Attached files

file filename
8-K - FORM 8-K - CommScope Holding Company, Inc.d392294d8k.htm

Exhibit 99.1

CommScope Reports First Quarter 2017 Results Consistent with Guidance

– Mobility and FTTX Drive Double-Digit Percentage Growth in the U.S. –

 

  First Quarter 2017 Highlights

 

    Sales were $1.14 billion, essentially unchanged year over year

 

    GAAP operating income rose 34 percent to $121 million

 

    Adjusted operating income (excluding special items) increased 3 percent year over year to $217 million

 

    Earnings improved significantly to $0.17 per diluted share

 

    Adjusted earnings per diluted share increased 8 percent year over year to $0.52 per diluted share

 

    Cash flow from operations of $103 million

 

 

HICKORY, NC, May 4, 2017—CommScope Holding Company, Inc. (NASDAQ: COMM), a global leader in infrastructure solutions for communications networks, reported sales of $1.14 billion and net income of $34 million, or $0.17 per diluted share, for the quarter ended March 31, 2017. Non-GAAP adjusted net income for the first quarter 2017 was $103 million, or $0.52 per diluted share. A reconciliation of reported GAAP results to non-GAAP results is attached.

In comparison, for the quarter ended March 31, 2016, CommScope reported sales of $1.14 billion and net income of $13 million, $0.06 per share. Non-GAAP adjusted net income for the first quarter of 2016 was $94 million, or $0.48 per diluted share.

“Once again we delivered strong quarterly performance that met expectations, despite some integration challenges that we are actively addressing. We are pleased with the results of our U.S. wireless and fiber-to-the-X businesses, as well as a return to growth in Europe and the Middle East,” said President and Chief Executive Officer Eddie Edwards. “These bright spots were dampened by the underperformance of our Indoor Network Solutions business.

“We continue to provide our customers with world-class solutions, empowering them to build the high-quality networks of the future that enable the connected lifestyle. We are confident in the strength of our team and portfolio.”

First Quarter 2017 Overview

First quarter 2017 sales were essentially unchanged year over year at $1.14 billion. Strength in the U.S. and the Europe, Middle East and Africa (EMEA) region – particularly in the wireless and FTTX markets – was offset by weakness in other geographies. Foreign exchange rate changes negatively affected revenue by approximately 1 percent year over year.

GAAP operating income in the first quarter of 2017 rose 34 percent year over year to $121 million. Non-GAAP adjusted operating income, which excludes amortization of purchased intangibles, integration and transaction costs, restructuring costs and other special items, increased 3 percent year over year to $217 million. The increases to both GAAP and non-GAAP operating income were driven by benefits from cost reduction initiatives and favorable geographic mix. In addition, GAAP operating income increased due to the absence of goodwill impairment charges and lower intangible amortization.


GAAP net income for the first quarter 2017 rose substantially year over year to $34 million, or $0.17 per diluted share. Excluding special items, first quarter adjusted net income increased 9 percent year over year to $103 million. Adjusted earnings were $0.52 per diluted share, up 8 percent year over year.

First quarter Connectivity Solutions segment sales declined by approximately 1 percent to $682 million. Growth in North American and EMEA FTTX solutions was offset by a decline in our Indoor Network Solutions business. Foreign exchange rate changes negatively affected revenue by approximately 1 percent from the year-ago period. Connectivity Solutions GAAP operating income declined 4 percent to $48 million in the quarter. Adjusted operating income decreased 14 percent year over year to $115 million. Results were impacted by manufacturing inefficiencies related to ramping capacity in several North American facilities and the impact of lower pricing. These decreases were partially offset by cost reduction initiatives.

First quarter Mobility Solutions segment sales of $456 million were essentially stable year over year. Strong, double-digit percentage growth in the U.S., driven by higher spending by certain North American wireless operators, coupled with mid-single digit percentage growth in EMEA, was tempered by declines in the Asia Pacific region. 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 rose 81 percent to $74 million. Adjusted operating income for the Mobility segment increased 33 percent to $102 million, or 22 percent of segment sales. The more than 550 basis point increase in operating income margin compared to the prior year was driven by favorable geographic mix, which was partially offset by lower pricing.

