Skip to content
<< Back
Aug 02, 2017

ARRIS Announces Preliminary and Unaudited Second Quarter 2017 Results

SUWANEE, Ga. , Aug. 2, 2017 /PRNewswire/ -- ARRIS International plc (NASDAQ: ARRS) today announced preliminary and unaudited financial results for the second quarter 2017. Second Quarter 2017 Financial Highlights GAAP revenues were $1.664 billion Adjusted revenues (a non-GAAP measure) were $1.667

SUWANEE, Ga., Aug. 2, 2017 /PRNewswire/ -- ARRIS International plc (NASDAQ: ARRS) today announced preliminary and unaudited financial results for the second quarter 2017.

Second Quarter 2017 Financial Highlights

  • GAAP revenues were $1.664 billion
  • Adjusted revenues (a non-GAAP measure) were $1.667 billion
  • GAAP net income was $0.16 per diluted share
  • Adjusted net income (a non-GAAP measure) was $0.63 per diluted share
  • End-of-quarter cash resources were $1.385 billion
  • Cash from operating activities was $243.6 million
  • Order backlog was $1.326 billion
  • Book-to-bill ratio was 1.01

"We entered the second quarter with significantly increased momentum across both our segments and exceeded our expectations.  Growing consumer internet usage delivering high value video content fuels the increasing investment in broadband capacity.  With respect to the third quarter 2017, we expect performance to improve further with revenues in a range of $1.740 billion to $1.790 billion, GAAP net income per diluted share of $0.23 to $0.28, and adjusted net income per diluted share of $0.66 to $0.71.  We remain on track to achieve results within our full year 2017 guidance ranges provided at our investor day in March," said Bruce McClelland, ARRIS CEO.  "While slightly delayed, we anticipate closing the Ruckus Networks acquisition early in the fourth quarter once regulatory approvals are complete.  We expect the acquisition to be accretive on a non-GAAP basis in 2018."

GAAP revenues in the second quarter 2017 of $1.664 billion were down $66 million, or 4%, as compared to second quarter 2016 revenues of $1.730 billion.  Second quarter revenues were up $181 million, or 12%, as compared to first quarter 2017 revenues of $1.483 billion.  The second quarter 2017 revenues reflect a reduction of $2.7 million related to outstanding warrants held by customers.

Through the first six months of 2017, revenues of $3.147 billion were down $198 million, or 6%, as compared to the first six months of 2016 revenues of $3.345 billion.

Adjusted revenues (a non-GAAP measure) in the second quarter 2017 were $1.667 billion as compared to $1.734 billion for the second quarter 2016, and first quarter 2017 revenues of $1.485 billion.

Year to date, adjusted revenues were $3.152 billion for 2017 as compared to the first six months of 2016 adjusted revenues of $3.349 billion

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 2017 was $0.16 per diluted share, as compared to GAAP net income of $0.44 per diluted share in the second quarter of 2016 and a GAAP net loss of $(0.21) per diluted share in the first quarter 2017.  

Year to date, GAAP net loss was $(0.05) per diluted share for 2017, as compared to the first six months of 2016 GAAP net loss of $(0.62) per diluted share.       

Adjusted net income (a non-GAAP measure) in the second quarter 2017 was $0.63 per diluted share, as compared to $0.84 per diluted share for the second quarter 2016, and the first quarter 2017 adjusted net income of $0.40 per diluted share.  

Year to date, adjusted net income was $1.04 per diluted share for 2017 as compared to the first six months of 2016 adjusted net income of $1.30 per diluted share.

A reconciliation of adjusted net income per diluted share to GAAP net income per diluted share is attached to this release and also can be found on the Company's website (www.arris.com).

Cash & Cash Equivalents - The Company ended the second quarter 2017 with $1.385 billion of cash resources, as compared to $1.217 billion at the end of the first quarter 2017.  The Company generated $243.6 million of cash from operating activities during the second quarter 2017, as compared to $260.8 million during the second quarter of 2016.  Through the first six months of 2017, the Company generated $495.8 million of cash from operating activities.  This compares to $38.2 million generated during the same period in 2016. 

