Second Quarter 2016 Financial Highlights
- GAAP revenues were
$1.730 billion - Adjusted revenues (a non-GAAP measure) were
$1.734 billion - GAAP net income was
$0.44 per diluted share - Adjusted net income (a non-GAAP measure) was
$0.84 per diluted share - End-of-quarter cash resources were
$902.9 million - Cash from operating activities was
$260.8 million - Order backlog was
$1.239 billion - Book-to-bill ratio was 0.94
On
"We entered the second quarter with great momentum as reflected in results that came in stronger than our guidance. The integration of Pace continues to be on track and is mostly complete. With respect to the third quarter 2016, we expect revenues will be in the range of
The Company's GAAP revenues and earnings may be affected by the variability associated with the accounting required for the Company's outstanding warrants issued to a customer. In establishing the Company's guidance, certain assumptions regarding product volume, product mix and the fair value of the warrants have been made and actual results could materially differ. The Company intends to adjust for the accounting impact, which is non-cash, in its non-GAAP results.
GAAP revenues in the second quarter 2016 of
Through the first two quarters of 2016, revenues of
Adjusted revenues (a non-GAAP measure) in the second quarter 2016 were
Year to date, adjusted revenues were
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 second quarter 2016 was
Year to date, GAAP net loss was
Adjusted net income (a non-GAAP measure) in the second quarter 2016 was
Year to date, adjusted net income was
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 second quarter 2016 with
Order backlog at the end of the second quarter 2016 was
ARRIS management will conduct a conference call at
Forward-Looking Statements
Statements made in this press release, including those related to:
- revenues and net income for the third quarter 2016, and beyond;
- integration of the recently acquired Pace business;
- expected sales levels and acceptance of new ARRIS products; 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 third quarter and full year 2016, as well as the general outlook for 2016 and beyond are based on preliminary estimates, assumptions and projections that management believes to be reasonable at this time, but are beyond management's control;
- the strengthening U.S. Dollar may adversely impact our international customer's ability or willingness to purchase products and the pricing of our products;
- we may fail to realize the expected benefits of the recently completed Pace acquisition and may incur significant additional transaction costs and/or unknown liabilities;
- impacts of the recent
U.K. referendum to leave theEuropean 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 a customer will result in fluctuations in our GAAP revenues 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;
- 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; and
- recently completed transactions within our customer base, including the acquisition of Cablevision by Altice, and the acquisition of Time Warner by Charter, may have an impact on the amount and/or timing of customer's spending.
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
About ARRIS
For the latest ARRIS news:
- Check out our blog: ARRIS EVERYWHERE