Stock Repurchase Program

On February 23, 2017, the Board of Directors authorized the repurchase of up to $100 million of CommScope’s outstanding common stock. During the first quarter of 2017, the company repurchased $65 million of its common stock, or 1.6 million shares, at an average cost of $39.81 per share. During April, CommScope completed its stock repurchase program. Total company stock repurchased under the program was 2.5 million shares at an average cost of $40.23 per share. The intent of the repurchase was to reduce dilution from the CommScope equity-based award programs.

Debt Refinancing

In March, CommScope issued $750 million of 5 percent senior unsecured notes due March 2027. The company used the proceeds of the issuance of the notes, together with cash on hand, to (i) redeem all $500 million of the 4.375 percent senior secured notes due 2020, (ii) repay a portion of the outstanding borrowings under its senior secured term loans, including all $112 million of outstanding principal on the senior secured term loan due 2018 and $138 million of outstanding principal on the senior secured term loan due 2022 and (iii) pay related fees and expenses. The refinancing extended the average tenor of CommScope’s debt and increased the amount of fixed-rate, unsecured debt.


Outlook

CommScope management expects more cautious spending patterns at certain North American operators, continuing softness in the Indoor Network Solutions business and integration challenges to impact our near-term performance. CommScope expects improved operator spending in the second half of 2017.

These factors are reflected in the following second quarter and full year 2017 guidance provided by CommScope management.

Second Quarter 2017 Guidance:

 

    Revenue of $1.2 billion – $1.25 billion

 

    Operating income of $145 million – $160 million

 

    Adjusted operating income of $245 million – $265 million

 

    Earnings per diluted share of $0.28 – $0.32, based on 197 million weighted average diluted shares

 

    Adjusted earnings per diluted share of $0.62 – $0.67

 

    Adjusted effective tax rate of approximately 35 percent

Full Year 2017 Guidance:

 

    Revenue of $4.85 billion – $4.95 billion

 

    Operating income of $670 million – $700 million

 

    Adjusted operating income of $1.05 billion – $1.09 billion

 

    Earnings per diluted share of $1.41 – $1.48, based on 198 million weighted average diluted shares

 

    Adjusted earnings per diluted share of $2.70 – $2.80

 

    Adjusted effective tax rate of approximately 35 percent

 

    Cash flow from operations > $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 first quarter 2017 results. The conference call also will be webcast.

To participate in the conference call, dial 844-397-6169 (US and Canada only) or +1 478-219-0508. The conference identification number is 6055459. 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 that 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; changes to the regulatory environment in which our customers operate; product quality or performance issues and associated warranty claims; our ability to maintain effective management information 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 for certain raw material and components; 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 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 deferred tax assets; our ability to recover 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 exposing 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; changes in the laws and policies in the United States affecting trade; 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 report 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 report, except as otherwise may be required by law.

 

Investor Contact:

Jennifer Crawford, CommScope

+1 828-323-4970

jennifer.crawford@commscope.com

  

News Media Contact:

Rick Aspan, CommScope

+1 708-236-6568

publicrelations@commscope.com


CommScope Holding Company, Inc.

Condensed Consolidated Statements of Operations

(Unaudited — In thousands, except per share amounts)

 

     Three Months Ended  
     March 31,  
     2017     2016  

Net sales

   $ 1,137,285     $ 1,143,979  

Operating costs and expenses:

    

Cost of sales

     682,459       696,888  

Selling, general and administrative

     211,554       209,197  

Research and development

     48,895       52,190  

Amortization of purchased intangible assets

     67,638       73,616  

Restructuring costs, net

     5,388       6,072  

Asset impairments

     —         15,293  
  

 

 

   

 

 

 

Total operating costs and expenses

     1,015,934       1,053,256  
  

 

 

   

 

 

 

Operating income

     121,351       90,723  

Other income (expense), net

     (16,736     301  

Interest expense

     (69,554     (72,562

Interest income

     874       2,579  
  

 

 

   

 

 

 

Income before income taxes

     35,935       21,041  

Income tax expense

     (2,373     (8,461
  

 

 

   

 

 

 