The Company purchased 1.7 million ordinary shares for $43.9 million during the second quarter.  Through the first six months of 2017 the Company purchased 4.9 million ordinary shares for $127.0 million.   As of June 30, 2017 the Company had $295.0 million remaining in available repurchase authorization.

Order backlog at the end of the second quarter 2017 was $1.326 billion as compared to $1.239 billion and $1.304 billion at the end of the second quarter 2016 and the first quarter 2017, respectively. The Company's book-to-bill ratio in the second quarter 2017 was 1.01 as compared to the second quarter 2016 of 0.94 and the first quarter 2017 of 1.13.

ARRIS management will conduct a conference call at 5:00 pm EDT, today, Wednesday, August 2, 2017, to discuss these results in detail. You may participate in this conference call by dialing 888-655-5028 or 503-343-6025 for international calls prior to the start of the call and providing the ARRIS International plc name, conference pass code 51622616# and Bob Puccini as the moderator. Please note that ARRIS will not accept any calls related to this earnings release until after the conclusion of the conference call. A replay of the conference call can be accessed approximately two hours after the call through August 9, 20178:00 pm/ET, by dialing 855-859-2056 or 404-537-3406 for international calls and using the pass code 51622616. A replay also will be made available for a period of 12 months following the conference call on ARRIS' website at www.arris.com.

Forward-Looking Statements

Statements made in this press release, including those related to revenues and net income for the third quarter 2017 and beyond, the proposed acquisition of the Ruckus Networks business, 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 2017, as well as the general outlook for 2017, are based on preliminary estimates, assumptions and projections that management believes to be reasonable at this time, but are beyond management's control;
  • the proposed acquisition of the Ruckus Networks business may not be completed as a result of failure to obtain regulatory approvals or other reasons;
  • the anticipated benefits from the Ruckus Networks acquisition may not be realized;
  • we may encounter significant transaction costs and unknown liabilities in connection with the Ruckus Networks acquisition;
  • volatility in currency fluctuation may adversely impact our international customers' ability or willingness to purchase products and the pricing of our products;
  • volatility in component pricing and supply could impact revenues and gross margins more than currently anticipated;
  • impacts of the U.K. invoking Article 50 of the Lisbon Treaty to leave the European Union, 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 impact of litigation and similar regulatory proceedings that we are involved in or may become involved in, including the costs of such litigation;
  • our customers operate in a capital intensive consumer-based industry, and volatility in the capital markets or changes in customer spending may adversely impact their ability or willingness  to purchase the products that we offer; and
  • because the market in which we operate is volatile, actions taken and contemplated may not achieve the desired impact relative to changing market conditions and the success of these strategies will be dependent on the effective implementation of those plans while minimizing organizational disruption.

In addition to the factors set forth elsewhere in this release, other factors that could cause results to differ from current expectations include:  the impact of rapidly changing technologies; market trends and the adoption of industry standards.  These factors are not intended to be an all-encompassing list of risks and uncertainties that may affect the Company's business. Additional information regarding these and other factors can be found in the Company's reports filed with the Securities and Exchange Commission, including its Form 10-Q for the quarter ended March 31, 2017. In providing forward-looking statements, the Company expressly disclaims any obligation to update these statements publicly or otherwise, whether as a result of new information, future events or otherwise, except as required by law.

