Try our mobile app

Published: 2021-02-17 06:21:34 ET
<<<  go to COMM company page
EX-99.1 2 comm-ex991_6.htm EX-99.1 comm-ex991_6.htm

Exhibit 99.1

 

CommScope Reports Fourth Quarter and Full Year 2020 Results

 

Fourth quarter bottom-line grows year over year and sequentially

 

 

Broadband Networks momentum continues with 17.3% annual increase in net sales, with growth in both Network Cable & Connectivity and Network & Cloud

 

 

Introduces “CommScope NEXT” to drive future growth that outpaces the market, optimize business processes and unlock shareholder value

Fourth Quarter Highlights

 

Net sales of $2.132 billion

 

GAAP net income of $23.9 million

 

Non-GAAP adjusted EBITDA of $362.2 million

 

Cash flow from operations of $97.7 million and non-GAAP adjusted free cash flow of $65.1 million

 

Continued debt repayment with $100 million redemption of 6.00% senior notes due 2025 (“the 2025 Notes”)

Full Year Highlights

 

Net sales of $8.436 billion

 

GAAP net loss of $573.4 million

 

Non-GAAP adjusted EBITDA of $1,215.2 million

 

Cash flow from operations of $436.2 million and non-GAAP adjusted free cash flow of $415.4 million

 

Debt redemptions of $200 million of the 2025 Notes and $100 million of the 5.00% senior notes due 2021 (“the 2021 Notes”)

HICKORY, NC, February 17, 2021 — CommScope Holding Company, Inc. (NASDAQ: COMM), a global leader in network connectivity solutions, reported results for the quarter and year ended December 31, 2020.  


Summary of Consolidated Results

 

 

Q4

 

 

 

Q4

 

 

 

% Change

 

 

2020

 

 

 

2019

 

 

 

YOY

 

 

(in millions, except per share amounts)

 

Net sales

$

2,131.8

 

 

 

$

2,298.7

 

 

 

 

(7.3

%)

GAAP net income (loss)

 

23.9

 

 

 

 

(436.7

)

 

 

NM

 

GAAP net income (loss) per share

 

0.05

 

 

 

 

(2.32

)

 

 

NM

 

Non-GAAP adjusted EBITDA (excluding special items) (1)

 

362.2

 

 

 

 

323.6

 

 

 

 

11.9

%

Non-GAAP adjusted net income (excluding special

   items) per diluted share (1)

 

0.59

 

 

 

 

0.46

 

 

 

 

28.3

%

 

 

Full Year

 

 

Full Year

 

 

% Change

 

 

 

2020

 

 

 

2019

 

 

YOY

 

 

(in millions, except per share amounts)

 

Net sales

$

8,435.9

 

 

$

8,345.1

 

 

 

1.1

%

GAAP net loss

 

(573.4

)

 

 

(929.5

)

 

NM

 

GAAP net loss per share

 

(3.20

)

 

 

(5.02

)

 

NM

 

Non-GAAP adjusted EBITDA (excluding special items) (1)

 

1,215.2

 

 

 

1,297.5

 

 

 

(6.3

%)

Non-GAAP adjusted net income (excluding special

   items) per diluted share (1)

 

1.56

 

 

 

2.15

 

 

 

(27.4

%)

 

 

 

 

 

 

 

 

 

 

 

 

NM - Not meaningful

 

(1) See Description of Non-GAAP Financial Measures and Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures below

 

 

“We delivered strong results for the fourth quarter despite the continued market uncertainty related to the pandemic,” said Chuck Treadway, president and chief executive officer. “While 2020 was a year of change, our dedicated team, resilient supply chain and agile operations allowed us to quickly adapt and innovate across all aspects of our business, and achieve solid financial results while serving our customers around the world.

“Connectivity has never been more vital to businesses and our society,” Treadway added. “Customers are relying on us to help them build connections that meet today’s needs while planning for tomorrow’s demand. Though our portfolio of solutions and expertise is extensive, we see meaningful opportunities to capitalize on our commitment to customers and take CommScope to the next level of success. With that in mind, this quarter we announced a company-wide initiative, CommScope NEXT, which is a multi-faceted program to drive growth that outpaces the market and drives significant shareholder and stakeholder value. While there is a lot of work ahead, I am inspired by the passion of our CommScope team to build a business that is driven to deliver lasting connectivity for customers and solid results for shareholders.”

Alex Pease, executive vice president and chief financial officer, said, “This past year presented many unexpected challenges for the entire economy, but our agile and resilient business model enabled us to deliver solid bottom-line results. And as we implement CommScope NEXT, we will continue to evaluate opportunities to reduce costs across the business, generate cash flow, reduce our leverage as quickly as possible, and reinvest in core strategic markets and technologies to capitalize on significant growth opportunities. We are dedicated to ensuring that as the economy recovers and as industry tailwinds take shape, CommScope will be well positioned to deliver growth and emerge as a stronger, more streamlined company.”


Fourth Quarter Results and Comparison

Reconciliations of the reported GAAP results to non-GAAP adjusted segment results are included below.

Net sales in the fourth quarter of 2020 decreased 7.3% year over year to $2.13 billion. Net sales declined primarily due to year over year decreases in the Home Networks and Venue and Campus Networks segments.

CommScope generated net income of $23.9 million, or $0.05 per share, in the fourth quarter of 2020, compared to the prior year period's net loss of $(436.7) million, or $(2.32) per share. Non-GAAP adjusted net income for the fourth quarter of 2020 was $143.8 million, or $0.59 per share, versus $106.6 million, or $0.46 per share, in the fourth quarter of 2019.

Non-GAAP adjusted EBITDA increased 11.9% to $362.2 million in the fourth quarter of 2020 compared to the same period last year. Non-GAAP adjusted EBITDA improved to 17.0% of net sales in the fourth quarter of 2020 compared to 14.1% of net sales in the same prior year period. The Company estimates that fourth-quarter 2020 non-GAAP adjusted EBITDA was negatively impacted by approximately $10 million related to COVID-19 incremental costs.

