Attached files

file filename
8-K - FORM 8-K - ARRIS International plcd352215d8k.htm

Exhibit 99.1

ARRIS Announces Preliminary and Unaudited Fourth Quarter and Full Year 2016 Results

SUWANEE, Ga., February 22, 2017 – ARRIS International plc (NASDAQ:ARRS) today announced preliminary and unaudited financial results for the fourth quarter and full year 2016.

Fourth Quarter 2016 Financial Highlights

 

    GAAP revenues were $1.759 billion

 

    Adjusted revenues (a non-GAAP measure) were $1.775 billion

 

    GAAP net income was $0.45 per diluted share

 

    Adjusted net income (a non-GAAP measure) was $0.79 per diluted share

 

    End-of-quarter cash resources were $1.107 billion

 

    Cash from operating activities was $40.0 million

 

    Order backlog was $1.106 billion

 

    Book-to-bill ratio was 1.04

On January 4, 2016, the Company completed its combination with Pace plc and, as a result, comparisons to prior year periods are materially affected and the results include several restructuring and acquisition related items.

“We ended the year with a strong fourth quarter, delivering results ahead of both our quarterly and annual guidance.” said Bruce McClelland, ARRIS CEO. “I’m proud of the work the ARRIS team has done in 2016, completing the integration of Pace and strengthening our relationship with customers. With respect to the first quarter 2017, we are estimating revenues in the range of $1.435 billion to $1.485 billion and adjusted revenues in the range of $1.440 billion to $1.490 billion. We expect GAAP net loss per diluted share in the range of $(0.13) to $(0.09) and adjusted net income per diluted share in the range of $0.36 to $0.40. With regards to the remainder of 2017, we expect the year to follow a similar trend to 2016.    Guidance does not include the pending acquisition of the Ruckus Wireless and ICX Switch business announced today.” ARRIS will host its 2017 Investor Day on Thursday, March 23 at The Westin New York at Times Square.    Registration for the event can be found at the Company’s website: www.arris.com in the Investor Relations section.

GAAP revenues in the fourth quarter 2016 of $1.759 billion were up $657 million, or 60%, as compared to fourth quarter 2015 revenues of $1.102 billion. Fourth quarter 2016 revenues were up $34 million, or 2%, as compared to third quarter 2016 revenues of $1.725 billion. Full year 2016 revenues were $6.829 billion, up $2.031 billion, or 42%, as compared to the full year 2015 revenues of $4.798 billion. GAAP revenues include a $16 million reduction for the fourth quarter 2016 and a $30 million reduction for the full year ended December 31, 2016 as a result of the accounting for our customer warrant programs.

Adjusted revenues (a non-GAAP measure) in the fourth quarter 2016 were $1.775 billion as compared to $1.102 billion for the fourth quarter 2015, and the third quarter 2016 revenue of $1.735 billion. Year to date, adjusted revenues were $6.859 billion for 2016 as compared to 2015 adjusted revenues of $4.798 billion. As noted above, the adjustments to revenues solely relate to the accounting for our customer warrant programs.

A reconciliation of adjusted revenue to GAAP revenue is attached to this release and also can be found on the Company’s website (www.arris.com).

GAAP net income in the fourth quarter 2016 was $0.45 per diluted share, as compared to GAAP net income of $0.20 per diluted share in the fourth quarter 2015 and a GAAP net income of $0.25 per diluted share in the third quarter 2016.

Full year 2016 GAAP net income was $0.09 per diluted share for 2016, as compared to 2015 GAAP net income of $0.62 per diluted share.                

Adjusted net income (a non-GAAP measure) in the fourth quarter 2016 was $0.79 per diluted share, as compared to $0.62 per diluted share for the fourth quarter 2015, and third quarter 2016 adjusted net income of $0.77 per diluted share.


Adjusted net income was $2.86 per diluted share for 2016 as compared to 2015 adjusted net income of $2.16 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 also can be found on the Company’s website (www.arris.com).

Cash & Cash Equivalents - The Company ended the fourth quarter 2016 with $1.107 billion of cash resources, as compared to $1.110 billion at the end of the third quarter 2016. The Company generated $40 million of cash from operating activities during the fourth quarter 2016, as compared to generating $127 million during the fourth quarter 2015. For full year 2016, the Company generated $367 million of cash from operating activities as compared to $344 million generated during the full year 2015.