- Follow us on Twitter: @ARRIS
ARRIS and the ARRIS Logo are trademarks or registered trademarks of
ARRIS INTERNATIONAL PLC |
||||||||||
PRELIMINARY CONSOLIDATED BALANCE SHEETS |
||||||||||
(in thousands) |
||||||||||
(unaudited) |
||||||||||
June 30, |
March 31, |
December 31, |
September 30, |
June 30, |
||||||
2016 |
2016 |
2015 |
2015 |
2015 |
||||||
ASSETS |
||||||||||
Current assets: |
||||||||||
Cash and cash equivalents |
$870,992 |
$659,181 |
$863,582 |
$673,346 |
$490,939 |
|||||
Short-term investments, at fair value |
21,881 |
17,069 |
15,470 |
107,777 |
128,852 |
|||||
Total cash, cash equivalents and short term investments |
892,873 |
676,250 |
879,052 |
781,123 |
619,791 |
|||||
Accounts receivable, net |
1,053,760 |
972,540 |
651,893 |
647,726 |
785,869 |
|||||
Other receivables |
55,698 |
31,868 |
12,233 |
8,684 |
11,268 |
|||||
Inventories, net |
647,497 |
662,287 |
401,592 |
367,536 |
389,556 |
|||||
Prepaid income taxes |
23,950 |
22,349 |
25,624 |
29,071 |
26,413 |
|||||
Prepaids |
39,388 |
37,285 |
19,319 |
26,430 |
36,746 |
|||||
Current deferred income tax assets |
- |
- |
- |
104,345 |
105,384 |
|||||
Other current assets |
136,177 |
123,858 |
120,490 |
148,385 |
102,987 |
|||||
Total current assets |
2,849,344 |
2,526,437 |
2,110,203 |
2,113,300 |
2,078,014 |
|||||
Property, plant and equipment, net |
367,696 |
369,255 |
312,311 |
319,443 |
324,154 |
|||||
Goodwill |
2,090,615 |
2,068,274 |
1,013,963 |
1,016,696 |
1,017,430 |
|||||
Intangible assets, net |
1,902,864 |
2,036,791 |
810,448 |
868,054 |
923,837 |
|||||
Investments |
77,749 |
72,115 |
69,542 |
74,924 |
75,381 |
|||||
Noncurrent deferred income tax assets |
224,889 |
221,315 |
185,439 |
70,557 |
87,291 |
|||||
Other assets |
21,626 |
18,849 |
21,610 |
26,843 |
27,842 |
|||||
$7,534,782 |
$7,313,036 |
$4,523,516 |
$4,489,817 |
$4,533,949 |
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||||
Current liabilities: |
||||||||||
Accounts payable |
$1,016,956 |
$818,494 |
$514,877 |
$558,371 |
$608,133 |
|||||
Accrued compensation, benefits and related taxes |
98,048 |
97,346 |
111,389 |
97,326 |
78,333 |
|||||
Accrued warranty |
66,568 |
58,812 |
27,630 |
35,488 |
29,176 |
|||||
Deferred revenue |
147,284 |
144,603 |
137,606 |
97,490 |
107,632 |
|||||
Current portion of LT debt & financing lease obligations |
94,217 |
94,119 |
43,591 |
43,506 |
43,446 |
|||||
Current income tax liabilities |
2,892 |
65,543 |
8,368 |
13,139 |
9,587 |
|||||
Other accrued liabilities |
262,604 |
248,812 |
169,169 |
168,870 |
155,482 |
|||||
Total current liabilities |
1,688,570 |
1,527,729 |
1,012,630 |
1,014,190 |
1,031,789 |
|||||
Long-term debt & financing lease obligations, net of current portion |
2,221,383 |
2,242,071 |
1,496,243 |
1,507,172 |
1,518,063 |
|||||
Accrued pension |
55,742 |
55,287 |
64,052 |
67,570 |
68,865 |
|||||
Noncurrent income taxes payable |
84,694 |
68,974 |
42,197 |
38,145 |
43,586 |
|||||
Noncurrent deferred income tax liabilities |
342,531 |
385,690 |
503 |
329 |
332 |
|||||
Other noncurrent liabilities |
138,013 |
126,330 |
66,930 |
71,560 |
92,544 |
|||||
Total liabilities |
4,530,933 |
4,406,081 |
2,682,555 |
2,698,966 |
2,755,179 |
|||||
Stockholders' equity: |
||||||||||
Ordinary shares |
2,835 |
2,824 |
- |
- |
- |
|||||
Common stock |
- |
- |
1,790 |
1,819 |
1,814 |
|||||