 

Fourth Quarter Sales by Region Comparisons

Sales by Region

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

% Change

 

 

Q4 2020

 

 

Q3 2020

 

 

Q4 2019

 

 

Sequential

 

YOY

United States

 

$

1,293.0

 

 

$

1,318.2

 

 

$

1,350.8

 

 

 

(1.9

)

%

 

 

(4.3

)

%

Europe, Middle East and Africa

 

 

368.8

 

 

 

407.3

 

 

 

419.3

 

 

 

(9.5

)

 

 

 

(12.0

)

 

Asia Pacific

 

 

198.7

 

 

 

219.1

 

 

 

253.8

 

 

 

(9.3

)

 

 

 

(21.7

)

 

Caribbean and Latin America

 

 

178.0

 

 

 

149.9

 

 

 

174.2

 

 

 

18.7

 

 

 

 

2.2

 

 

Canada

 

 

93.3

 

 

 

73.6

 

 

 

100.6

 

 

 

26.8

 

 

 

 

(7.3

)

 

Total net sales

 

$

2,131.8

 

 

$

2,168.1

 

 

$

2,298.7

 

 

 

(1.7

)

%

 

 

(7.3

)

%

 

Fourth Quarter Segment Comparisons

Sales by Segment (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

% Change

 

 

Q4 2020

 

 

Q3 2020

 

 

Q4 2019

 

 

Sequential

 

YOY

Broadband

 

$

789.3

 

 

$

820.9

 

 

$

673.1

 

 

 

(3.8

)

%

 

 

17.3

 

%

Home

 

 

571.0

 

 

 

563.6

 

 

 

823.6

 

 

 

1.3

 

 

 

 

(30.7

)

 

Outdoor Wireless

 

 

294.7

 

 

 

271.8

 

 

 

291.6

 

 

 

8.4

 

 

 

 

1.1

 

 

Venue and Campus

 

 

476.8

 

 

 

511.8

 

 

 

510.4

 

 

 

(6.8

)

 

 

 

(6.6

)

 

Total net sales

 

$

2,131.8

 

 

$

2,168.1

 

 

$

2,298.7

 

 

 

(1.7

)

%

 

 

(7.3

)

%


 

 

Segment Operating Income (Loss) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

% Change

 

 

Q4 2020

 

 

Q3 2020

 

 

Q4 2019

 

 

Sequential

 

YOY

Broadband

 

$

104.1

 

 

$

76.7

 

 

$

(145.8

)

 

 

35.7

 

%

 

NM

 

%

Home

 

 

(8.7

)

 

 

(3.7

)

 

 

(174.8

)

 

NM

 

 

 

NM

 

 

Outdoor Wireless

 

 

34.6

 

 

 

26.0

 

 

 

27.1

 

 

 

33.1

 

 

 

 

27.7

 

 

Venue and Campus

 

 

(11.0

)

 

 

(43.2

)

 

 

(45.7

)

 

NM

 

 

 

NM

 

 

Total segment operating

income (loss)

 

$

119.0

 

 

$

55.8

 

 

$

(339.3

)

 

 

113.3

 

%

 

NM

 

%

 

Segment Adjusted EBITDA (See Description of Non-GAAP Financial Measures) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

% Change

 

 

Q4 2020

 

 

Q3 2020

 

 

Q4 2019

 

 

Sequential

 

YOY

Broadband

 

$

213.3

 

 

$

204.2

 

 

$

143.5

 

 

 

4.5

 

%

 

 

48.6

 

%

Home

 

 

40.4

 

 

 

28.5

 

 

 

71.9

 

 

 

41.8

 

 

 

 

(43.8

)

 

Outdoor Wireless

 

 

60.1

 

 

 

53.6

 

 

 

48.6

 

 

 

12.1

 

 

 

 

23.7

 

 

Venue and Campus

 

 

48.4

 

 

 

55.6

 

 

 

59.5

 

 

 

(12.9

)

 

 

 

(18.7

)

 

Total segment adjusted EBITDA

 

$

362.2

 

 

$

341.9

 

 

$

323.6

 

 

 

5.9

 

%

 

 

11.9

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) As of January 1, 2020, the Company began reporting in the following four operating segments: Broadband Networks, Home Networks, Outdoor Wireless Networks and Venue and Campus Networks. All prior period amounts have been restated to reflect these operating segment changes.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components may not sum to total due to rounding

See Description of Non-GAAP Financial Measures

Broadband Networks

 

Net sales of $789.3 million, increased 17.3% from prior year driven by growth in both Network Cable & Connectivity and Network & Cloud.

Home Networks

 

Net sales of $571.0 million, down 30.7% from prior year driven by declines in Home Media Solutions, partially offset by growth in Broadband Connectivity Devices.

Outdoor Wireless Networks

 

Net sales of $294.7 million, increased slightly by 1.1% from prior year driven by growth in Macro Tower Solutions, while partially offset by declines in Metro Cell Solutions.

Venue and Campus Networks

 

Net sales of $476.8 million, down 6.6% from prior year primarily driven by declines in Indoor Copper Enterprise and a moderate decline in RUCKUS Networks. Results were partially offset by growth in Indoor Fiber Enterprise and DAS and Small Cell.

Full Year Results and Comparison


For comparisons described below on a combined company basis, the 2019 comparison period includes the historical ARRIS business results, with certain classification changes to align to CommScope’s presentation, from January 1, 2019 through the date of the acquisition, April 4, 2019. Reconciliations of the combined company amounts and reported GAAP results to non-GAAP adjusted results are included below.

Net sales in 2020 increased 1.1% year over year to $8.44 billion primarily due to a year over year increase in the Broadband Networks segment. On a combined company basis, net sales decreased 13.5% year over year primarily due to decreases in the Home Networks, Outdoor Wireless Networks and Venue and Campus Networks segments.

CommScope generated a net loss of $(573.4) million, or $(3.20) per share, in 2020, compared to the prior year net loss of $(929.5) million, or $(5.02) per share. Non-GAAP adjusted net income for 2020 was $371.0 million, or $1.56 per share, versus $479.4 million, or $2.15 per share, in 2019.

Non-GAAP adjusted EBITDA decreased 6.3% to $1,215.2 million compared to the prior year. On a combined company basis, non-GAAP adjusted EBITDA decreased 11.2% and represented 14.4% of net sales compared to 14.0% of net sales in 2019. The Company estimates that 2020 non-GAAP adjusted EBITDA was negatively impacted by approximately $70 million related to COVID-19 supply chain disruptions and certain other incremental costs.

Cash Flow and Balance Sheet

 

GAAP cash flow from operations of $436.2 million.

 

Non-GAAP adjusted free cash flow was $415.4 million after adjusting operating cash flow for $121.2 million of additions to property, plant and equipment, $78.7 million of cash paid for restructuring costs and $21.7 million of cash paid for transaction and integration costs.

 

Ended the year with $521.9 million in cash and cash equivalents.

 

As of December 31, 2020, the Company had no outstanding borrowings under its asset-based revolving credit facility and had availability of $735.1 million, after giving effect to borrowing base limitations and outstanding letters of credit. The Company ended the year with total liquidity of approximately $1.26 billion.

 

Redeemed $200 million aggregate principal amount of the 2025 Notes and $100 million aggregate principal of the 2021 Notes during the year.

Conference Call, Webcast and Investor Presentation

As previously announced, CommScope will host a conference call today at 8:30 a.m. ET in which management will discuss fourth quarter and full year 2020 results. The conference call will also be webcast.

The live, listen-only audio of the call will be available through a link on the Events and Presentations page of CommScope’s Investor Relations website.


A webcast replay will be archived on CommScope’s website for a limited period of time following the conference call.

During the conference call, the Company may discuss and answer questions concerning business and financial developments and trends that have occurred after quarter-end. The Company’s responses to questions, as well as other matters discussed during the conference call, may contain or constitute information that has not been disclosed previously.