Net income

   $ 33,562     $ 12,580  
  

 

 

   

 

 

 

Earnings per share:

    

Basic

   $ 0.17     $ 0.07  

Diluted (a)

   $ 0.17     $ 0.06  

Weighted average shares outstanding:

    

Basic

     194,068       191,642  

Diluted (a)

     199,140       195,456  

(a) Calculation of diluted earnings per share:

    

Net income (basic and diluted)

   $ 33,562     $ 12,580  

Weighted average shares (basic)

     194,068       191,642  

Dilutive effect of equity-based awards

     5,072       3,814  
  

 

 

   

 

 

 

Denominator (diluted)

     199,140       195,456  
  

 

 

   

 

 

 

See notes to unaudited condensed consolidated financial statements included in our Form 10-Q.


CommScope Holding Company, Inc.

Condensed Consolidated Balance Sheets

(Unaudited — In thousands, except share amounts)

 

     March 31, 2017     December 31, 2016  
Assets     

Cash and cash equivalents

   $ 437,637     $ 428,228  

Accounts receivable, less allowance for doubtful accounts of $18,103 and $17,211, respectively

     941,274       952,367  

Inventories, net

     498,087       473,267  

Prepaid expenses and other current assets

     155,165       139,902  
  

 

 

   

 

 

 

Total current assets

     2,032,163       1,993,764  

Property, plant and equipment, net of accumulated depreciation of $322,903 and $303,734, respectively

     474,066       474,990  

Goodwill

     2,779,416       2,768,304  

Other intangible assets, net

     1,740,199       1,799,065  

Other noncurrent assets

     106,980       105,863  
  

 

 

   

 

 

 

Total assets

   $ 7,132,824     $ 7,141,986  
  

 

 

   

 

 

 
Liabilities and Stockholders’ Equity     

Accounts payable

   $ 453,339     $ 415,921  

Other accrued liabilities

     380,924       429,397  

Current portion of long-term debt

     —         12,500  
  

 

 

   

 

 

 

Total current liabilities

     834,263       857,818  

Long-term debt

     4,567,418       4,549,510  

Deferred income taxes

     184,504       199,121  

Pension and other postretirement benefit liabilities

     30,501       31,671  

Other noncurrent liabilities

     112,115       109,782  
  

 

 

   

 

 

 

Total liabilities

     5,728,801       5,747,902  

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: 193,466,488 and 193,837,437, respectively

     1,966       1,950  

Additional paid-in capital

     2,297,414       2,282,014  

Retained earnings (accumulated deficit)

     (556,200     (589,556

Accumulated other comprehensive loss

     (244,177     (285,113

Treasury stock, at cost: 3,155,802 shares and 1,129,222 shares, respectively

     (94,980     (15,211
  

 

 

   

 

 

 

Total stockholders’ equity

     1,404,023       1,394,084  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 7,132,824     $ 7,141,986  
  

 

 

   

 

 

 

See notes to unaudited condensed consolidated financial statements included in our Form 10-Q.


CommScope Holding Company, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited — In thousands)

 

     Three Months Ended  
     March 31,  
     2017     2016  

Operating Activities:

    

Net income

   $ 33,562     $ 12,580  

Adjustments to reconcile net income to net cash generated by operating activities:

    

Depreciation and amortization

     100,401       96,938  

Equity-based compensation

     9,412       8,835  

Deferred income taxes

     (16,444     (10,440

Asset impairments

     —         15,293  

Changes in assets and liabilities:

    

Accounts receivable

     19,683       (58,760

Inventories

     (19,132     (9,863

Prepaid expenses and other assets

     (12,314     (6,378

Accounts payable and other liabilities

     (28,032     73,019  

Other

     15,653       (1,751
  

 

 

   

 

 

 

Net cash generated by operating activities

     102,789       119,473  

Investing Activities:

    

Additions to property, plant and equipment

     (12,910     (14,472

Proceeds from sale of property, plant and equipment

     355       3,684  

Cash paid for acquisitions including purchase price adjustments, net of cash acquired

     —         15,355  

Other

     639       474  
  

 

 

   

 

 

 