Capital in excess of par value |
3,227,758 |
3,204,853 |
1,777,276 |
1,762,111 |
1,765,804 |
|||||
Treasury stock at cost |
- |
- |
(331,329) |
(331,329) |
(331,331) |
|||||
Accumulated other comprehensive loss |
(28,973) |
(20,476) |
(12,646) |
(20,236) |
(12,664) |
|||||
Retained earnings |
(240,424) |
(324,667) |
358,823 |
328,782 |
302,525 |
|||||
Total ARRIS Group Inc. stockholders' equity |
2,961,195 |
2,862,534 |
1,793,914 |
1,741,147 |
1,726,150 |
|||||
Stockholders' equity attributable to noncontrolling interest |
42,655 |
44,421 |
47,047 |
49,704 |
52,620 |
|||||
Total stockholders' equity |
3,003,851 |
2,906,955 |
1,840,961 |
1,790,851 |
1,778,770 |
|||||
$7,534,782 |
$7,313,036 |
$4,523,516 |
$4,489,817 |
$4,533,949 |
ARRIS INTERNATIONAL PLC |
|||||||
PRELIMINARY CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
(in thousands, except per share data) |
|||||||
(unaudited) |
|||||||
For the Three Months |
For the Six Months |
||||||
Ended June 30, |
Ended June 30, |
||||||
2016 |
2015 |
2016 |
2015 |
||||
Net sales |
$1,730,044 |
$1,260,077 |
$3,344,750 |
$2,475,234 |
|||
Cost of sales |
1,285,310 |
895,716 |
2,515,983 |
1,774,317 |
|||
Gross margin |
444,734 |
364,361 |
828,766 |
700,917 |
|||
Operating expenses: |
|||||||
Selling, general, and administrative expenses |
105,746 |
107,209 |
225,710 |
207,534 |
|||
Research and development expenses |
152,580 |
136,260 |
313,726 |
268,728 |
|||
Amortization of intangible assets |
109,883 |
56,783 |
208,376 |
113,930 |
|||
Integration, acquisition, restructuring and other costs |
43,137 |
12,566 |
134,057 |
13,465 |
|||
411,346 |
312,818 |
881,868 |
603,657 |
||||
Operating income |
33,388 |
51,542 |
(53,102) |
97,260 |
|||
Other expense (income): |
|||||||
Interest expense |
19,102 |
28,454 |
38,728 |
41,821 |
|||
Loss on investments |
6,389 |
1,410 |
8,348 |
3,119 |
|||
(Gain) loss on foreign currency |
(9,801) |
(6,659) |
2,440 |
(6,639) |
|||
Interest income |
(1,185) |
(558) |
(1,968) |
(1,281) |
|||
Other (income) expense, net |
5,219 |
934 |
4,869 |
7,997 |
|||
Income (loss) before income taxes |
13,664 |
27,962 |
(105,519) |
52,241 |
|||
Income tax (benefit) expense |
(68,795) |
12,819 |
17,218 |
17,973 |
|||
Consolidated net income (loss) |
82,459 |
15,143 |
(122,737) |
34,268 |
|||
Net loss attributable to noncontrolling interests |
(1,769) |
(1,615) |
(4,392) |
(1,615) |
|||
Net income (loss) attributable to ARRIS International plc |
$84,228 |
$16,758 |
($118,345) |
$35,883 |
|||
Net income (loss) per common share (1): |
|||||||
Basic |
$ 0.44 |
$ 0.11 |
$ (0.62) |
$ 0.25 |
|||
Diluted |
$ 0.44 |
$ 0.11 |
$ (0.61) |
$ 0.24 |
|||
Weighted average common shares: |
|||||||
Basic |
190,409 |
146,293 |
191,743 |
145,823 |
|||
Diluted |
191,250 |
149,276 |
193,591 |
149,132 |
|||
(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 Six Months |
||||||||||||||
Ended June 30, |
Ended June 30, |
||||||||||||||
2016 |
2015 |
2016 |
2015 |
||||||||||||
Operating Activities: |
|||||||||||||||
Consolidated net income (loss) |
$ 82,459 |
$ 15,143 |
(122,737) |
$ 34,268 |
|||||||||||
Depreciation |
22,172 |
17,053 |
46,043 |
36,937 |
|||||||||||
Amortization of intangible assets |
111,541 |
57,849 |
211,307 |
115,701 |
|||||||||||
Amortization of deferred finance fees and debt discount |
1,935 |
4,112 |
3,864 |
6,293 |