About CommScope:
CommScope (NASDAQ: COMM) is pushing the boundaries of technology to create the world’s most advanced wired and wireless networks. Our global team of employees, innovators and technologists empower customers to anticipate what’s next and invent what’s possible. Discover more at www.commscope.com.

Follow us on Twitter and LinkedIn and like us on Facebook.

Sign up for our press releases and blog posts.

Investor Contact:
Michael McCloskey, CommScope
+1 828-431-9874
Michael.McCloskey@commscope.com

News Media Contact:
Kris Kozamchak, CommScope
+1 972-792-3311


publicrelations@commscope.com

Non-GAAP Financial Measures

CommScope management believes that presenting certain non-GAAP financial measures enhances an investor’s understanding of our financial performance. CommScope management further believes that these financial measures are useful in assessing CommScope’s operating performance from period to period by excluding certain items that we believe are not representative of our core business. CommScope management also uses certain of these financial measures for business planning purposes and in measuring CommScope’s performance relative to that of its competitors. CommScope management believes these financial measures are commonly used by investors to evaluate CommScope’s performance and that of its competitors. However, CommScope’s use of the terms non-GAAP adjusted EBITDA, segment adjusted EBITDA and segment adjusted EBITDA as a percentage of sales, non-GAAP adjusted net income, non-GAAP adjusted diluted earnings per share, non-GAAP adjusted gross profit, non-GAAP adjusted operating expense and non-GAAP adjusted free cash flow may vary from that of others in its industry. These financial measures should not be considered as alternatives to operating income (loss), net income (loss), cash flow from operations or any other performance measures derived in accordance with U.S. GAAP as measures of operating performance, operating cash flows or liquidity. A reconciliation of each of these non-GAAP measures to their most comparable GAAP measures is below.

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 statements may discuss goals, intentions or expectations as to future plans, trends, events, results of operations or financial condition or otherwise, in each case, based on current beliefs of management, as well as assumptions made by, and information currently available to, such management. These forward-looking statements are generally identified by their use of such terms and phrases as “intend,” “goal,” “estimate,” “expect,” “project,” “projections,” “plans,” “potential,” “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 forward-looking statements are subject to various risks and uncertainties, many of which are outside our control, including, without limitation, risks related to our ability to integrate and fully realize anticipated benefits from prior or future divestitures, acquisitions or equity investments (including the ARRIS acquisition); selling or discontinuing one or more of our product lines; potential difficulties in realigning global manufacturing capacity and capabilities among our global manufacturing facilities or those of our contract manufacturers that may affect our ability to meet customer demands for products; possible future restructuring actions;  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 we and our customers operate; product quality or performance issues and associated warranty claims; our ability to maintain


effective management information technology systems and to successfully implement major systems initiatives; cyber-security incidents, including data security breaches, ransomware 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 or that of contract manufacturers may be insufficient to meet customer demand or quality standards; the use of open standards; the long-term impact of climate change; 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 materials and components; the risk that contract manufacturers we rely on encounter production, quality, financial or other difficulties; substantial indebtedness and restrictive 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 attract and retain qualified key employees; labor unrest; obligations under our defined benefit employee benefit plans requiring 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, including the risk and uncertainty related to tariffs or a potential global trade war and potential changes to laws and policies as a result of a new administration in the United States, that may impact our products; cost of protecting or defending intellectual property; costs and challenges of compliance with domestic and foreign environmental laws; the impact of litigation and similar regulatory proceedings that we are involved in or may become involved in, including the costs of such litigation; the scope, duration and impact of disease outbreaks and pandemics, such as COVID-19, on our business including employees, sites, operations, customers and supply chain; risks associated with stockholder activism, which could cause us to incur significant expense, hinder execution of our business strategy and impact the trading value of our securities; and other factors beyond our control. These and other factors are discussed in greater detail in our 2020 Annual Report on Form 10-K and may be updated from time to time in our annual reports, quarterly reports, current reports and other filings we make with the Securities and Exchange Commission.

Although the information contained in this press release represents our best judgment as of the date of this release based on information currently available and reasonable assumptions, we can give no assurance that the expectations will be attained or that any deviation will not be material. Given these uncertainties, we caution you not to place undue reliance on these forward-looking statements, which speak only as of the date made. We are not undertaking any duty or obligation to update this information to reflect developments or information obtained after the date of this press release, except as otherwise may be required by law.

END

 

 



CommScope Holding Company, Inc.

 

Condensed Consolidated Statements of Operations

 

(Unaudited -- In millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net sales

 

$

2,131.8

 

 

$

2,298.7

 

 

$

8,435.9

 

 

$

8,345.1

 

Cost of sales

 

 

1,416.8

 

 

 

1,562.5

 

 

 

5,688.1

 

 

 

5,941.0

 

Gross profit

 

 

715.0

 

 

 

736.2

 

 

 

2,747.8

 

 

 

2,404.1

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

272.0

 

 

 

305.1

 

 

 

1,170.7

 

 

 

1,277.1

 

Research and development

 

 

162.2

 

 

 

179.1

 

 

 

703.3

 

 

 

578.5

 

Amortization of purchased intangible assets

 

 

157.0

 

 

 

205.9

 

 

 

630.5

 

 

 

593.2

 

Restructuring costs, net

 

 

4.8

 

 

 

9.3

 

 

 

88.4

 

 

 

87.7

 

Asset impairments

 

 

 

 

 

376.1

 

 

 

206.7

 

 

 

376.1

 

Total operating expenses

 

 

596.0

 

 

 

1,075.5

 

 

 

2,799.6

 

 

 

2,912.6

 

Operating income (loss)

 

 

119.0

 

 

 

(339.3

)

 

 

(51.8

)

 

 

(508.5

)

Other income (expense), net

 

 

0.9

 

 

 

(2.9

)

 

 

(29.3

)

 

 

(6.4

)

Interest expense

 

 

(139.9

)

 

 

(153.6

)

 

 

(577.8

)

 

 

(577.2

)

Interest income

 

 

 

 

 

2.2

 

 

 

4.4

 

 

 

18.1

 

Loss before income taxes

 

 

(20.0

)

 

 

(493.6

)

 

 

(654.5

)

 

 

(1,074.0

)

Income tax benefit

 

 

43.9

 

 

 

56.9

 

 

 

81.1

 

 

 

144.5

 

Net income (loss)

 

 

23.9

 

 

 

(436.7

)

 

 

(573.4

)

 

 

(929.5

)

Series A convertible preferred stock dividend

 

 

(14.3

)

 

 

(13.8

)

 

 

(56.1

)

 

 

(40.7

)

Deemed dividend on Series A convertible preferred stock

 

 

 

 

 

 

 

 

 

 

 

(3.0

)

Net income (loss) attributable to common stockholders

 

$

9.6

 

 

$

(450.5

)

 

$

(629.5

)

 

$

(973.2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.05

 

 

$

(2.32

)

 

$

(3.20

)

 

$

(5.02

)

Diluted (a)

 

$

0.05

 

 

$

(2.32

)

 

$

(3.20

)

 

$

(5.02

)

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

199.4

 

 

 

194.4

 

 

 

196.8

 

 

 

193.7

 

Diluted (a)

 

 

204.2

 

 

 

194.4

 

 

 

196.8

 

 

 

193.7

 

(a) Calculation of diluted income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) (basic and diluted)

 

$

9.6

 

 

$

(450.5

)

 

$

(629.5

)

 

$

(973.2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares (basic)

 

 

199.4

 

 

 

194.4

 

 

 

196.8

 

 

 

193.7

 

Dilutive effect of equity-based awards

 

 

4.8

 

 

 

 

 

 

 

 

 

 

Denominator (diluted)

 

 

204.2

 

 

 

194.4

 

 

 

196.8

 

 

 

193.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements included in our Form 10-K.