Net cash generated by (used in) investing activities

     (11,916     5,041  

Financing Activities:

    

Long-term debt repaid

     (750,000     (3,146

Long-term debt proceeds

     750,000       —    

Debt issuance costs

     (6,115     —    

Debt extinguishment costs

     (14,800  

Cash paid for repurchase of common stock

     (58,770     —    

Proceeds from the issuance of common shares under equity-based compensation plans

     5,805       1,490  

Tax withholding payments for vested equity-based compensation awards

     (14,758     (2,721
  

 

 

   

 

 

 

Net cash used in financing activities

     (88,638     (4,377

Effect of exchange rate changes on cash and cash equivalents

     7,174       5,347  
  

 

 

   

 

 

 

Change in cash and cash equivalents

     9,409       125,484  

Cash and cash equivalents at beginning of period

     428,228       562,884  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 437,637     $ 688,368  
  

 

 

   

 

 

 

See notes to unaudited condensed consolidated financial statements included in our Form 10-Q.


CommScope Holding Company, Inc.

Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures

(Unaudited — In millions, except per share amounts)

 

     Three Months Ended  
     March 31,  
     2017     2016  

Operating income, as reported

   $ 121.4     $ 90.7  
  

 

 

   

 

 

 

Adjustments:

    

Amortization of purchased intangible assets

     67.6       73.6  

Restructuring costs, net

     5.4       6.1  

Equity-based compensation

     9.4       8.8  

Asset impairments

     —         15.3  

Integration and transaction costs

     13.5       15.9  

Purchase accounting adjustments

     —         1.0  
  

 

 

   

 

 

 

Total adjustments to operating income

     95.9       120.7  
  

 

 

   

 

 

 

Non-GAAP adjusted operating income

   $ 217.3     $ 211.4  
  

 

 

   

 

 

 

Income before income taxes, as reported

   $ 35.9     $ 21.0  

Income tax expense, as reported

     (2.4     (8.5
  

 

 

   

 

 

 

Net income, as reported

   $ 33.6     $ 12.6  

Adjustments:

    

Total pretax adjustments to operating income

     95.9       120.7  

Pretax amortization of deferred financing costs & OID (1)

     12.7       3.7  

Pretax loss on debt transactions (2)

     14.8       —    

Pretax net investment gains (2)

     (0.6     (0.4

Tax effects of adjustments and other tax items (3)

     (53.2     (42.2
  

 

 

   

 

 

 

Non-GAAP adjusted net income

   $ 103.2     $ 94.4  
  

 

 

   

 

 

 

Diluted EPS, as reported

   $ 0.17     $ 0.06  

Non-GAAP adjusted diluted EPS

   $ 0.52     $ 0.48  

 

(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.

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  
     Q1 2017      Q1 2016      YOY  

United States

   $ 648.3      $ 588.8        10.1

Europe, Middle East and Africa

     231.8        218.3        6.2  

Asia Pacific

     181.9        240.7        (24.4

Central and Latin America

     58.8        66.3        (11.3

Canada

     16.5        29.9        (44.8
  

 

 

    

 

 

    

Total Net Sales

   $ 1,137.3      $ 1,144.0        (0.6 )% 
  

 

 

    

 

 

    

CommScope Holding Company, Inc.

Segment Information

(Unaudited — In millions)

Sales by Segment

 

                          % Change  
     Q1 2017      Q4 2016      Q1 2016      Sequential     YOY  

Connectivity Solutions

   $ 681.6      $ 681.3      $ 687.0        —       (0.8 )% 

Mobility Solutions

     455.7        497.6        457.0        (8.4 )%      (0.3 )% 
  

 

 

    

 

 

    

 

 

      

Total Net Sales

   $ 1,137.3      $ 1,178.9      $ 1,144.0        (3.5 )%      (0.6 )% 
  

 

 

    

 

 

    

 

 

      

Non-GAAP Adjusted Operating Income by Segment

 

                          % Change  
     Q1 2017      Q4 2016      Q1 2016      Sequential     YOY  

Connectivity Solutions

   $ 115.3      $ 139.5      $ 134.8        (17.3 )%      (14.5 )% 

Mobility Solutions

     102.0        112.7        76.6        (9.5 )%      33.2
  

 