Order backlog at the end of the fourth quarter 2016 was $1.106 billion as compared to $716 million and $1.034 billion at the end of the fourth quarter 2015 and the third quarter 2016, respectively. The Company’s book-to-bill ratio in the fourth quarter 2016 was 1.04 as compared to the fourth quarter 2015 of 1.14 and the third quarter 2016 of 0.88.

ARRIS management will conduct a conference call at 5:00 pm EDT, today, Wednesday, February 22, 2017, to discuss fourth quarter 2016 results, first quarter guidance and the pending acquisition of the Ruckus Wireless and ICX Switch business. You may participate in this conference call by dialing 888-713-4209 or 617-213-4863 prior to the start of the call and providing the ARRIS International plc name, conference pass code 776 161 08# and Bob Puccini as the moderator. Please note that ARRIS will not accept any calls related to this earnings release until after the conclusion of the conference call. A replay of the conference call can be accessed approximately two hours after the call through March 1, 2017, by dialing 888-286-8010 or 617-801-6888 for international calls and using the pass code 23890201. A replay also will be made available for a period of 12 months following the conference call on ARRIS’ website at www.arris.com.

Forward-Looking Statements

Statements made in this press release, including those related to:

 

    revenues and net income for the first quarter 2017 and beyond;

 

    integration of the acquired Pace business;

 

    expected sales levels and acceptance of new ARRIS products;

 

    expectations for the Ruckus Wireless and ICX Switch Business acquisition; and

 

    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 first quarter 2017 as well as the general outlook for 2017 are based on preliminary estimates, assumptions and projections that management believes to be reasonable at this time, but are beyond management’s control;

 

    the proposed acquisition of the Ruckus Wireless and ICX Switch business may not be completed as a result of failure to obtain regulatory approvals or other reasons;

 

    the anticipated benefits from the acquisition may not be realized;

 

    we may encounter significant transaction costs and unknown liabilities in connection with the acquisition;

 

    volatility in the currency fluctuation may adversely impact our international customer’s ability or willingness to purchase products and the pricing of our products;

 

    impacts of the recent U.K. referendum to leave the European Union, and the timing with respect to the same, remain largely unknown and could have an adverse impact on our results of operations;

 

    regulatory changes, including those related to tax and the FCC, could have an adverse impact on our operations and results of operations;

 

    the outstanding warrants held by customers will result in fluctuations in our GAAP revenues and GAAP net income per diluted share as a result of the required accounting adjustments;

 

    our 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 we offer; and


    because the market in which we operate is volatile, actions taken and contemplated may not achieve the desired impact relative to changing market conditions and the success of these strategies will be dependent on the effective implementation of those plans while minimizing organizational disruption.

In addition to the factors set forth elsewhere in this release, other factors that could cause results to differ from current expectations include: rights to intellectual property, including related litigation; the impact of rapidly changing technologies; market trends and the adoption of industry standards. These factors are not intended to be an all-encompassing list of risks and uncertainties that may affect the Company’s business. 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 September 30, 2016. In providing forward-looking statements, the Company expressly disclaims any obligation to update publicly or otherwise these statements, whether as a result of new information, future events or otherwise.

About ARRIS

ARRIS International plc (NASDAQ: ARRS) is a world leader in entertainment and communications technology. Our innovations combine hardware, software, and services across the cloud, network, and home to power TV and Internet for millions of people around the globe. The people of ARRIS collaborate with the world’s top service providers, content providers, and retailers to advance the state of our industry and pioneer tomorrow’s connected world. For more information, visit www.arris.com.

For the latest ARRIS news:

 

    Check out our blog: ARRIS EVERYWHERE

 

    Follow us on Twitter: @ARRIS

###

Contact:

Bob Puccini

Investor Relations

+1.720.895.7787

ARRIS and the ARRIS Logo are trademarks or registered trademarks of ARRIS Enterprises, LLC. All other trademarks are the property of their respective owners. © ARRIS Enterprises, LLC. 2017. All rights reserved.