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

For the latest ARRIS news:

  • Check out our blog: ARRIS EVERYWHERE
  • Follow us on Twitter: @ARRIS

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

 

 

ARRIS INTERNATIONAL PLC

 
 

PRELIMINARY CONSOLIDATED BALANCE SHEETS

 
 

(in thousands)

 
 

(unaudited)

 
                       
                       
     

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

     

2017

 

2017

 

2016

 

2016

 

2016

                       
 

ASSETS

                   
                       
 

Current assets:

                   
 

Cash and cash equivalents

 

$1,346,028

 

$1,126,248

 

$980,123

 

$1,031,978

 

$870,992

 

Short-term investments, at fair value

 

38,759

 

90,673

 

115,553

 

67,568

 

21,882

 

Total cash, cash equivalents and short term investments

 

1,384,787

 

1,216,921

 

1,095,676

 

1,099,546

 

892,874

                       
 

Accounts receivable, net

 

991,539

 

1,018,108

(1)

1,359,430

 

1,104,596

 

1,053,760

 

Other receivables 

 

132,742

 

109,117

(1)

73,193

 

45,456

 

55,698

 

Inventories, net

 

657,881

 

556,264

 

551,541

 

598,105

 

647,497

 

Prepaid income taxes

 

16,354

 

21,845

 

51,476

 

30,123

 

29,797

 

Prepaids

 

32,149

 

27,898

 

21,163

 

30,992

 

39,388

 

Other current assets

 

119,405

 

132,340

 

127,593

 

140,894

 

136,177

 

Total current assets

 

3,334,857

 

3,082,491

 

3,280,071

 

3,049,712

 

2,855,191

                       
 

Property, plant and equipment, net 

 

355,033

 

354,050

 

353,378

 

352,380

 

367,696

 

Goodwill

 

2,014,550

 

2,018,012

 

2,016,169

 

2,083,567

 

2,089,840

 

Intangible assets, net

 

1,491,103

 

1,586,187

 

1,677,178

 

1,772,243

 

1,902,864

 

Investments

 

61,047

 

65,035

 

72,932

 

80,914

 

77,749

 

Deferred income taxes

 

199,102

 

190,037

 

298,757

 

269,011

 

224,889

 

Other assets

 

54,843

 

58,920

 

59,878

 

43,990

 

21,626

     

$7,510,535

 

$7,354,732

 

$7,758,362

 

$7,651,816

 

$7,539,853

                       
                       
 

LIABILITIES AND STOCKHOLDERS' EQUITY

                   
                       
 

Current liabilities:

                   
 

Accounts payable

 

$1,201,883

 

$1,020,234

 

$1,048,904

 

$1,010,152

 

$1,016,956

 

Accrued compensation, benefits and related taxes

 

81,355

 

73,221

 

139,795

 

123,449

 

97,273

 

Accrued warranty

 

44,812

 

46,330

 

49,618

 

56,795

 

66,568

 

Deferred revenue

 

130,454

 

145,197

 

132,128

 

160,899

 

147,284

 

Current portion of LT debt & financing lease obligations

 

89,336

 

82,767

 

82,734

 

82,762

 

94,217

 

Current income taxes liability

 

9,487

 

20,278

 

23,134

 

1,434

 

2,892

 

Other accrued liabilities

 

303,013

 

300,861

 

357,823

 

317,638

 

262,603

 

Total current liabilities

 

1,860,340

 

1,688,888

 

1,834,135

 

1,753,129

 

1,687,793

 

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

 

2,134,506

 

2,159,300

 

2,180,009

 

2,200,642

 

2,221,383

 

Accrued pension

 

55,532

 

54,808

 

52,652

 

51,878

 

55,742

 

Noncurrent income taxes 

 

114,187

 

120,493

 

123,344

 

109,955

 

84,694

 

Deferred income taxes

 

83,516

 

89,261

 

223,529

 

337,582

 

348,378

 

Other noncurrent liabilities

 

120,381

 

112,977

 

117,957

 

138,227

 

138,013

 

Total liabilities

 

4,368,462

 

4,225,726

 

4,531,626

 

4,591,413

 

4,536,004

                       
 

Stockholders' equity:

                   
 

Ordinary shares

 

2,786

 

2,802

 

2,831

 

2,825

 

2,834

 

