Skip to content
<< Back
Nov 01, 2017

ARRIS Announces Preliminary and Unaudited Third Quarter 2017 Results

SUWANEE, Ga. , Nov. 1, 2017 /PRNewswire/ --  ARRIS International plc (NASDAQ:ARRS) today announced preliminary and unaudited financial results for the third quarter 2017. Third Quarter 2017 Financial Highlights GAAP revenues were $1.729 billion Adjusted revenues (a non-GAAP measure) were $1.732

SUWANEE, Ga., Nov. 1, 2017 /PRNewswire/ -- ARRIS International plc (NASDAQ:ARRS) today announced preliminary and unaudited financial results for the third quarter 2017.

Third Quarter 2017 Financial Highlights

  • GAAP revenues were $1.729 billion
  • Adjusted revenues (a non-GAAP measure) were $1.732 billion
  • GAAP net income was $0.47 per diluted share
  • Adjusted net income (a non-GAAP measure) was $0.80 per diluted share
  • End-of-quarter cash resources were $1.413 billion
  • Cash from operating activities was $116 million
  • Order backlog was $1.083 billion
  • Book-to-bill ratio was 0.86

"We entered the third quarter with good velocity in both of our segments.  In particular, momentum returned with strong demand for our E6000® Converged Edge Router product line, and I am pleased with our results.  Operators continue to invest in broadband capacity and connectivity which, combined with our pending Ruckus Networks acquisition, positions us well to capitalize on service providers' growth plans.  With respect to the fourth quarter 2017, we expect revenues in a range of $1.675 billion to $1.750 billion, GAAP net income per diluted share of $0.31 to $0.37, and adjusted net income per diluted share of $0.74 to $0.80, excluding the pending acquisition.  As we have highlighted before, the fourth quarter is often the most difficult to forecast, and that variability is reflected in our guidance," said Bruce McClelland, ARRIS CEO.

GAAP revenues in the third quarter 2017 of $1.729 billion were up $4 million, or 0.2%, as compared to third quarter 2016 revenues of $1.725 billion.  Third quarter 2017 revenues were up $65 million, or 4%, as compared to second quarter 2017 revenues of $1.664 billion. Through the first three quarters of 2017, revenues of $4.876 billion were down $194 million, or 4%, as compared to the first three quarters of 2016 revenues of $5.070 billion

Adjusted revenues (a non-GAAP measure) in the third quarter 2017 were $1.732 billion as compared to $1.735 billion for the third quarter 2016, and the second quarter 2017 revenue of $1.667 billion. Year to date, adjusted revenues were $4.884 billion for 2017 as compared to the first nine months of 2016 adjusted revenues of $5.084 billion.  Adjusted revenues reflect a $3 million increase for the third quarter 2017 and an $8 million increase for the nine months ended September 30, 2017, as a result of the accounting for customer warrant programs.  The adjustments to revenues are non-cash in nature. 

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

GAAP net income in the third quarter 2017 was $0.47 per diluted share, as compared to GAAP net income of $0.25 per diluted share in the third quarter 2016 and GAAP net income of $0.16 per diluted share in the second quarter 2017.  

Year to date, GAAP net income is $0.42 per diluted share for 2017, as compared to the first nine months of 2016 GAAP net loss of $(0.37) per diluted share.       

Adjusted net income (a non-GAAP measure) in the third quarter 2017 was $0.80 per diluted share, as compared to $0.77 per diluted share for the third quarter 2016, and the second quarter 2017 adjusted net income of $0.63 per diluted share.  

Year to date, adjusted net income was $1.83 per diluted share for 2017 as compared to the first nine months of 2016 adjusted net income of $2.07 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 third quarter 2017 with $1.413 billion of cash resources, as compared to $1.385 billion at the end of the second quarter 2017.  The Company generated $116 million of cash from operating activities during the third quarter 2017, as compared to $289 million during the third quarter 2016.  Through the first nine months of 2017, the Company generated $612 million of cash from operating activities as compared to $327 million generated during the same period in 2016.

The Company purchased 0.7 million ordinary shares for $20 million during the third quarter of 2017.  Through the first nine months of 2017 the Company has purchased 5.7 million ordinary shares for $147 million.  As of September 30, the Company had $275 million remaining in available repurchase authorization.

Order backlog at the end of the third quarter 2017 was $1.083 billion as compared to $1.034 billion and $1.326 billion at the end of the third quarter 2016 and the second quarter 2017, respectively. The Company's book-to-bill ratio in the third quarter 2017 was 0.86 as compared to the third quarter 2016 of 0.88 and the second quarter 2017 of 1.01.