ARRIS INTERNATIONAL PLC

PRELIMINARY CONSOLIDATED BALANCE SHEETS

(in thousands)

(unaudited)

 

     December 31,     September 30,     June 30,     March 31,     December 31,  
     2016     2016     2016     2016     2015  

ASSETS

          

Current assets:

          

Cash and cash equivalents

   $ 988,445     $ 1,031,978     $ 870,992     $ 659,181     $ 863,582  

Short-term investments, at fair value

     107,230       67,567       21,881       17,069       15,470  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cash, cash equivalents and short term investments

     1,095,676       1,099,545       892,873       676,250       879,052  

Accounts receivable, net

     1,359,430       1,104,596       1,053,760       972,540       651,893  

Other receivables

     73,193       45,456       55,698       31,868       12,233  

Inventories, net

     550,567       598,105       647,497       662,287       401,592  

Prepaid income taxes

     53,605       30,123       29,797       22,349       25,624  

Prepaids

     21,163       30,992       39,388       37,285       19,319  

Other current assets

     127,593       140,895       136,177       123,858       120,490  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     3,281,226       3,049,712       2,855,190       2,526,437       2,110,203  

Property, plant and equipment, net

     353,378       352,380       367,696       369,255       312,311  

Goodwill

     2,016,169       2,083,567       2,089,840       2,068,274       1,013,963  

Intangible assets, net

     1,677,178       1,772,243       1,902,864       2,036,791       810,448  

Investments

     72,932       80,914       77,749       72,115       69,542  

Noncurrent deferred income tax assets

     302,098       269,011       224,889       221,315       185,439  

Other assets

     59,877       43,989       21,626       18,849       21,611  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 7,762,857     $ 7,651,816     $ 7,539,853     $ 7,313,036     $ 4,523,516  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

          

Current liabilities:

          

Accounts payable

   $ 1,047,879     $ 1,010,152     $ 1,016,956     $ 818,494     $ 514,877  

Accrued compensation, benefits and related taxes

     139,794       123,449       97,273       97,346       111,389  

Accrued warranty

     49,618       56,795       66,568       58,812       27,630  

Deferred revenue

     132,128       160,899       147,284       144,603       137,606  

Current portion of LT debt & financing lease obligations

     82,734       82,762       94,217       94,119       43,591  

Current income tax liabilities

     23,134       1,434       2,892       65,543       8,368  

Other accrued liabilities

     357,823       317,638       262,603       248,812       169,169  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     1,833,109       1,753,129       1,687,793       1,527,729       1,012,630  

Long-term debt & financing lease obligations, net of current portion

     2,180,009       2,200,642       2,221,383       2,242,071       1,496,243  

Accrued pension

     52,652       51,878       55,742       55,287       64,052  

Noncurrent income taxes payable

     127,913       109,955       84,694       68,974       42,197  

Noncurrent deferred income tax liabilities

     223,529       337,582       348,378       385,690       503  

Other noncurrent liabilities

     117,957       138,227       138,013       126,330       66,930  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     4,535,168       4,591,412       4,536,004       4,406,081       2,682,555  

Stockholders’ equity:

          

Ordinary shares

     2,831       2,825       —         —         —    

Common stock

     —         —         2,834       2,824       1,790  

Capital in excess of par value

     3,317,193       3,259,143       3,227,758       3,204,853       1,777,276  

Treasury stock at cost

     —         —         —         (0     (331,329

Accumulated other comprehensive loss

     3,291       (21,410     (28,973     (20,476     (12,646

Retained earnings (deficit)

     (133,548     (220,296     (240,424     (324,667     358,823  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ARRIS International plc stockholders’ equity

     3,189,768       3,020,262       2,961,195       2,862,534       1,793,914  

Stockholders’ equity attributable to noncontrolling interest

     37,921       40,142       42,655       44,421       47,047  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     3,227,688       3,060,404       3,003,850       2,906,955       1,840,961  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 7,762,857     $ 7,651,816     $ 7,539,853     $ 7,313,036     $ 4,523,516  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


ARRIS INTERNATIONAL PLC

PRELIMINARY CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

     For the Three Months
Ended December 31,
    For the Twelve Months
Ended December 31,
 
     2016     2015     2016     2015  

Net sales

   $ 1,759,223     $ 1,101,681     $ 6,829,118     $ 4,798,331  

Cost of sales

     1,323,620       743,008       5,121,898       3,379,409  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin

     435,603       358,673       1,707,220       1,418,922  

Operating expenses:

        

Selling, general, and administrative expenses

     116,577       107,866       455,171       417,086  

Research and development expenses

     133,459       133,236       585,967       534,168  

Amortization of intangible assets

     100,046       56,377       397,464       227,441  

Integration, acquisition, restructuring and other costs

     7,922       8,280       152,810       29,277  
  

 