Capital in excess of par value

 

3,356,184

 

3,322,803

 

3,314,707

 

3,259,143

 

3,227,758

 

Accumulated other comprehensive loss

 

2,211

 

10,628

 

3,291

 

(21,410)

 

(28,973)

 

Retained earnings (deficit)

 

(256,705)

 

(243,207)

 

(132,013)

 

(220,296)

 

(240,424)

 

         Total ARRIS International plc stockholders' equity

 

3,104,475

 

3,093,025

 

3,188,816

 

3,020,263

 

2,961,195

 

Stockholders' equity attributable to noncontrolling interest

 

37,598

 

35,980

 

37,921

 

40,141

 

42,655

 

Total stockholders' equity

 

3,142,073

 

3,129,005

 

3,226,737

 

3,060,404

 

3,003,850

     

$7,510,535

 

$7,354,732

 

$7,758,362

 

$7,651,816

 

$7,539,853

                       

(1)

The presentation of accounts receivable and other receivables has been revised as of March 31, 2017, to classify approximately $51 million of other receivable previously reflected in trade accounts receivable.

 

 

               

 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,

 

2017

 

2016

 

2017

 

2016

               

Net sales

$1,664,170

 

$1,730,044

 

$3,147,276

 

$3,344,750

Cost of sales

1,260,813

 

1,285,310

 

2,406,661

 

2,515,983

Gross margin

403,357

 

444,734

 

740,615

 

828,766

Operating expenses:

             

Selling, general, and administrative expenses

113,921

 

105,746

 

218,559

 

225,711

Research and development expenses

133,098

 

152,580

 

266,060

 

313,728

Amortization of intangible assets

91,012

 

109,883

 

184,657

 

208,377

Integration, acquisition, restructuring and other costs

9,690

 

43,137

 

19,785

 

134,057

 

347,721

 

411,346

 

689,062

 

881,871

Operating income (loss)

55,636

 

33,388

 

51,553

 

(53,104)

Other expense (income):

             

Interest expense

23,344

 

19,102

 

43,027

 

38,728

Loss on investments

3,609

 

6,389

 

8,138

 

8,347

Loss (gain) on foreign currency

9,373

 

(9,801)

 

14,113

 

2,440

Interest income

(1,788)

 

(1,185)

 

(3,709)

 

(1,968)

Other (income) expense, net

926

 

5,219

 

841

 

4,868

Income (loss) before income taxes

20,172

 

13,664

 

(10,858)

 

(105,521)

Income tax (benefit) expense 

(8,302)

 

(68,795)

 

1,699

 

17,218

Consolidated net income (loss)

28,474

 

82,459

 

(12,557)

 

(122,738)

Net loss attributable to noncontrolling interests

(1,862)

 

(1,769)

 

(3,795)

 

(4,392)

Net income (loss) attributable to ARRIS International plc

$30,336

 

$84,228

 

($8,762)

 

($118,346)

               

Net income (loss) per ordinary share (1):

             

Basic

$          0.16

 

$            0.44

 

$      (0.05)

 

$        (0.62)

Diluted

$          0.16

 

$            0.44

 

$      (0.05)

 

$        (0.62)

               

Weighted average ordinary shares:

             

Basic

186,803

 

190,409

 

188,291

 

191,076

Diluted

189,002

 

191,250

 

190,932

 

191,076

               

(1)  Calculated based on net income (loss) 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,

                 

2017

 

2016

 

2017

 

2016

                               

Operating Activities:

                       
 

Consolidated net income (loss)

         

$         28,474

 

$         82,459

 

(12,557)

 

$     (122,737)

   

Depreciation

         

21,690

 

22,172

 

43,003

 

46,043

   

Amortization of intangible assets

         

92,672

 

111,541

 

187,978

 

211,307

   

Amortization of deferred finance fees and debt discount

         

1,988

 

1,935

 

3,891

 

3,864

   

Impairment of intangibles

         