ARRIS management will conduct a conference call at 5:00 pm EDT, today, Wednesday, November 1, 2017, to discuss these results in detail. You may participate in this conference call by dialing 1-888-655-5028 or 1-503-343-6025 for international calls prior to the start of the call.  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 November 8, 2017, by dialing 1-855-859-2056 or 1-404-537-3406 for international calls and using the pass code 1483380. A replay also will be made available for a period of 12 months following the conference call on the 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 fourth quarter 2017, the proposed acquisition of the Ruckus Networks business, component pricing, 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 fourth quarter 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 and, if completed, 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, 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; and
  • 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.

These factors are not intended to be an all-encompassing list of risks and uncertainties that may affect the Company's business and results from operations. 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 June 30, 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:

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

 

 

ARRIS INTERNATIONAL PLC

 
 

PRELIMINARY CONSOLIDATED BALANCE SHEETS

 
 

(in thousands)

 
 

(unaudited)

 
                       
                       
     

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

     

2017

 

2017

 

2017

 

2016

 

2016

                       
 

ASSETS

                   
                       
 

Current assets:

                   
 

Cash and cash equivalents

 

$1,379,827

 

$1,346,028

 

$1,126,248

 

$980,123

 

$1,031,978

 

Short-term investments, at fair value

 

33,309

 

38,759

 

90,673

 

115,554

 

67,568

 

Total cash, cash equivalents and short term investments

 

1,413,136

 

1,384,787

 

1,216,921

 

1,095,677

 

1,099,546

                       
 

Accounts receivable, net

 

1,056,225

 

991,539

 

1,018,108

(1)

1,359,430

 

1,104,596

 

Other receivables 

 

145,658

 

132,742

 

109,117

(1)

73,193

 

45,456

 

Inventories, net

 

775,142

 

657,881

 

556,264

 

551,541

 

598,105

 

Prepaid income taxes

 

41,780

 

16,354

 

21,845

 

51,476

 

30,123

 

Prepaids

 

27,954

 

32,149

 

27,898

 

21,163

 

30,992

 

Other current assets

 

109,567

 

119,406

 

132,340

 

127,593

 

140,894

 

Total current assets

 

3,569,462

 

3,334,857

 

3,082,491

 

3,280,072

 

3,049,712

                       
 

Property, plant and equipment, net 

 

347,506

 

355,033

 

354,050

 

353,378

 

352,380

 

Goodwill

 

2,016,580

 

2,014,550

 

2,018,012

 

2,016,169

 

2,083,567

 

Intangible assets, net

 

1,406,592

 

1,491,103

 

1,586,187

 

1,677,178

 

1,772,243

 

Investments

 

73,199

 

61,047

 

65,035

 

72,932

 

80,914

 

Noncurrent deferred income tax assets

 

193,703

 

199,102

 

190,037

 

298,757

 

269,011

 

Other assets

 

57,246

 

54,843

 

58,920

 

59,878

 

43,990

     

$7,664,287

 

$7,510,535

 

$7,354,732

 

$7,758,362

 

$7,651,816

                       
                       
 

LIABILITIES AND STOCKHOLDERS' EQUITY

                   
                       
 

Current liabilities:

                   
 

Accounts payable

 

$1,266,214

 

$1,201,883

 

$1,020,234

 

$1,048,904

 

$1,010,152

 

Accrued compensation, benefits and related taxes

 

102,222

 

81,356

 

73,221

 

139,795

 

123,449

 

Accrued warranty

 

45,036

 

44,812

 

46,330

 

49,618

 

56,795

 

Deferred revenue

 

118,598

 

130,454

 

145,197

 

132,128

 

160,899

 

Current portion of LT debt & financing lease obligations

 

89,156

 

89,336

 

82,767

 

82,734

 

82,762

 

Current income taxes liability

 

4,420

 

9,487

 

20,278

 

23,134

 

1,434

 

Other accrued liabilities

 

327,099

 

303,013

 

300,861

 

357,823

 

317,638

 

Total current liabilities

 

1,952,745

 

1,860,341

 

1,688,888

 

1,834,135

 

1,753,129

 

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

 

2,112,494

 

2,134,506

 

2,159,300

 

2,180,009

 

2,200,642

 

Accrued pension

 

54,867

 

55,532

 

54,808

 

52,652

 

51,878

 

Noncurrent income taxes payable

 

115,433

 

114,187

 

120,493

 

123,344

 

109,955

 

Noncurrent deferred income tax liabilities

 

83,058

 

83,516

 

89,261

 

223,529

 

337,582

 

Other noncurrent liabilities

 

118,420

 

120,381

 

112,977

 

117,957

 

138,227

 

Total liabilities

 

4,437,018

 

4,368,462

 

4,225,727

 

4,531,626

 

4,591,413

                       
 

Stockholders' equity:

                   
 

Ordinary shares

 

2,788

 

2,786

 

2,802

 

2,831

 

2,825

 

Capital in excess of par value

 

3,367,940

 

3,356,184

 

3,322,803

 

3,314,707

 

3,259,143

 

Accumulated other comprehensive loss

 

8,838

 

2,211

 

10,628

 