 

    

 

 

    

 

 

      

Total Non-GAAP Adjusted Operating Income

   $ 217.3      $ 252.2      $ 211.4        (13.8 )%      2.8
  

 

 

    

 

 

    

 

 

      

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)

First Quarter 2017 Non-GAAP Adjusted Operating Income Reconciliation by Segment

 

     Connectivity
Solutions
    Mobility
Solutions
    Total  

Operating income, as reported

   $ 47.8     $ 73.6     $ 121.4  

Amortization of purchased intangible assets

     43.6       24.1       67.6  

Restructuring costs, net

     4.8       0.6       5.4  

Equity-based compensation

     5.5       3.9       9.4  

Integration and transaction costs

     13.7       (0.2     13.5  
  

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted operating income

   $ 115.3     $ 102.0     $ 217.3  

Non-GAAP adjusted operating margin %

     16.9     22.4     19.1

Fourth Quarter 2016 Non-GAAP Adjusted Operating Income Reconciliation by Segment

 

     Connectivity
Solutions
    Mobility
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

First Quarter 2016 Non-GAAP Adjusted Operating Income Reconciliation by Segment

 

     Connectivity
Solutions
    Mobility
Solutions
    Total  

Operating income, as reported

   $ 50.0     $ 40.7     $ 90.7  

Amortization of purchased intangible assets

     48.2       25.4       73.6  

Restructuring costs, net

     1.1       5.0       6.1  

Equity-based compensation

     5.0       3.8       8.8  

Asset impairments

     15.3       —         15.3  

Integration and transaction costs

     14.1       1.8       15.9  

Purchase accounting adjustments

     1.0       —         1.0  
  

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted operating income

   $ 134.8     $ 76.6     $ 211.4  

Non-GAAP adjusted operating margin %

     19.6     16.8     18.5

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

 

     Q1 2017      Q1 2016  

Cash flow from operations

   $ 102.8      $ 119.5  

Integration and transaction costs

     13.3        15.7  

Capital expenditures

     (12.9      (14.5

Capex related to BNS integration

     —          0.6  
  

 

 

    

 

 

 

Adjusted Free Cash Flow

   $ 103.2      $ 121.3  
  

 

 

    

 

 

 

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

 

     Q1 2017     Q4 2016     Q3 2016     Q2 2016     Q1 2016  

Operating income, as reported

   $ 121.4     $ 119.4     $ 180.7     $ 183.9     $ 90.7  

Amortization of purchased intangible assets

     67.6       72.9       74.6       76.0       73.6  

Restructuring costs, net

     5.4       18.4       10.8       7.6       6.1  

Equity-based compensation

     9.4       8.4       8.4       9.4       8.8  

Asset impairments

     —         15.9       7.4       —         15.3  

Integration and transaction costs

     13.5       17.2       14.7       14.5       15.9  

Purchase accounting adjustments

     —         —         —         (0.4     1.0  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted operating income

   $ 217.3     $ 252.2     $ 296.7     $ 291.0     $ 211.4  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted operating margin %

     19.1     21.4     22.9     22.3     18.5

Depreciation

     20.0       20.2       20.2       20.4       19.6  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted EBITDA

   $ 237.3     $ 272.5     $ 316.9     $ 311.4     $ 231.1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

June 30,
2017
     Full Year
2017
 

Operating income

   $ 145 - $160      $ 670 - $700  
  

 

 

    

 

 

 

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

   $ 245 - $265      $ 1,050 - $1,090  
  

 

 

    

 

 

 

Diluted earnings per share

   $ 0.28 - $0.32      $ 1.41- $1.48  
  

 

 

    

 

 

 

Adjustments (2):

     

Total adjustments to operating income

   $ 0.33 - $0.34      $ 1.24 - $1.26  

Debt-related costs and other special items (3)

   $ 0.01      $ 0.05 - $0.06  
  

 

 

    

 

 

 

Non-GAAP adjusted diluted earnings per share

   $ 0.62 - $0.67      $ 2.70 - $2.80  
  

 

 

    

 

 

 

 

(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.
(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.