|||||||||||
Impairment of intangible assets |
2,300 |
- |
2,300 |
- |
|||||||||||
Deferred income tax provision (benefit) |
(48,271) |
11,399 |
(85,184) |
(6,790) |
|||||||||||
Stock compensation expense |
11,901 |
16,293 |
26,177 |
30,267 |
|||||||||||
Provision for doubtful accounts |
209 |
1,982 |
1,054 |
2,249 |
|||||||||||
Provision for non-cash warrants |
4,283 |
- |
4,283 |
- |
|||||||||||
Loss on disposal of property, plant & equipment and other |
3,945 |
145 |
3,929 |
6,022 |
|||||||||||
Impairment / loss on investments |
6,389 |
1,410 |
8,348 |
3,119 |
|||||||||||
Excess tax benefits from stock-based compensation plans |
- |
3,595 |
(2,354) |
(12,842) |
|||||||||||
Changes in operating assets & liabilities, net of effects of acquisitions and disposals: |
|||||||||||||||
Accounts receivable |
(81,428) |
33,222 |
49,033 |
(188,360) |
|||||||||||
Other receivables |
(23,285) |
4,308 |
(14,022) |
(2,687) |
|||||||||||
Inventories |
15,560 |
(17,177) |
181,737 |
11,609 |
|||||||||||
Accounts payable and accrued liabilities |
208,068 |
(27,772) |
(327,583) |
28,178 |
|||||||||||
Prepaids and other, net |
(57,014) |
(49,705) |
52,034 |
(55,370) |
|||||||||||
Net cash provided by operating activities |
260,764 |
71,857 |
38,229 |
8,594 |
|||||||||||
Investing Activities: |
|||||||||||||||
Purchases of investments |
(17,470) |
(20,040) |
(22,248) |
(31,103) |
|||||||||||
Sales of investments |
348 |
19,446 |
2,441 |
29,615 |
|||||||||||
Purchases of property, plant & equipment, net |
(14,612) |
(13,402) |
(23,752) |
(24,321) |
|||||||||||
Proceeds from sale-leaseback transaction |
- |
- |
- |
24,960 |
|||||||||||
Acquisition, net of cash acquired |
- |
(97,905) |
(340,118) |
(97,905) |
|||||||||||
Purchases of intangible assets |
(2,000) |
- |
(3,310) |
(34,340) |
|||||||||||
Other, net |
575 |
- |
3,507 |
2,904 |
|||||||||||
Net cash used in investing activities |
(33,159) |
(111,901) |
(383,480) |
(130,190) |
|||||||||||
Financing Activities: |
|||||||||||||||
Proceeds from issuance of debt |
- |
- |
800,000 |
- |
|||||||||||
Proceeds from sale-leaseback financing transaction |
- |
- |
- |
58,729 |
|||||||||||
Repayment of accounts receivable financing facility |
- |
- |
(12,042) |
- |
|||||||||||
Payment of financing lease obligation |
(150) |
(105) |
(314) |
(105) |
|||||||||||
Payment of debt obligations |
(22,375) |
(15,000) |
(275,000) |
(28,750) |
|||||||||||
Payment for deferred financing fees and debt discount |
- |
(8,239) |
(2,304) |
(8,239) |
|||||||||||
Repurchase of common stock |
- |
- |
(150,003) |
(24,999) |
|||||||||||
Excess income tax benefits from stock-based compensation plans |
- |
(3,595) |
2,354 |
12,842 |
|||||||||||
Repurchase of shares to satisfy employee minimum tax withholdings |
(148) |
(3,792) |
(14,193) |
(24,986) |
|||||||||||
Fees and proceeds from issuance of common stock, net |
6,879 |
7,983 |
4,163 |
8,004 |
|||||||||||
Capital contribution from non-controlling interest |
- |
54,250 |
- |
54,250 |
|||||||||||
Net cash (used in) provided by financing activities |
(15,794) |
31,502 |
352,661 |
46,746 |
|||||||||||
Net decrease in cash and cash equivalents |
211,811 |
(8,542) |
7,410 |
(74,850) |
|||||||||||
Cash and cash equivalents at beginning of period |
659,181 |
499,482 |
863,582 |
565,790 |
|||||||||||
Cash and cash equivalents at end of period |