 

 

 

 


CommScope Holding Company, Inc.

 

Consolidated Balance Sheets

 

(In millions, except share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

2020

 

 

2019

 

Assets

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

521.9

 

 

$

598.2

 

Accounts receivable, less allowance for doubtful accounts of

   $40.3 and $35.4, respectively

 

 

1,487.4

 

 

 

1,698.8

 

Inventories, net

 

 

1,088.9

 

 

 

975.9

 

Prepaid expenses and other current assets

 

 

256.3

 

 

 

238.9

 

Total current assets

 

 

3,354.5

 

 

 

3,511.8

 

Property, plant and equipment, net of accumulated depreciation

   of $705.7 and $553.8, respectively

 

 

684.5

 

 

 

723.8

 

Goodwill

 

 

5,286.5

 

 

 

5,471.7

 

Other intangible assets, net

 

 

3,650.4

 

 

 

4,263.6

 

Other noncurrent assets

 

 

600.9

 

 

 

460.7

 

Total assets

 

$

13,576.8

 

 

$

14,431.6

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Accounts payable

 

$

1,010.8

 

 

$

1,148.0

 

Accrued and other liabilities

 

 

910.6

 

 

 

862.0

 

Current portion of long-term debt

 

 

32.0

 

 

 

32.0

 

Total current liabilities

 

 

1,953.4

 

 

 

2,042.0

 

Long-term debt

 

 

9,488.6

 

 

 

9,800.4

 

Deferred income taxes

 

 

206.2

 

 

 

215.1

 

Other noncurrent liabilities

 

 

531.8

 

 

 

537.8

 

Total liabilities

 

 

12,180.0

 

 

 

12,595.3

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Series A convertible preferred stock, $0.01 par value

 

 

1,041.8

 

 

 

1,000.0

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value: Authorized shares: 200,000,000;

 

 

 

 

 

 

 

 

Issued and outstanding shares: 1,041,819 Series A convertible preferred stock

 

 

 

 

 

 

Common stock, $0.01 par value: Authorized shares: 1,300,000,000;

 

 

 

 

 

 

 

 

Issued and outstanding shares: 200,095,232 and 194,563,530,

 

 

 

 

 

 

 

 

respectively

 

 

2.1

 

 

 

2.0

 

Additional paid-in capital

 

 

2,512.9

 

 

 

2,445.1

 

Retained earnings (accumulated deficit)

 

 

(1,752.7

)

 

 

(1,179.3

)

Accumulated other comprehensive loss

 

 

(155.9

)

 

 

(197.0

)

Treasury stock, at cost: 9,223,081 shares and 7,411,382 shares,

 

 

 

 

 

 

 

 

respectively

 

 

(251.4

)

 

 

(234.5

)

Total stockholders' equity

 

 

355.0

 

 

 

836.3

 

Total liabilities and stockholders' equity

 

$

13,576.8

 

 

$

14,431.6

 

 

See notes to consolidated financial statements included in our Form 10-K.


 

CommScope Holding Company, Inc.

 

Consolidated Statements of Cash Flows

 

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

December 31,

 

 

December 31,

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

23.9

 

 

$

(436.7

)

 

$

(573.4

)

 

$

(929.5

)

Adjustments to reconcile net income (loss) to

    net cash generated by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

204.5

 

 

 

256.5

 

 

 

823.3

 

 

 

770.9

 

Equity-based compensation

 

25.0

 

 

 

32.1

 

 

 

115.0

 

 

 

90.8

 

Deferred income taxes

 

(58.1

)

 

 

(88.4

)

 

 

(154.7

)

 

 

(260.8

)

Asset impairments

 

 

 

 

376.1

 

 

 

206.7

 

 

 

376.1

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

27.5

 

 

 

93.5

 

 

 

228.4

 

 

 

258.8

 

Inventories

 

29.8

 

 

 

132.8

 

 

 

(100.5

)

 

 

489.1

 

Prepaid expenses and other current assets

 

(23.0

)

 

 

6.1

 

 

 

(17.2

)

 

 

19.5

 

Accounts payable and other accrued liabilities

 

(169.8

)

 

 

(46.5

)

 

 

(175.2

)

 

 

(274.0

)

Other noncurrent liabilities

 

15.6

 

 

 

7.6

 

 

 

(4.0

)

 

 

7.2

 

Other noncurrent assets

 

2.4

 

 

 

(4.4

)

 

 

28.8

 

 

 

46.0

 

Other

 

19.9

 

 

 

7.3

 

 

 

59.0

 

 

 

2.3

 

Net cash generated by operating activities

 

97.7

 

 

 

336.0

 

 

 

436.2

 

 

 

596.4

 

Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions to property, plant and equipment

 

(47.7

)

 

 

(31.8

)

 

 

(121.2

)

 

 

(104.1

)

Proceeds from sale of property, plant and equipment

 

4.8

 

 

 

0.4

 

 

 

5.0

 

 

 

1.6

 

Proceeds from sale of long-term investments

 

 

 

 

 

 

 

 

 

 

9.3

 

Cash paid for ARRIS acquisition, net of cash acquired

 

 

 

 

 

 

 

 

 

 

(5,053.4

)

Cash paid for Cable Exchange acquisition

 

 

 

 

 

 

 

(3.5

)

 

 

(11.0

)

Other

 

(0.5

)

 

 

1.6

 

 

 

(0.5

)

 

 

2.7

 

Net cash used in investing activities

 

(43.4

)

 

 

(29.8

)

 

 

(120.2

)

 

 

(5,154.9

)

Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt repaid

 

(108.0

)

 

 

(308.0

)

 

 

(1,282.0

)

 

 

(3,061.3

)

Long-term debt proceeds

 

 

 

 

 

 

 

950.0

 

 

 

6,933.0

 

Debt issuance costs

 

(0.1

)

 

 

 

 

 

(11.7

)

 

 

(120.8

)

Debt extinguishment costs

 

(3.0

)

 

 

 

 

 

(17.9

)

 

 

 

Series A convertible preferred stock proceeds

 

 

 

 

 

 

 

 

 

 

1,000.0

 

Dividends paid on Series A convertible preferred stock

 

(14.3

)

 

 

(13.8

)

 

 

(14.3

)