-

 

2,300

 

-

 

2,300

   

Deferred income tax (benefit) provision

         

(16,740)

 

(42,424)

 

(37,523)

 

(79,337)

   

Foreign currency remeasurement of certain income tax accounts

         

4,060

 

-

 

7,191

 

-

   

Share-based compensation expense

         

22,325

 

11,901

 

41,740

 

26,177

   

Provision for non-cash warrants

         

2,658

 

4,283

 

5,081

 

4,283

   

Provision for doubtful accounts

         

(69)

 

209

 

(248)

 

1,054

   

Loss on disposal of plant, property and equipment and other

         

1,298

 

3,945

 

1,590

 

3,929

   

Loss/impairment on investments

         

3,609

 

6,389

 

8,139

 

8,348

   

Excess tax benefits from stock-based compensation plans

         

-

 

-

 

-

 

(2,354)

 

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

                       
   

Accounts receivable

         

24,060

(1)

(81,428)

 

368,020

 

49,033

   

Other receivables 

         

(23,625)

(1)

(23,285)

 

(59,549)

 

(14,022)

   

Inventory

         

(103,689)

 

15,560

 

(106,841)

 

181,737

   

Accounts payable and accrued liabilities

         

179,608

 

208,067

 

36,881

 

(327,584)

   

Prepaids and other, net

         

5,247

 

(62,860)

 

8,993

 

46,188

     

Net cash provided by operating activities

         

243,566

 

260,764

 

495,789

 

38,229

                               

Investing Activities:

                       
 

Purchases of investments

         

(6,371)

 

(17,470)

 

(62,250)

 

(22,248)

 

Sales of investments

         

58,416

 

348

 

150,301

 

2,441

 

Purchases of property, plant & equipment, net

         

(21,033)

 

(14,612)

 

(42,900)

 

(23,752)

 

Proceeds from sale-leaseback transaction

         

-

 

-

 

826

 

-

 

Acquisitions, net of cash acquired

         

-

 

-

 

-

 

(340,118)

 

Purchases of intangible assets

         

(422)

 

(2,000)

 

(422)

 

(3,310)

 

Other, net

         

-

 

575

 

-

 

3,507

     

Net cash provided by (used in) investing activities

         

30,590

 

(33,159)

 

45,555

 

(383,480)

                               

Financing Activities:

                       
 

Proceeds from issuance of debt

         

30,314

 

-

 

30,314

 

800,000

 

Proceeds from sale-leaseback financing transaction

         

-

 

-

 

(204)

 

-

 

Payment of accounts receivable financing facility

         

-

 

-

 

-

 

(12,042)

 

Payment of financing lease obligation

         

(201)

 

(150)

 

(201)

 

(314)

 

Payment of debt obligations

         

(52,864)

 

(22,375)

 

(75,239)

 

(275,000)

 

Payment for deferred financing costs and debt discount

         

(1,462)

 

-

 

(1,462)

 

(2,304)

 

Repurchase of shares 

         

(43,855)

 

-

 

(126,965)

 

(150,003)

 

Excess income tax benefits from stock-based compensation plans

         

-

 

-

 

-

 

2,354

 

Repurchase of shares to satisfy employee minimum tax withholdings

         

(128)

 

(148)

 

(13,882)

 

(14,193)

 

Proceeds from issuance of shares, net

         

8,530

 

6,879

 

8,553

 

4,163

 

Contribution from noncontrolling interest

         

3,500

 

-

 

3,500

 

-

     

Net cash (used in) provided by financing activities

         

(56,166)

 

(15,794)

 

(175,586)

 

352,661

                               

Effect of exchange rate changes on cash and cash equivalents

         

1,790

 

-

 

147

 

-

Net increase in cash and cash equivalents

         

219,780

 

211,811

#

365,905

 

7,410

Cash and cash equivalents at beginning of period

         

1,126,248

 

659,181

 

980,123

 

863,582

Cash and cash equivalents at end of period

         

$    1,346,028

 

$       870,992

 

$   1,346,028

 

$      870,992

                               
                               
                               

(1)

The presentation of accounts receivable and other receivables has been revised as of March 31, 2017, to classify approximately $51 million of other receivable previously reflected in trade accounts receivable.