$ 870,992 |
$ 490,940 |
$ 870,992 |
$ 490,940 |
ARRIS INTERNATIONAL PLC |
||||||||||||||||||||
PRELIMINARY SUPPLEMENTAL SALES & NET INCOME RECONCILIATION |
||||||||||||||||||||
(in thousands, except per share data) (unaudited) |
||||||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||||||
Q2 2015 |
Q1 2016 |
Q2 2016 |
YTD Jun 2015 |
YTD Jun 2016 |
||||||||||||||||
Per Diluted |
Per Diluted |
Per Diluted |
Per Diluted |
Per Diluted |
||||||||||||||||
Amount |
Share |
Amount |
Share |
Amount |
Share |
Amount |
Share |
Amount |
Share |
|||||||||||
Sales |
$ 1,260,077 |
$ 1,614,706 |
$ 1,730,044 |
$ 1,225,017 |
$ 3,344,750 |
|||||||||||||||
Highlighted items: |
||||||||||||||||||||
Reduction in revenue related to warrants |
- |
- |
4,283 |
- |
4,283 |
|||||||||||||||
Sales excluding highlighted items |
$ 1,260,077 |
$ 1,614,706 |
$ 1,734,327 |
$ 1,225,017 |
$ 3,349,033 |
|||||||||||||||
Q2 2015 |
Q1 2016 |
Q2 2016 |
YTD Jun 2015 |
YTD Jun 2016 |
||||||||||||||||
Per Diluted |
Per Diluted |
Per Diluted |
Per Diluted |
Per Diluted |
||||||||||||||||
Amount |
Share |
Amount |
Share |
Amount |
Share |
Amount |
Share |
Amount |
Share |
|||||||||||
Net income (loss) attributable to ARRIS International plc |
$ 16,758 |
$ 0.11 |
$ (202,573) |
$ (1.06) |
$ 84,228 |
$ 0.44 |
$ 35,883 |
$ 0.24 |
$ (118,347) |
$ (0.62) |
||||||||||
Highlighted items: |
||||||||||||||||||||
Impacting gross margin: |
||||||||||||||||||||
Stock compensation expense |
2,214 |
0.01 |
2,239 |
0.01 |
1,997 |
0.01 |
4,005 |
0.03 |
4,236 |
0.02 |
||||||||||
Reduction in revenue related to warrants |
- |
- |
- |
- |
4,283 |
0.02 |
- |
- |
4,283 |
0.02 |
||||||||||
Acquisition accounting impacts of fair valuing inventory |
- |
- |
30,292 |
0.16 |
20,039 |
0.10 |
- |
- |
50,331 |
0.26 |
||||||||||
Impacting operating expenses: |
||||||||||||||||||||
Integration, acquisition, restructuring and other costs |
12,566 |
0.08 |
90,921 |
0.47 |
43,138 |
0.23 |
13,464 |
0.09 |
134,059 |
0.70 |
||||||||||
Amortization of intangible assets |
56,783 |
0.38 |
98,493 |
0.51 |
109,883 |
0.57 |
113,930 |
0.76 |
208,376 |
1.08 |
||||||||||
Stock compensation expense |
14,079 |
0.09 |
12,037 |
0.06 |
9,905 |
0.05 |
26,262 |
0.18 |
21,942 |
0.11 |
||||||||||
Noncontrolling interest share of Non-GAAP adjustments |
(799) |
(0.01) |
(776) |
- |
(776) |
- |
(799) |
(0.01) |
(1,552) |
(0.01) |
||||||||||
Impacting other (income) / expense: |
||||||||||||||||||||
Impairment of Investments |
150 |
- |
- |
- |
5,000 |
0.03 |
150 |
- |
5,000 |
0.03 |
||||||||||
Debt amendment fees |
14,382 |
0.10 |
- |
- |
- |
- |
14,382 |
0.10 |
- |
- |
||||||||||
Credit facility - ticking fees |
- |
- |
(9) |
- |
- |
- |
- |
- |
(9) |
- |
||||||||||
Foreign exchange contract losses related to cash consideration of Pace acquisition |
(6,845) |
(0.05) |
1,610 |
0.01 |
- |
- |
(6,845) |
(0.05) |
1,610 |
0.01 |
||||||||||
Loss on sale of building |
- |
- |
- |
- |
- |
- |
5,142 |
0.03 |
- |
- |
||||||||||
Impacting income tax expense: |
||||||||||||||||||||
Foreign withholding tax |
- |
- |
54,741 |
0.28 |
- |
- |
- |
- |
54,741 |
0.28 |
||||||||||
Net tax items |
(30,122) |
(0.20) |
3,417 |
0.02 |
(117,291) |
(0.61) |
(60,655) |
(0.41) |
(113,874) |
(0.59) |
||||||||||
Total highlighted items |
62,408 |
0.42 |
292,965 |
1.51 |
76,178 |
0.40 |
109,036 |