 

 

(40.7

)

Deemed dividend paid on Series A convertible

   preferred stock

 

 

 

 

 

 

 

 

 

 

(3.0

)

Proceeds from the issuance of common shares under

   equity-based compensation plans

 

8.1

 

 

 

1.5

 

 

 

9.0

 

 

 

4.6

 

Tax withholding payments for vested equity-based

   compensation awards

 

(6.6

)

 

 

(0.9

)

 

 

(16.9

)

 

 

(13.2

)

Net cash generated by (used in) financing activities

 

(123.9

)

 

 

(321.2

)

 

 

(383.8

)

 

 

4,698.6

 

Effect of exchange rate changes on cash and cash equivalents

 

8.7

 

 

 

4.1

 

 

 

(8.5

)

 

 

(0.1

)

Change in cash and cash equivalents

 

(60.9

)

 

 

(10.9

)

 

 

(76.3

)

 

 

140.0

 

Cash and cash equivalents at beginning of period

 

582.8

 

 

 

609.1

 

 

 

598.2

 

 

 

458.2

 

Cash and cash equivalents at end of period

$

521.9

 

 

$

598.2

 

 

$

521.9

 

 

$

598.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements included in our Form 10-K.

 



CommScope Holding Company, Inc.

 

Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures

 

(Unaudited -- In millions, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months

Ended

Three Months

Ended

 

 

For the Year

Ended

 

 

 

September 30,

 

 

December 31,

 

 

December 31,

 

 

 

2020

 

 

2020

 

 

2019

 

 

 

2020

 

 

2019

 

Net income (loss), as reported

 

$

(116.3

)

 

$

23.9

 

 

$

(436.7

)

 

$

(573.4

)

 

$

(929.5

)

Income tax expense (benefit), as reported

 

 

9.3

 

 

 

(43.9

)

 

 

(56.9

)

 

 

(81.1

)

 

 

(144.5

)

Interest income, as reported

 

 

(1.3

)

 

 

 

 

 

(2.2

)

 

 

(4.4

)

 

 

(18.1

)

Interest expense, as reported

 

 

147.2

 

 

 

139.9

 

 

 

153.6

 

 

 

577.8

 

 

 

577.2

 

Other (income) expense, net, as reported

 

 

16.9

 

 

 

(0.9

)

 

 

2.9

 

 

 

29.3

 

 

 

6.4

 

Operating income (loss), as reported

 

$

55.8

 

 

$

119.0

 

 

$

(339.3

)

 

$

(51.8

)

 

$

(508.5

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of purchased intangible

   assets

 

 

158.1

 

 

 

157.0

 

 

 

205.9

 

 

 

630.5

 

 

 

593.2

 

Restructuring costs, net

 

 

40.3

 

 

 

4.8

 

 

 

9.3

 

 

 

88.4

 

 

 

87.7

 

Equity-based compensation

 

 

34.0

 

 

 

25.0

 

 

 

32.1

 

 

 

115.0

 

 

 

90.8

 

Asset impairments

 

 

 

 

 

 

 

 

376.1

 

 

 

206.7

 

 

 

376.1

 

Transaction and integration costs

 

 

4.8

 

 

 

7.1

 

 

 

5.3

 

 

 

24.9

 

 

 

195.3

 

Acquisition accounting adjustments

 

 

5.1

 

 

 

4.9

 

 

 

(8.6

)

 

 

20.6

 

 

 

264.2

 

Patent claims and litigation settlements

 

 

(1.4

)

 

 

5.0

 

 

 

 

 

 

16.3

 

 

 

55.0

 

Executive severance

 

 

6.3

 

 

 

 

 

 

 

 

 

6.3

 

 

 

 

Depreciation

 

 

38.9

 

 

 

39.7

 

 

 

42.7

 

 

 

158.3

 

 

 

143.7

 

Total adjustments to operating loss

 

 

286.1

 

 

 

243.5

 

 

 

662.8

 

 

 

1,267.0

 

 

 

1,806.0

 

Non-GAAP adjusted EBITDA

 

$

341.9

 

 

$

362.2

 

 

$

323.6

 

 

$

1,215.2

 

 

$

1,297.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss), as reported

 

$

(116.3

)

 

$

23.9

 

 

$

(436.7

)

 

$

(573.4

)

 

$

(929.5

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total pretax adjustments to adjusted

   EBITDA

 

 

247.2

 

 

 

203.8

 

 

 

620.2

 

 

 

1,108.7

 

 

 

1,662.4

 

Pretax amortization of debt issuance costs

   and OID (1)

 

 

12.8

 

 

 

8.0

 

 

 

7.9

 

 

 

34.5

 

 

 

33.4

 

Pretax acquisition related interest (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30.2

 

Pretax loss on debt transactions (2)

 

 

14.9

 

 

 

3.0

 

 

 

 

 

 

17.9

 

 

 

 

Tax effects of adjustments and other tax

   items (3)

 

 

(35.5

)

 

 

(94.9

)

 

 

(84.8

)

 

 

(216.7

)

 

 

(317.1

)

Non-GAAP adjusted net income

 

$

123.1

 

 

$

143.8

 

 

$

106.6

 

 

$

371.0

 

 

$

479.4

 

GAAP EPS, as reported (4)

 

$

(0.66

)

 

$

0.05

 

 

$

(2.32

)

 

$

(3.20

)

 

$

(5.02

)

Non-GAAP adjusted diluted EPS (5)

 

$

0.51

 

 

$

0.59

 

 

$

0.46

 

 

$

1.56

 

 

$

2.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Included in interest expense.

 

(2) Included in other income (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.

 

(4) For all periods presented, GAAP EPS was calculated using net income (loss) attributable to common stockholders in the numerator, which includes the impact of the Series A convertible preferred stock dividend.

 

(5) The Company’s definition of non-GAAP adjusted diluted EPS is non-GAAP adjusted net income, excluding the Series A convertible preferred stock dividend, divided by weighted average shares outstanding assuming the if-converted method, which reflects the conversion of the Series A convertible preferred stock.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

% Change

 

 

Q4 2020

 

 

Q3 2020

 

 

Q4 2019

 

 

Sequential

 

YOY

United States

 

$

1,293.0

 

 

$

1,318.2

 

 

$

1,350.8

 

 

 

(1.9

)

%

 

 

(4.3

)

%

Europe, Middle East and Africa

 

 

368.8

 

 

 

407.3

 

 

 

419.3

 

 

 

(9.5

)

 

 

 

(12.0

)

 

Asia Pacific

 

 

198.7

 

 

 

219.1

 

 

 

253.8

 

 

 

(9.3

)

 

 

 

(21.7

)

 

Caribbean and Latin America

 

 

178.0

 

 

 

149.9

 

 

 

174.2

 

 

 

18.7

 

 

 

 

2.2

 

 

Canada

 

 

93.3

 

 

 

73.6

 

 

 

100.6

 

 

 

26.8

 

 

 

 

(7.3

)

 

Total net sales

 

$

2,131.8

 

 

$

2,168.1

 

 

$

2,298.7

 

 

 

(1.7

)

%

 

 

(7.3

)

%

 

Sales by Region

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Full Year

 

 

Full Year

 

 

% Change

 

 

2020

 

 

2019

 

 

YOY

United States

 

$

5,185.3

 

 

$

4,923.3

 

 

 

5.3

 

%

Europe, Middle East and Africa

 

 

1,530.2

 

 

 

1,543.6

 

 

 

(0.9

)

 

Asia Pacific

 

 

797.2

 

 

 

919.7

 

 

 

(13.3

)

 

Caribbean and Latin America

 

 

610.3

 

 

 

650.7

 

 

 

(6.2

)

 

Canada

 

 

312.9

 

 

 

307.8

 

 

 

1.7

 

 

Total net sales

 

$

8,435.9

 

 

$

8,345.1

 

 

 

1.1

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

CommScope Holding Company, Inc.

