting adjustments in
inventory and cost of goods sold as the historic and forward gross margin trends will differ as a result of the adjustments. We
believe it is useful to understand the effects of this on cost of goods sold and margin.
Integration, Acquisition, Restructuring and Other Costs: We have excluded the
effect of acquisition, integration, and other expenses and the effect of restructuring expenses in calculating our non-GAAP
operating expenses and net income measures. We incurred expenses in connection with the Pace and Ruckus Networks acquisitions,
which we generally would not otherwise incur in the periods presented as part of our continuing operations. Acquisition and
integration expenses consist of transaction costs, costs for transitional employees, other acquired employee related costs, and
integration related outside services. Restructuring expenses consist of employee severance, abandoned facilities, product line
disposition and other exit costs. We believe it is useful to understand the effects of these items on our total operating
expenses.
Impairment of Goodwill and Intangible Assets: We have excluded the effect of the estimated
impairment of goodwill and intangible assets in calculating our non-GAAP operating expenses and net income measures.
Although an impairment does not directly impact the Company's current cash position, such expense represents the declining value
of the business, technology and other intangible assets that were acquired. We exclude these impairments when significant
and they are not reflective of ongoing business and operating results.
Amortization of Intangible Assets: We have excluded the effect of amortization
of intangible assets in calculating our non-GAAP operating expenses and net income (loss) measures. Amortization of intangible
assets is non-cash, and is inconsistent in amount and frequency and is significantly affected by the timing and size of our
acquisitions. Investors should note that the use of intangible assets contributed to our revenues earned during the periods
presented and will contribute to our future period revenues as well. Amortization of intangible assets will recur in future
periods.
Noncontrolling Interest share of Non-GAAP Adjustments: The joint venture formed
for the ActiveVideo acquisition is accounted for by ARRIS under the consolidation method. As a result, the consolidated
Statements of Income include the revenues, expenses, and gains and losses of the noncontrolling interest. The amount of net
income (loss) related to the noncontrolling interest are reported and presented separately in the consolidated Statements of
Operations. We have excluded the noncontrolling share of any non- GAAP adjusted measures recorded by the venture, as we believe
it is useful to understand the effect of excluding this item when evaluating our ongoing performance.
Impairment on Investments: We have excluded the effect of other-than-temporary
impairments and certain gains on investments in calculating our non-GAAP financial measures. We believe it is useful to
understand the effect of this non-cash item in our other expense (income).
Debt Amendment Fees: In 2017, the Company amended its credit agreement. This
debt modification allowed us to improve the terms and conditions of the credit agreement and extend the maturities of certain
loan facilities. We have excluded the effect of the associated fees in calculating our non-GAAP financial measures. We believe it
is useful to understand the effect of this item in our other expense (income).
Remeasurement of Deferred Taxes: The Company records foreign currency
remeasurement gains and losses related to deferred tax liabilities in the United Kingdom. The
foreign currency remeasurement gains and losses derived from the remeasurement of the deferred income taxes from GBP to USD. We
have excluded the impact of these gains and losses in the calculation of our non-GAAP measures. We believe it is useful to
understand the effects of this item on our total other expense (income).
Income Tax Expense (Benefit): We have excluded the tax effect of the non-GAAP
items mentioned above. Additionally, we have excluded the effects of certain tax adjustments related to tax and legal
restructuring, state and non-US valuation allowances, benefits for releases of uncertain tax positions due to settlement, change
in law or statute of limitations and provision to return differences.
View original content to download multimedia:http://www.prnewswire.com/news-releases/arris-announces-preliminary-and-unaudited-third-quarter-2018-results-300746213.html
SOURCE ARRIS