 

 

ARRIS INTERNATIONAL PLC

PRELIMINARY ADJUSTED SALES & NET INCOME RECONCILIATION

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

                               
                     
 

Q2 2016

 

Q1 2017

 

Q2 2017

 

JUN YTD 2016

 

JUN YTD 2017

 
 

Amount

Per
Diluted
Share

 

Amount

Per
Diluted
Share

 

Amount

Per
Diluted
Share

 

Amount

Per
Diluted
Share

 

Amount

Per
Diluted
Share

 

Sales

$1,730,044

   

$1,483,106

   

$1,664,170

   

$3,344,750

   

$3,147,276

   

Highlighted items:
    Reduction in revenue related to warrants

4,283

   

2,423

   

2,658

   

4,283

   

5,081

   

Adjusted sales 

$1,734,327

   

$1,485,529

   

$1,666,828

   

$3,349,033

   

$3,152,357

   
                               

Net income (loss) attributable to ARRIS International plc

84,228

0.44

 

(39,098)

(0.21)

 

30,336

0.16

 

(118,345)

(0.62)

 

(8,762)

(0.05)

 

Highlighted Items:
Impacting gross margin:

                             

Stock compensation expense

1,997

0.01

 

3,252

0.02

 

3,495

0.02

 

4,236

0.02

 

6,747

$0.04

 

Reduction in revenue related to warrants

4,283

0.02

 

2,423

0.01

 

2,658

0.01

 

4,283

0.02

 

5,081

$0.03

 

Acquisition accounting impacts of fair valuing
inventory

20,039

0.10

 

908

 

 

50,331

0.26

 

908

 

Impacting operating expenses:

                             

Integration, acquisition, restructuring and other costs

43,137

0.23

 

10,095

0.05

 

9,690

0.05

 

134,057

0.70

 

19,785

$0.10

 

Amortization of intangible assets

109,883

0.57

 

93,646

0.49

 

91,012

0.48

 

208,375

1.08

 

184,658

$0.97

 

Stock compensation expense

9,905

0.05

 

16,163

0.08

 

18,829

0.10

 

21,942

0.11

 

34,992

$0.18

 

Noncontrolling interest share of Non-GAAP adjustments

(776)

 

(804)

 

(811)

 

(1,552)

(0.01)

 

(1,615)

(0.01)

 

Impacting other (income)/expense:

                             

Impairment of Investments

5,000

0.03

 

2,750

0.01

 

 

5,000

0.03

 

2,750

$0.01

 

Debt amendment fees

 

 

2,782

0.01

 

 

2,782

$0.01

 

Credit facility - ticking fees

 

 

 

(9)

 

 

Foreign exchange contract losses related to cash consideration of Pace acquisition

 

 

 

1,610

0.01

 

 

Remeasurement of certain deferred tax liabilities

 

2,112

0.01

 

2,828

0.01

 

 

4,940

$0.03

 

Impacting income tax expense:

                             

Foreign withholding tax

 

 

 

54,741

0.28

 

 

Net tax items

(117,291)

(0.61)

 

(13,333)

(0.07)

 

(40,853)

(0.22)

 

(113,874)

(0.59)

 

(54,270)

(0.28)

 

Total highlighted items

76,177

0.40

 

117,212

0.61

 

89,630

0.47

 

369,140

1.92

 

206,758

$1.08

 

Adjusted net income 

160,405

0.84

 

78,114

0.40

 

119,966

0.63

 

250,795

1.30

 

197,996

$1.04

 

Weighted average ordinary shares - basic

 

190,409

   

189,796

   