 

   

 

 

   

 

 

   

 

 

 
     358,005       305,760       1,591,411       1,207,971  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     77,598       52,912       115,809       210,951  

Other expense (income):

        

Interest expense

     20,985       14,367       79,817       70,936  

Loss (gain) on investments

     7,788       (345     21,193       6,219  

Loss (gain) on foreign currency

     (22,151     16,557       (13,982     20,761  

Interest income

     (1,623     (587     (4,395     (2,379

Other (income) expense, net

     (74     3,192       11,519       8,361  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     72,673       19,729       21,657       107,052  

Income tax (benefit) expense

     (11,838     (7,116     14,231       22,594  
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated net income

     84,511       26,845       7,426       84,458  

Net loss attributable to noncontrolling interests

     (2,237     (3,197     (9,139     (7,723
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to ARRIS International plc

   $ 86,748     $ 30,041     $ 16,565     $ 92,181  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share (1):

        

Basic

   $ 0.46     $ 0.20     $ 0.09     $ 0.63  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.45     $ 0.20     $ 0.09     $ 0.62  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares:

        

Basic

     190,145       147,109       190,701       146,388  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     192,400       149,842       192,185       149,359  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(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 Twelve Months  
     Ended December 31,     Ended December 31,  
     2016     2015     2016     2015  

Operating Activities:

        

Consolidated net income

   $ 84,511     $ 26,845       7,426     $ 84,459  

Depreciation

     21,764       17,537       90,577       71,780  

Amortization of intangible assets

     102,647       57,606       404,475       231,590  

Amortization of deferred finance fees and debt discount

     1,915       1,671       7,705       9,646  

Impairment of intangible assets

     —         —         2,200       —    

Deferred income tax (benefit) provision

     (76,924     (9,550     (171,742     5,418  

Remeasurement of certain deferred tax liabilities

     (16,356     —         (16,356     —    

Stock compensation expense

     18,483       17,662       62,535       64,218  

Provision for non-cash warrants

     16,264       —         30,158       —    

Provision for doubtful accounts

     246       744       1,386       2,997  

Loss on disposal of plant, property and equipment and other

     3,828       1,718       8,706       7,776  

Loss on investments

     7,788       (345     21,194       6,220  

Excess tax benefits from stock-based compensation plans

     (96     (3,643     (3,656     (3,997

Changes in operating assets & liabilities, net of effects of acquisitions and disposals:

        

Accounts receivable

     (255,441     (4,911     (257,330     (55,132

Other receivables

     (27,737     (6,766     (31,517     (6,017

Inventory

     47,538       (34,056     278,667       (6,685

Accounts payable and accrued liabilities

     58,026       8,937       (189,919     15,065  

Prepaids and other, net

     53,174       53,936       122,317       (83,466
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     39,630       127,385       366,826       343,872  

Investing Activities:

        

Purchases of investments

     (63,365     (8,952     (133,220     (48,566

Sales of investments

     22,605       100,399       25,931       161,824  

Purchases of property, plant & equipment, net

     (26,114     (12,192     (66,760     (49,890

Proceeds from sale-leaseback transaction

     —         —         —         24,960  

Acquisitions, net of cash acquired

     —         —         (340,118     (97,905

Purchases of intangible assets

     (2,216     (2,000     (5,526     (39,340

Other, net

     —         —         3,507       2,971  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by investing activities

     (69,090     77,255       (516,186     (45,946

Financing Activities:

        

Proceeds from issuance of debt

     —         —         800,000       —    

Proceeds from sale-leaseback financing transaction

     —         —         —         58,729  

Payment of accounts receivable financing facility

     —         —         (23,546     —    

Payment of financing lease obligation

     (201     (161     (758     (425

Payment of debt obligations

     (22,375     (12,375     (319,750     (53,500

Payment for deferred financing costs and debt discount

     —         —         (2,304     (8,239

Repurchase of ordinary shares

     —         —         (178,035     (24,999

Excess income tax benefits from stock-based compensation plans

     96       3,643       3,656       3,997  

Repurchase of shares to satisfy employee minimum tax withholdings

     (163     (14,228     (17,925     (46,680

Proceeds from issuance of shares, net

     8,570       8,173       12,885       16,189  

Contribution from noncontrolling interest

     —         544       —         54,794  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (14,073     (14,404     274,223       (134