Segment Information

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales by Segment (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

% Change

 

 

Q4 2020

 

 

Q3 2020

 

 

Q4 2019

 

 

Sequential

 

YOY

Broadband

 

$

789.3

 

 

$

820.9

 

 

$

673.1

 

 

 

(3.8

)

%

 

 

17.3

 

%

Home

 

 

571.0

 

 

 

563.6

 

 

 

823.6

 

 

 

1.3

 

 

 

 

(30.7

)

 

Outdoor Wireless

 

 

294.7

 

 

 

271.8

 

 

 

291.6

 

 

 

8.4

 

 

 

 

1.1

 

 

Venue and Campus

 

 

476.8

 

 

 

511.8

 

 

 

510.4

 

 

 

(6.8

)

 

 

 

(6.6

)

 

Total net sales

 

$

2,131.8

 

 

$

2,168.1

 

 

$

2,298.7

 

 

 

(1.7

)

%

 

 

(7.3

)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Adjusted EBITDA (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

% Change

 

 

Q4 2020

 

 

Q3 2020

 

 

Q4 2019

 

 

Sequential

 

YOY

Broadband

 

$

213.3

 

 

$

204.2

 

 

$

143.5

 

 

 

4.5

 

%

 

 

48.6

 

%

Home

 

 

40.4

 

 

 

28.5

 

 

 

71.9

 

 

 

41.8

 

 

 

 

(43.8

)

 

Outdoor Wireless

 

 

60.1

 

 

 

53.6

 

 

 

48.6

 

 

 

12.1

 

 

 

 

23.7

 

 

Venue and Campus

 

 

48.4

 

 

 

55.6

 

 

 

59.5

 

 

 

(12.9

)

 

 

 

(18.7

)

 

Total segment adjusted EBITDA

 

$

362.2

 

 

$

341.9

 

 

$

323.6

 

 

 

5.9

 

%

 

 

11.9

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) As of January 1, 2020, the Company began reporting in the following four operating segments: Broadband Networks, Home Networks, Outdoor Wireless Networks and Venue and Campus Networks. All prior period amounts have been restated to reflect these operating segment changes.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components may not sum to total due to rounding

See Description of Non-GAAP Financial Measures

 

 


 

CommScope Holding Company, Inc.

Segment Information

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales by Segment (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As

Reported

 

 

As

Reported (2)

 

 

ARRIS Pre-acquisition (2)

 

 

Combined

Company (2)

 

 

% Change

 

2020

 

 

2019

 

 

2019

 

 

2019

 

 

YOY

Broadband

$

2,895.7

 

 

$

2,363.8

 

 

$

444.0

 

 

$

2,807.8

 

 

 

3.1

 

%

Home

 

2,360.0

 

 

 

2,539.0

 

 

 

847.6

 

 

 

3,386.6

 

 

 

(30.3

)

%

OWN

 

1,243.7

 

 

 

1,475.0

 

 

 

 

 

 

1,475.0

 

 

 

(15.7

)

%

VCN

 

1,936.5

 

 

 

1,967.3

 

 

 

118.3

 

 

 

2,085.6

 

 

 

(7.1

)

%

Total net sales

$

8,435.9

 

 

$

8,345.1

 

 

$

1,409.9

 

 

$

9,755.0

 

 

 

(13.5

)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Operating Loss (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As

Reported

 

 

As

Reported (2)

 

 

ARRIS Pre-acquisition (2)

 

 

Combined

Company (2)

 

 

% Change

 

2020

 

 

2019

 

 

2019

 

 

2019

 

 

YOY

Broadband

$

171.5

 

 

$

(326.1

)

 

$

21.1

 

 

$

(305.0

)

 

 

(156.2

)

%

Home

 

(289.7

)

 

 

(196.0

)

 

 

(27.5

)

 

 

(223.5

)

 

 

29.6

 

%

OWN

 

181.1

 

 

 

200.3

 

 

 

 

 

 

200.3

 

 

 

(9.6

)

%

VCN

 

(114.7

)

 

 

(186.7

)

 

 

(58.6

)

 

 

(245.3

)

 

 

(53.2

)

%

Total segment operating loss

$

(51.8

)

 

$

(508.5

)

 

$

(65.0

)

 

$

(573.5

)

 

 

(91.0

)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Adjusted EBITDA (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As

Reported

 

 

As

Reported (2)

 

 

ARRIS Pre-acquisition (2)

 

 

Combined

Company (2)

 

 

% Change

 

2020

 

 

2019

 

 

2019

 

 

2019

 

 

YOY

Broadband

$

640.5

 

 

$

473.3

 

 

$

69.0

 

 

$

542.3

 

 

 

18.1

 

%

Home

 

116.2

 

 

 

193.7

 

 

 

34.0

 

 

 

227.7

 

 

 

(49.0

)

%

OWN

 

278.5

 

 

 

361.2

 

 

 

 

 

 

361.2

 

 

 

(22.9

)

%

VCN

 

180.0

 

 

 

269.3

 

 

 

(32.3

)

 

 

237.0

 

 

 

(24.1

)

%

Total segment adjusted EBITDA

$

1,215.2

 

 

$

1,297.5

 

 

$

70.7

 

 

$

1,368.2

 

 

 

(11.2

)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) As of January 1, 2020, the Company began reporting in the following four operating segments: Broadband Networks, Home Networks, Outdoor Wireless Networks and Venue and Campus Networks. All prior period amounts have been restated to reflect these operating segment changes.

(2) Periods prior to the acquisition date, April 4, 2019, are presented for the combined company to include previously reported CommScope results plus previously disclosed historical results of the ARRIS business.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components may not sum to total due to rounding

See Description of Non-GAAP Financial Measures

 


CommScope Holding Company, Inc.