186,803

   

191,076

   

188,291

 

Weighted average ordinary shares - diluted

 

191,250

   

192,879

   

189,002

   

192,421

   

190,932

 
                               

 

 

ARRIS INTERNATIONAL PLC

PRELIMINARY SUPPLEMENTAL GAAP TO ADJUSTED SALES & GROSS MARGIN RECONCILIATION

(in thousands)

(unaudited)

                   
 

Q2 2016

 

Q1 2017

 

Q2 2017

 

Jun YTD 2016

 

Jun YTD 2017

Sales - GAAP

1,730,044

 

1,483,105

 

1,664,170

 

3,344,750

 

3,147,276

Fair Value of Warrants Adjustment

4,283

 

2,423

 

2,658

 

4,283

 

5,081

Adjusted Sales - Non- GAAP

1,734,327

 

1,485,528

 

1,666,828

 

3,349,033

 

3,152,357

                   

GAAP Gross Margin

444,734

 

337,257

 

403,357

 

828,766

 

740,615

Fair Value of Inventory Adjustment

20,039

 

908

 

-

 

50,331

 

908

Equity Compensation

1,997

 

3,252

 

3,495

 

4,236

 

6,747

Fair Value of Warrants Adjustment

4,283

 

2,423

 

2,658

 

4,283

 

5,082

Adjusted Gross Margin - Non-GAAP

471,054

 

343,840

 

409,511

 

887,617

 

753,351

                   

GAAP Gross Margin - %

25.7%

 

22.7%

 

24.2%

 

24.8%

 

23.5%

Adjusted Gross Margin - Non-GAAP -  %

27.2%

 

23.1%

 

24.6%

 

26.5%

 

23.9%

 

 

ARRIS INTERNATIONAL PLC

PRELIMINARY SUPPLEMENTAL GAAP TO ADJUSTED SALES & DIRECT CONTRIBUTION RECONCILIATION

(in thousands)

(unaudited)

         
 

Q2 2017

 

Network &
Cloud

CPE

Corp/ Other

Total

Net Sales

510,972

1,155,883

(2,685)

1,664,170

Non GAAP Adjustments (1)

-

-

2,658

2,658

Adjusted Net Sales

510,972

1,155,883

(27)

1,666,828

         

Direct Contribution(2)

192,775

123,724

(160,161)

156,338

Non GAAP Adjustments (3)

-

-

24,983

24,983

Adjusted Direct Contribution

192,775

123,724

(135,179)

181,321

Direct Contribution % of sales

37.7%

10.7%

 

10.9%

         

(1)  Impact of warrants 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 and warrants adjustment.

 

 

ARRIS INTERNATIONAL PLC

   

PRELIMINARY SUPPLEMENTAL GAAP TO ADJUSTED EPS GUIDANCE RECONCILIATION (2)

   

(in millions, except per share data)

   
       
 

Q3 2017 Guidance 

 

Full Year 2017 Guidance

       

Estimated GAAP Sales - $M

1.736 - 1,786

 

6,610 - 6,810

Warrants - $M(1)

4

 

5 - 20

Estimated Adjusted (Non-GAAP) Sales - $M

1,740 - 1,790

 

6,615 - 6,830

       
       

Estimated GAAP EPS 

$ 0.23 - $ 0.28

 

$ 0.61 - $ 0.81

Reconciling Items:

     

Amortization of Intangibles

0.48

 

1.93

Stock Compensation Expense

0.10

 

0.43

Integration and Other Costs

0.06

 

0.21

Warrants (1)

0.02

 

0.06

Net tax items

(0.23)

 

(0.84)

Subtotal

0.43

 

1.79

Estimated Adjusted (Non-GAAP) EPS

$ 0.66 - $ 0.71

 

$ 2.40 - $ 2.60

(1) 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.