0.73 |
369,143 |
1.92 |
||||||||||
Net income excluding highlighted items |
$ 79,166 |
$ 0.53 |
$ 90,392 |
$ 0.47 |
$ 160,406 |
$ 0.84 |
$ 144,919 |
$ 0.97 |
$ 250,796 |
$ 1.30 |
||||||||||
Weighted average common shares - basic |
146,293 |
191,743 |
190,409 |
145,823 |
191,076 |
|||||||||||||||
Weighted average common shares - diluted |
149,276 |
193,591 |
191,250 |
149,133 |
192,421 |
|||||||||||||||
ARRIS INTERNATIONAL PLC |
|||||
PRELIMINARY SUPPLEMENTAL GAAP TO NON-GAAP SALES & GROSS MARGIN RECONCILATION |
|||||
Q2 2015 |
Q1 2016 |
Q2 2016 |
|||
Sales - GAAP |
1,260.1 |
1,614.7 |
1,730.0 |
||
Fair Value of Warrants Adjustment |
- |
- |
4.3 |
||
Adjusted Sales - Non- GAAP |
1,260.1 |
1,614.7 |
1,734.3 |
||
GAAP Gross Margin |
364.4 |
384.0 |
444.7 |
||
Fair Value of Inventory Adjustment |
- |
30.3 |
20.0 |
||
Equity Compensation |
2.2 |
2.2 |
2.0 |
||
Fair Value of Warrants Adjustment |
- |
- |
4.3 |
||
Adjusted Gross Margin - Non-GAAP |
366.6 |
416.6 |
471.1 |
||
GAAP Gross Margin - % |
28.9% |
23.8% |
25.7% |
||
Adjusted Gross Margin - Non-GAAP - % |
29.1% |
25.8% |
27.2% |
ARRIS INTERNATIONAL PLC |
||||
PRELIMINARY SUPPLEMENTAL GAAP TO NON-GAAP SALES & DIRECT CONTRIBUTION RECONCILATION |
||||
Q2 2016 |
||||
Network & |
CPE |
Corp/ Other |
Total |
|
Net Sales |
563.5 |
1,170.3 |
(3.7) |
1,730.0 |
Non GAAP Adjustments (1) |
- |
- |
4.3 |
4.3 |
Adjusted Net Sales |
563.5 |
1,170.3 |
0.6 |
1,734.3 |
Direct Contribution(2) |
183.3 |
177.5 |
(174.4) |
186.4 |
Non GAAP Adjustments (3) |
- |
- |
36.2 |
36.2 |
Adjusted Direct Contribution |
183.3 |
177.5 |
(138.2) |
222.6 |
Direct Contribution % of sales |
32.5% |
15.2% |
12.8% |
|
(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 NON-GAAP EPS GUIDANCE RECONCILATION |
|
Q3 2016 Guidance |
|
Estimated GAAP Sales - $M |
1,698 - 1,748 |
Warrants - $M |
2 |
Estimated Adjusted (Non-GAAP) Sales - $M |
1,700 - 1,750 |
Estimated GAAP EPS |
$ 0.28 - $ 0.33 |
Reconciling Items: |
|
Amortization of Intangibles |
0.49 |
Stock Compensation Expense |
0.10 |
Integration and Other Costs |
0.06 |
Warrants |
0.01 |
Net tax items |
(0.22) |
Subtotal |
0.44 |
Estimated Adjusted (Non-GAAP) EPS |
$ 0.72 - $ 0.77 |
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
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.
Reduction in Revenue Related to Warrants: We entered into an agreement with a customer for the issuance of warrants to purchase up to 8.0 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 fair value of warrants as a reduction in revenue. Until final vesting, changes in the fair value of the warrants will be marked to market and any adjustment recorded in revenue. We have excluded the effect of the implied fair value in calculating our non-GAAP financial measures. We believe it is useful to understand the effects of these items on our total revenues and gross margin.
Acquisition Accounting Impacts Related to 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 revenue 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
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,
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.
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/arris-announces-preliminary-and-unaudited-second-quarter-2016-results-300305024.html
SOURCE ARRIS
Bob Puccini, Investor Relations, +1.720.895.7787