Net (decrease) increase in cash and cash equivalents

     (43,533     190,236       124,863       297,792  

Cash and cash equivalents at beginning of period

     1,031,978       673,346       863,582       565,790  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 988,445     $ 863,582     $ 988,445     $ 863,582  
  

 

 

   

 

 

   

 

 

   

 

 

 


ARRIS INTERNATIONAL PLC

PRELIMINARY ADJUSTED SALES & NET INCOME RECONCILIATION

(in thousands, except per share data) (unaudited)

 

    Q4 2015     Q3 2016     Q4 2016     DEC YTD 2015     DEC YTD 2016  
    Amount     Per
Diluted
Share
    Amount     Per
Diluted
Share
    Amount     Per
Diluted
Share
    Amount     Per
Diluted
Share
    Amount     Per
Diluted
Share
 

Sales

  $ 1,101,681       $ 1,725,145       $ 1,759,223       $ 4,798,332       $ 6,829,118    

Highlighted items:

                   

Reduction in revenue related to warrants

    —           9,611         16,264         —           30,158    
 

 

 

     

 

 

     

 

 

     

 

 

     

 

 

   

Adjusted sales

  $ 1,101,681       $ 1,734,756       $ 1,775,487       $ 4,798,332       $ 6,859,276    
 

 

 

     

 

 

     

 

 

     

 

 

     

 

 

   

Net income attributable to ARRIS International plc

    30,041       0.20       48,162       0.25       86,748       0.45       92,181       0.62       16,565       0.09  

Highlighted Items:

                   

Impacting gross margin:

                   

Stock compensation expense

    2,219       0.01       2,773       0.01       2,837       0.01       8,508       0.06       9,846       0.05  

Reduction in revenue related to warrants

    —         —         9,611       0.05       16,264       0.08       —         —         30,158       0.16  

Acquisition accounting impacts of fair valuing inventory

    —         —         493       —         580       —         —         —         51,404       0.27  

Impacting operating expenses:

                   

Integration, acquisition, restructuring and other costs

    8,281       0.06       10,831       0.06       7,922       0.04       29,277       0.20       152,810       0.80  

Amortization of intangible assets

    56,377       0.38       89,042       0.46       100,046       0.52       227,440       1.52       397,463       2.07  

Stock compensation expense

    15,443       0.10       15,102       0.08       15,646       0.08       55,710       0.37       52,690       0.27  

Noncontrolling interest share of Non-GAAP adjustments

    (1,357     (0.01     (786     (0.00     (807     (0.00     (2,947     (0.02     (3,145     (0.02

Impacting other (income)/expense:

                   

Impairment of Investments

    (159     —         2,851       0.01       4,446       0.02       (9     —         12,297       0.06  

Debt amendment fees

    291       —         (237     —         —         —         15,342       0.10       (237     —    

Credit facility - ticking fees

    1,022       —         —         —         —         —         1,700       0.01       (9     —    

Foreign exchange contract losses related to cash consideration of Pace acquisition

    13,699       0.09       —         —         —         —         22,283       0.15       1,610       0.01  

Remeasurement of certain deferred tax liabilities

      —         —         —         (16,356     —         —         —         (16,356     (0.09

Adjustment to liability related to foreign tax credit benefits

    —         —         —         —         —         —         (3,669     (0.02     —         —    

France R&D tax credit reclassification

    —         —         4,992       0.03       (4,992     (0.03     —         —         —         —    

Loss on sale of building

    —         —         —         —         —         —         5,142       0.03       —         —    

Impacting income tax expense:

                   

France R&D tax credit reclassification

    —         —         (4,992     (0.03     4,992       0.03       —         —         —         —    

Foreign withholding tax

    —         —         —         —         —         —         —         —         54,741       0.28  

Net tax items

    (32,363     (0.22     (31,145     (0.16     (64,417     (0.33     (128,864     (0.86     (209,437     (1.09
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total highlighted items

    63,453       0.42       98,535       0.51       66,161       0.34       229,913       1.54       533,835       2.78  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

    93,494       0.62       146,697       0.77       152,909       0.79       322,094       2.16       550,400       2.86  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - basic

      147,109         190,515         190,145         146,388         190,701  
   

 

 

     

 

 

     

 

 

     

 

 

     

 

 

 

Weighted average common shares - diluted

      149,842         191,508         192,400         149,359         192,185  
   

 

 