   
   
   
   

(2) Excludes pending Ruckus Acquisition

     

 

Notes to GAAP to Adjusted Non-GAAP Financial Measures

The Company reports its financial results in accordance with accounting principles generally accepted in the United States ("GAAP" or referred to herein as "reported"). However, management believes that certain non-GAAP financial measures provide management and other users with additional meaningful financial information that should be considered when assessing our ongoing performance. Our management regularly uses our supplemental non-GAAP financial measures internally to understand, manage and evaluate our business and make operating decisions. These non-GAAP measures are among the factors management uses in planning for and forecasting future periods.  Non-GAAP financial measures should be viewed in addition to, and not as an alternative to, the Company's reported results prepared in accordance with GAAP.  Our non-GAAP financial measures reflect adjustments based on the following items, as well as the related income tax effects:

Reduction in Revenue Related to Warrants:    We entered into agreements with two customers for the issuance of warrants to purchase up to 14.0 million of ARRIS's ordinary shares. Vesting of the warrants is subject to certain purchase volume commitments, and therefore the accounting guidance requires that we record any change in the fair value of warrants as a reduction in revenue. Until final vesting, changes in the fair value of the warrants will be marked to market and any adjustment recorded in revenue. We have excluded the effect of the implied fair value in calculating our non-GAAP financial measures. We believe it is useful to understand the effects of these items on our total revenues and gross margin.

Stock-Based Compensation Expense: We have excluded the effect of stock-based compensation expenses in calculating our non-GAAP operating expenses and net income (loss) measures. Although stock-based compensation is a key incentive offered to our employees, we continue to evaluate our business performance excluding stock-based compensation expenses. We record non-cash compensation expense related to grants of restricted stock units. Depending upon the size, timing and the terms of the grants, the non-cash compensation expense may vary significantly but will recur in future periods.

Acquisition Accounting Impacts Related to Inventory Valuation:    In connection with the accounting related to our acquisitions, business combinations rules require the acquired inventory be recorded at fair value on the opening balance sheet. This is different from historical cost. Essentially we are required to write the inventory up to end customer price less a reasonable margin as a distributor. We have excluded the resulting adjustments in inventory and cost of goods sold as the historic and forward gross margin trends will differ as a result of the adjustments. We believe it is useful to understand the effects of this on cost of goods sold and margin.

Integration, Acquisition, Restructuring Costs 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, Pace Combination and pending Ruckus Networks acquisition, which we generally would not otherwise incur in the periods presented as part of our continuing operations. Acquisition and integration expenses consist of transaction costs, costs for transitional employees, other acquired employee related costs, and integration related outside services. Restructuring expenses consist of employee severance 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 for the ActiveVideo acquisition is accounted for by ARRIS under the consolidation method.  As a result, the consolidated statements 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 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 2017, the Company amended its credit agreement.  This debt modification allowed us to improve the terms and conditions of the credit agreement and extend the maturitity of the Term Loan B.     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 interest expense.

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

Remeasurement of Certain Deferred Tax Liabilities:    The Company recorded a foreign currency remeasurement (gain) loss related to a deferred income tax liability, in the United Kingdom, arising from the assignment of intangibles acquired in the Pace acquisition. This deferred income tax liability is denominated in GBP. The foreign currency remeasurement gain derives from the remeasurement of the GBP deferred income tax liability to the USD, since the date of the acquisition. We have excluded the impact of this gain in the calculation of our non-GAAP measures. We believe it is useful to understand the effect of this item on our total other expense (income).

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

Income Tax Expense (Benefit):    We have excluded the tax effect of the non-GAAP items mentioned above. Additionally, we have excluded the effects of certain tax adjustments related to tax and legal restructuring, state valuation allowances, research and development tax credits and provision to return differences.

View original content:http://www.prnewswire.com/news-releases/arris-announces-preliminary-and-unaudited-second-quarter-2017-results-300498647.html

SOURCE ARRIS

Bob Puccini, Investor Relations, +1.720.895.7787, bob.puccini@arris.com