 

Reconciliation of GAAP to Segment Adjusted EBITDA

 

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter 2020 Segment Adjusted EBITDA Reconciliation (1)

 

 

 

Broadband

 

 

Home

 

 

Outdoor

Wireless

 

 

Venue and

Campus

 

 

Total

 

Operating income (loss), as reported

 

$

104.1

 

 

$

(8.7

)

 

$

34.6

 

 

$

(11.0

)

 

$

119.0

 

Amortization of purchased intangible

   assets

 

 

79.7

 

 

 

26.0

 

 

 

11.4

 

 

 

39.9

 

 

 

157.0

 

Restructuring costs, net

 

 

1.0

 

 

 

2.0

 

 

 

5.9

 

 

 

(4.1

)

 

 

4.8

 

Equity-based compensation

 

 

9.7

 

 

 

4.8

 

 

 

2.9

 

 

 

7.6

 

 

 

25.0

 

Transaction and integration costs

 

 

1.8

 

 

 

2.9

 

 

 

1.0

 

 

 

1.4

 

 

 

7.1

 

Acquisition accounting adjustments

 

 

2.8

 

 

 

0.5

 

 

 

 

 

 

1.6

 

 

 

4.9

 

Patent claims and litigation settlements

 

 

 

 

 

5.0

 

 

 

 

 

 

 

 

 

5.0

 

Depreciation

 

 

14.4

 

 

 

7.9

 

 

 

4.3

 

 

 

13.0

 

 

 

39.7

 

Segment adjusted EBITDA

 

$

213.3

 

 

$

40.4

 

 

$

60.1

 

 

$

48.4

 

 

$

362.2

 

Segment adjusted EBITDA % of sales

 

 

27.0

%

 

 

7.1

%

 

 

20.4

%

 

 

10.1

%

 

 

17.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third Quarter 2020 Segment Adjusted EBITDA Reconciliation (1)

 

 

 

Broadband

 

 

Home

 

 

Outdoor

Wireless

 

 

Venue and

Campus

 

 

Total

 

Operating income (loss), as reported

 

$

76.7

 

 

$

(3.7

)

 

$

26.0

 

 

$

(43.2

)

 

$

55.8

 

Amortization of purchased intangible

   assets

 

 

81.2

 

 

 

26.0

 

 

 

11.4

 

 

 

39.6

 

 

 

158.1

 

Restructuring costs, net

 

 

11.7

 

 

 

3.8

 

 

 

5.9

 

 

 

18.9

 

 

 

40.3

 

Equity-based compensation

 

 

13.1

 

 

 

6.5

 

 

 

4.0

 

 

 

10.3

 

 

 

34.0

 

Transaction and integration costs

 

 

1.7

 

 

 

0.9

 

 

 

0.9

 

 

 

1.3

 

 

 

4.8

 

Acquisition accounting adjustments

 

 

2.8

 

 

 

0.5

 

 

 

 

 

 

1.7

 

 

 

5.1

 

Patent claims and litigation settlements

 

 

 

 

 

(15.1

)

 

 

 

 

 

13.7

 

 

 

(1.4

)

Executive severance

 

 

2.2

 

 

 

1.2

 

 

 

1.2

 

 

 

1.7

 

 

 

6.3

 

Depreciation

 

 

14.8

 

 

 

8.3

 

 

 

4.1

 

 

 

11.7

 

 

 

38.9

 

Segment adjusted EBITDA

 

$

204.2

 

 

$

28.5

 

 

$

53.6

 

 

$

55.6

 

 

$

341.9

 

Segment adjusted EBITDA % of sales

 

 

24.9

%

 

 

5.1

%

 

 

19.7

%

 

 

10.9

%

 

 

15.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter 2019 Segment Adjusted EBITDA Reconciliation (1)

 

 

 

Broadband

 

 

Home

 

 

Outdoor

Wireless

 

 

Venue and

Campus

 

 

Total

 

Operating income (loss), as reported

 

$

(145.8

)

 

$

(174.8

)

 

$

27.1

 

 

$

(45.7

)

 

$

(339.3

)

Amortization of purchased intangible

   assets

 

 

113.2

 

 

 

36.5

 

 

 

12.0

 

 

 

44.3

 

 

 

205.9

 

Restructuring costs, net

 

 

5.2

 

 

 

1.3

 

 

 

 

 

 

3.0

 

 

 

9.4

 

Equity-based compensation

 

 

12.9

 

 

 

5.6

 

 

 

3.8

 

 

 

9.8

 

 

 

32.0

 

Asset impairments

 

 

142.1

 

 

 

192.8

 

 

 

 

 

 

41.2

 

 

 

376.1

 

Transaction and integration costs

 

 

1.8

 

 

 

 

 

 

1.4

 

 

 

2.1

 

 

 

5.3

 

Acquisition accounting adjustments

 

 

(1.9

)

 

 

0.5

 

 

 

 

 

 

(7.3

)

 

 

(8.6

)

Depreciation

 

 

16.1

 

 

 

10.1

 

 

 

4.3

 

 

 

12.1

 

 

 

42.7

 

Segment adjusted EBITDA

 

$

143.5

 

 

$

71.9

 

 

$

48.6

 

 

$

59.5

 

 

$

323.6

 

Segment adjusted EBITDA % of sales

 

 

21.3

%

 

 

8.7

%

 

 

16.7

%

 

 

11.7

%

 

 

14.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) As of January 1, 2020, the Company began reporting in the following four operating segments: Broadband Networks, Home Networks, Outdoor Wireless Networks and Venue and Campus Networks. All prior period amounts have been restated to reflect these operating segment changes.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components may not sum to total due to rounding

 

See Description of Non-GAAP Financial Measures

 

 

 

 


 

 

CommScope Holding Company, Inc.

 

Reconciliation of GAAP to Segment Adjusted EBITDA

 

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2020 Segment Adjusted EBITDA Reconciliation (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadband

 

 

Home

 

 

Outdoor

Wireless

 

 

Venue and

Campus

 

 

Total

 

Operating income (loss), as reported

$

171.5

 

 

$

(289.7

)

 

$

181.1

 

 

$

(114.7

)

 

$

(51.8

)

Amortization of purchased intangible

   assets

 

323.1

 

 

 

103.9

 

 

 

45.8

 

 

 

157.7

 

 

 

630.5

 

Restructuring costs, net

 

17.8

 

 

 

30.0

 

 

 

15.7

 

 

 

24.9

 

 

 

88.4

 

Equity-based compensation

 

44.4

 

 

 

22.1

 

 

 

13.6

 

 

 

34.9

 

 

 

115.0

 

Asset impairments

 

 

 

 

206.7

 

 

 

 

 

 

 

 

 

206.7

 

Transaction and integration costs

 

7.9

 

 

 

6.2

 

 

 

4.2

 

 

 

6.7

 

 

 

24.9

 

Acquisition accounting adjustments

 

11.4

 

 

 

1.9

 

 

 

 

 

 

7.3

 

 

 

20.6

 

Patent claims and litigation settlements

 

3.0

 

 

 

(0.3

)

 

 

 

 

 

13.7

 

 

 

16.3

 

Executive severance

 

2.2

 

 

 

1.2

 

 

 

1.2

 

 

 

1.7

 

 

 

6.3

 

Depreciation

 

59.2

 