     

 

 

     

 

 

     

 

 

     

 

 

 


ARRIS INTERNATIONAL PLC

PRELIMINARY SUPPLEMENTAL GAAP TO ADJUSTED SALES & GROSS MARGIN RECONCILATION

(in thousands)

(unaudited)

 

     Q4 2015     Q3 2016     Q4 2016  

Sales - GAAP

     1,101,681       1,725,145       1,759,223  

Fair Value of Warrants Adjustment

     —         9,611       16,264  
  

 

 

   

 

 

   

 

 

 

Adjusted Sales - Non- GAAP

     1,101,681       1,734,757       1,775,487  
  

 

 

   

 

 

   

 

 

 

GAAP Gross Margin

     358,673       442,850       435,603  

Fair Value of Inventory Adjustment

     —         494       580  

Equity Compensation

     2,219       2,773       2,837  

Fair Value of Warrants Adjustment

     —         9,611       16,264  
  

 

 

   

 

 

   

 

 

 

Adjusted Gross Margin - Non-GAAP

     360,892       455,728       455,284  
  

 

 

   

 

 

   

 

 

 

GAAP Gross Margin - %

     32.6     25.7     24.8

Adjusted Gross Margin - Non-GAAP - %

     32.8     26.3     25.6


ARRIS INTERNATIONAL PLC

PRELIMINARY SUPPLEMENTAL GAAP TO ADJUSTED SALES & DIRECT CONTRIBUTION RECONCILATION

(in thousands)

(unaudited)

 

     Q4 2016  
     Network &
Cloud
    CPE     Corp/
Other
    Total  

Net Sales

     519,871       1,255,552       (16,200     1,759,223  

Non GAAP Adjustments (1)

     —         —         16,264       16,264  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Sales

     519,871       1,255,552       64       1,775,487  
  

 

 

   

 

 

   

 

 

   

 

 

 

Direct Contribution (2)

     179,128       183,901       (177,640     185,388  

Non GAAP Adjustments (3)

     —         —         35,327       35,327  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Direct Contribution

     179,128       183,901       (142,313     220,715  
  

 

 

   

 

 

   

 

 

   

 

 

 

Direct Contribution % of sales

     34.5     14.6       12.4

 

(1) Impact of warrant adjustment.
(2) Defined as gross margin less direct operating expenses, excluding amortization of intangible assets, restructuring charges, acquisition, integration and other costs.
(3) Equity compensation expense, adjustments related to the acquisition accounting impacts and warrants adjustment.


ARRIS INTERNATIONAL PLC

PRELIMINARY SUPPLEMENTAL GAAP TO ADJUSTED EPS GUIDANCE RECONCILATION

(in thousands)

 

       Q1 2017 Guidance  

Estimated GAAP Sales - $M

   1,435 - 1,485

Warrants - $M

   5
  

 

Estimated Adjusted (Non-GAAP) Sales - $M

   1,440 - 1,490
  

 

Estimated GAAP EPS

   $(0.13) - $(0.09)

Reconciling Items:

  

Amortization of Intangibles

   0.48

Stock Compensation Expense

   0.10

Integration and Other Costs

   0.01

Warrants

   0.02

Net tax items

   (0.12)
  

 

Subtotal

   0.49
  

 

Estimated Adjusted (Non-GAAP) EPS

   $0.36 - $0.40
  

 

Note: GAAP sales and EPS will be impacted by the fair value of warrants issued which can vary depending upon the ultimate volumes, product mix and fair value calculation.


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 customers for the issuance of warrants to purchase up to 14.0 million of ARRIS’ ordinary shares. Vesting of the warrants is subject to certain purchase volume commitments, and therefore the accounting guidance requires that we record the 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.

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 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 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 (loss) measures. We incurred expenses in connection with the ActiveVideo and the Pace 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 consists of employee severance and abandoned facilities. We believe it is useful to understand the effects of these items on our total operating expenses.

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 with Charter for the acquisition of ActiveVideo is accounted for by ARRIS under the consolidation method. As a result, the consolidated statement of operations 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 statement of operations. We have excluded the noncontrolling share of any non-GAAP adjusted measures recorded by the joint venture, as we believe it is useful to understand the effect of excluding this item when evaluating our ongoing performance.    

Impairment of Investments: We have excluded the effect of an other-than-temporary impairment of a cost method investment 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 2015, the Company amended its credit agreement. This debt modification allowed us to improve the terms and conditions of the credit agreement, extend the maturities of certain loan facilities, increase the amount of the revolving credit facility, and add a new term A-1 loan facility. 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).

Credit Facility - Ticking Fees: In connection with our acquisition of Pace, the cash portion of the consideration was funded through debt financing commitments. A ticking fee is a fee paid to our banks to compensate for the time lag between the commitment allocation on a loan and the actual funding. We have excluded the effect of the ticking fee in calculating our non-GAAP financial measures. We believe it is useful to understand the effect of this item in our other expense (income).

Foreign Exchange Contract (Gains) Losses Related to Cash Consideration of Pace Acquisition: In the second quarter of 2015, the Company announced its intent to acquire Pace plc in exchange for stock and cash. We subsequently entered into foreign exchange forward contracts in order to hedge the foreign currency risk associated with the cash consideration of the Pace acquisition. These foreign exchange forward contracts were not designated as hedges, and accordingly, all changes in the fair value of these instruments are recognized as a loss (gain) on foreign currency in the Consolidated Statements of Operations. We believe it is useful to understand the effect of this on our other expense (income).

Remeasurement of Deferred Tax Liability Related to Acquired Intangible Assets: In the fourth quarter of 2016, the Company recorded a foreign currency remeasurement gain related to a deferred income tax liability, in the United Kingdom, arising from the assignment of intangibles acquired in the Pace acquisition. This deferred income tax liability is denominated in GBP. The foreign currency remeasurement gain derives from the remeasurement of the GBP deferred income tax liability to the USD, since the date of the acquisition. We have excluded the impact of this gain 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).

Adjustment to Liability Related to Foreign Tax Credit Benefits: In connection with our acquisition of Motorola Home, we have obtained certain foreign tax credit benefits for which we have recorded a liability to Google resulting from certain provisions in the acquisition agreement. The expense and subsequent adjustments related to this liability has been recorded as part of other expense (income). We have excluded the effect of the expense in the calculation of our non-GAAP financial measures. We believe it is useful to understand the effects of this item on our total other expense (income).

France R&D Tax Credit: France R&D tax credits were recorded as an other asset on the date of our acquisition of Pace, as Pace France, a subsidiary of Pace, had a history of losses and did not expect to utilize their R&D Tax Credits against a future France income tax liability but rather expected to use the credits to offset non-income taxes. In the third quarter of 2016, our restructuring in France required a reclassification of the R&D tax credits from other assets to deferred tax assets prior to the utilization of the tax credits. This impact of the reclassification was a charge to other expense with an offsetting tax benefit. However, during the fourth quarter of 2016, the Company determined that the original classification within income taxes was more appropriate and therefore the reclassification from the third quarter of 2016 reversed. We have excluded the effect of the other expense and tax benefit in the calculation of our non-GAAP financial measures. We believe it is useful to understand the effects of this event on our total other expense (income) and income tax.


Loss on Sale of Building: In the first quarter of 2015, the Company sold land and a building that qualified for sale-leaseback accounting and was classified as an operating lease. A loss has been recorded on the sale. We have excluded the effect of the loss on sale of property in calculating our non-GAAP financial measures. We believe it is useful to understand the effect of excluding this item when evaluating our ongoing performance.

Foreign Withholding Tax: In connection with our acquisition of Pace, ARRIS US Holdings, Inc. transferred shares of its subsidiary ARRIS Financing II Sarl to ARRIS International plc. Under U.S. tax law, based on the best available information, we believe the transfer constituted a deemed distribution from ARRIS U.S. Holdings Inc. to ARRIS International plc that is treated as a dividend for U.S. tax purposes. A deemed dividend of this type is subject to U.S. withholding tax to the extent of the current and accumulated earnings and profits (as computed for tax purposes) (“E&P”) of ARRIS U.S. Holdings Inc., which include the E&P of the former ARRIS Group, Inc. and subsidiaries through December 31, 2016. Accordingly, ARRIS U.S. Holdings Inc. remitted U.S. withholding tax in the amount of $55 million based upon its estimated E&P of $1.1 billion and the U.S. dividend withholding tax rate of 5 percent (as provided in Article 10 (Dividends) of the United Kingdom-United States Tax Treaty). We have excluded the withholding tax in calculating our non-GAAP financial measures.

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 valuation allowances, research and development tax credits and provision to return differences.