 

 

34.3

 

 

 

17.0

 

 

 

47.8

 

 

 

158.3

 

Segment adjusted EBITDA

$

640.5

 

 

$

116.2

 

 

$

278.5

 

 

$

180.0

 

 

$

1,215.2

 

Segment adjusted EBITDA % of sales

 

22.1

%

 

 

4.9

%

 

 

22.4

%

 

 

9.3

%

 

 

14.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2019 Segment Adjusted EBITDA Reconciliation (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadband

 

 

Home

 

 

Outdoor

Wireless

 

 

Venue and

Campus

 

 

Combined

Company

Total (2)

 

Operating income (loss), as reported

$

(305.0

)

 

$

(223.5

)

 

$

200.3

 

 

$

(245.3

)

 

$

(573.5

)

Amortization of purchased intangible

   assets

 

296.8

 

 

 

149.1

 

 

 

49.5

 

 

 

182.8

 

 

 

678.2

 

Restructuring costs, net

 

37.1

 

 

 

23.7

 

 

 

6.9

 

 

 

20.5

 

 

 

88.2

 

Equity-based compensation

 

46.6

 

 

 

20.4

 

 

 

12.9

 

 

 

32.2

 

 

 

112.1

 

Asset impairments

 

142.1

 

 

 

192.8

 

 

 

 

 

 

41.2

 

 

 

376.1

 

Transaction and integration costs

 

124.7

 

 

 

 

 

 

19.1

 

 

 

59.3

 

 

 

203.1

 

Acquisition accounting adjustments

 

135.8

 

 

 

27.8

 

 

 

 

 

 

102.1

 

 

 

265.7

 

Patent claims and litigation settlements

 

 

 

 

 

 

 

55.0

 

 

 

 

 

 

55.0

 

Depreciation

 

64.0

 

 

 

37.5

 

 

 

17.5

 

 

 

44.3

 

 

 

163.3

 

Segment adjusted EBITDA

$

542.2

 

 

$

227.7

 

 

$

361.2

 

 

$

237.1

 

 

$

1,368.2

 

Segment adjusted EBITDA % of sales

 

19.3

%

 

 

6.7

%

 

 

24.5

%

 

 

11.4

%

 

 

14.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) As of January 1, 2020, the Company began reporting in the following four operating segments: Broadband Networks, Home Networks, Outdoor Wireless Networks and Venue and Campus Networks. All prior period amounts have been restated to reflect these operating segment changes.

 

(2) Periods prior to the acquisition date, April 4, 2019, are presented for the combined company to include previously reported CommScope results plus previously disclosed historical results of the ARRIS business.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4 2019

 

 

Q1 2020

 

 

Q2 2020

 

 

Q3 2020

 

 

Q4 2020

 

 

Full Year 2020

 

 

Full Year 2019

 

Cash flow from operations

 

$

336.0

 

 

$

(42.7

)

 

$

209.1

 

 

$

172.2

 

 

$

97.7

 

 

$

436.2

 

 

$

596.4

 

Capital expenditures

 

 

(31.8

)

 

 

(23.9

)

 

 

(23.8

)

 

 

(25.8

)

 

 

(47.7

)

 

 

(121.2

)

 

 

(104.1

)

Free cash flow

 

 

304.2

 

 

 

(66.6

)

 

 

185.3

 

 

 

146.4

 

 

 

50.0

 

 

 

315.0

 

 

 

492.3

 

Transaction and integration costs

 

 

5.5

 

 

 

3.4

 

 

 

9.1

 

 

 

4.8

 

 

 

4.3

 

 

 

21.7

 

 

 

210.7

 

Restructuring

 

 

12.9

 

 

 

20.1

 

 

 

23.0

 

 

 

24.8

 

 

 

10.8

 

 

 

78.7

 

 

 

89.9

 

Adjusted free cash flow

 

$

322.6

 

 

$

(43.1

)

 

$

217.4

 

 

$

176.0

 

 

$

65.1

 

 

$

415.4

 

 

$

792.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See Description of Non-GAAP Financial Measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CommScope Holding Company, Inc.

 

Quarterly Adjusted Gross Profit and Adjusted Operating Expense

 

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP to Non-GAAP Adjusted Gross Profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4 2019

 

Q1 2020

 

Q2 2020

 

Q3 2020

 

Q4 2020

 

Full Year

2020

 

Full Year

2019

 

Gross profit, as reported

$

736.2

 

$

641.2

 

$

656.1

 

$

735.5

 

$

715.0

 

$

2,747.8

 

$

2,404.1

 

Equity-based compensation

 

5.8

 

 

3.8

 

 

5.2

 

 

5.5

 

 

4.0

 

 

18.5

 

 

13.5

 

Acquisition accounting

   adjustments

 

(8.6

)

 

5.5

 

 

5.2

 

 

5.1

 

 

4.8

 

 

20.6

 

 

264.2

 

Patent claims and litigation settlements

 

 

 

5.3

 

 

7.5

 

 

(1.4

)

 

5.0

 

 

16.3

 

 

55.0

 

Adjusted gross profit

$

733.4

 

$

655.8

 

$

674.0

 

$

744.7

 

$

728.8

 

$

2,803.2

 

$

2,736.8

 

Adjusted gross profit as

   % of sales

 

31.9

%

 

32.3

%

 

32.1

%

 

34.3

%

 

34.2

%

 

33.2

%

 

32.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP to Non-GAAP Adjusted Operating Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4 2019

 

Q1 2020

 

Q2 2020

 

Q3 2020

 

Q4 2020

 

Full Year

2020

 

Full Year

2019

 

Selling, general and

   administrative, as reported

$

305.1

 

$

311.1

 

$

290.9

 

$

296.7

 

$

272.0

 

$

1,170.7

 

$

1,277.1

 

Research and development,

   as reported

 

179.1

 

 

180.4

 

 

176.1

 

 

184.6

 

 

162.2

 

 

703.3

 

 

578.5

 

Operating expenses

$

484.2

 

$

491.5

 

$

467.0

 

$

481.3

 

$

434.2

 

$

1,874.0

 

$

1,855.6

 

Equity-based compensation

 

26.2

 

 

19.7

 

 

27.3

 

 

28.5

 

 

21.0

 

 

96.5

 

 

77.3

 

Transaction and integration

   costs

 

5.3

 

 

5.4

 

 

7.6

 

 

4.8

 

 

7.1

 

 

24.9

 

 

195.3

 

Executive severance

 

 

 

 

 

 

 

6.3

 

 

 

 

6.3

 

 

 

Adjusted operating expense

$

452.7

 

$

466.4

 

$

432.1

 

$

441.7

 

$

406.1

 

$

1,746.3

 

$

1,583.0

 

Adjusted operating expense

   as % of sales

 

19.7

%

 

22.9

%

 

20.5

%

 

20.4

%

 

19.0

%

 

20.7

%

 

19.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components may not sum to total due to rounding

 

 

 

 

 

 

 

See Description of Non-GAAP Financial Measures