3,291

 

(21,410)

 

Retained earnings (deficit)

 

(188,375)

 

(256,705)

 

(243,207)

 

(132,013)

 

(220,296)

 

         Total ARRIS International plc stockholders' equity

 

3,191,191

 

3,104,474

 

3,093,026

 

3,188,816

 

3,020,263

 

Stockholders' equity attributable to noncontrolling interest

 

36,078

 

37,599

 

35,979

 

37,921

 

40,141

 

Total stockholders' equity

 

3,227,269

 

3,142,073

 

3,129,005

 

3,226,737

 

3,060,404

     

$7,664,287

 

$7,510,535

 

$7,354,732

 

$7,758,362

 

$7,651,816

                       

(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 Nine Months

 

Ended September 30,

 

Ended September 30,

 

2017

 

2016

 

2017

 

2016

               

Net sales

$1,728,524

 

$1,725,145

 

$4,875,799

 

$5,069,895

Cost of sales

1,297,369

 

1,282,295

 

3,704,029

 

3,798,278

Gross margin

431,155

 

442,850

 

1,171,770

 

1,271,617

Operating expenses:

             

Selling, general, and administrative expenses

114,407

 

112,883

 

332,966

 

338,593

Research and development expenses

131,593

 

138,781

 

397,653

 

452,508

Amortization of intangible assets

90,162

 

89,042

 

274,819

 

297,417

Integration, acquisition, restructuring and other costs

10,836

 

10,831

 

30,622

 

144,888

 

346,998

 

351,537

 

1,036,060

 

1,233,406

Operating income 

84,157

 

91,313

 

135,710

 

38,211

Other expense (income):

             

Interest expense

20,211

 

20,104

 

63,238

 

58,832

Loss (gain) on investments

839

 

5,058

 

8,978

 

13,406

Loss (gain) on foreign currency

(8,543)

 

5,729

 

5,570

 

8,169

Interest income

(2,288)

 

(804)

 

(5,997)

 

(2,772)

Other (income) expense, net

1,434

 

6,723

 

2,275

 

11,592

Income (loss) before income taxes

72,503

 

54,502

 

61,646

 

(51,016)

Income tax (benefit) expense 

(14,311)

 

8,851

 

(12,613)

 

26,069

Consolidated net income (loss)

86,815

 

45,651

 

74,258

 

(77,085)

Net loss attributable to noncontrolling interests

(1,505)

 

(2,510)

 

(5,299)

 

(6,902)

Net income (income) attributable to ARRIS International plc

$88,320

 

$48,161

 

$79,558

 

($70,183)

               

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

             

Basic

$          0.47

 

$                   0.25

 

$           0.42

 

$        (0.37)

Diluted

$          0.47

 

$                   0.25

 

$           0.42

 

$        (0.37)

               

Weighted average ordinary shares:

             

Basic

187,064

 

190,515

 

187,878

 

190,888

Diluted

188,941

 

191,508

 

190,264

 

190,888

               

(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 Nine Months

           

Ended September 30,

 

Ended September 30,

           

2017

 

2016

 

2017

 

2016

                         

Operating Activities:

                 
 

Consolidated net income (loss)

   

$         86,815

 

$         45,652

 

$       74,258

 

$      (77,085)

   

Depreciation

   

22,337

 

22,770

 

65,340

 

68,813

   

Amortization of intangible assets

   

91,983

 

90,521

 

279,961

 

301,828

   

Amortization of deferred finance fees and debt discount

   

1,730

 

1,926

 

5,621

 

5,790

   

Impairment of intangibles

   

-

 

(100)

 

-

 

2,200

   

Deferred income tax (benefit) provision

   

983

 

(15,481)

 

(36,540)

 

(94,818)

   

Foreign currency remeasurement of certain income tax accounts

   

2,979

 

-

 

10,170

 

-

   

Share-based compensation expense

   

20,213

 

17,875

 

61,953

 

44,052

   

Provision for non-cash warrants

   

3,064

 

9,611

 

8,145

 

13,894

   

Provision for doubtful accounts

   

(311)

 

86

 

(559)

 

1,140

   

Loss on disposal of plant, property and equipment and other

   

4,286

 

949

 

5,876

 

4,878

   

Loss/impairment on investments

   

838

 

5,059

 

8,977

 

13,407

   

Excess tax benefits from stock-based compensation plans

   

-

 

(1,206)

 

-

 

(3,560)

 

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

                 
   

Accounts receivable

   

(62,808)

 

(50,922)

 

305,212

(1)

(1,889)

   

Other receivables

   

(12,916)

 

10,242

 

(72,465)

(1)

(3,780)

   

Inventory

   

(115,892)

 

49,392

 

(222,733)

 

231,129

   

Accounts payable and accrued liabilities

   

96,454

 

79,639

 

133,335

 

(247,945)

   

Prepaids and other, net

   

(23,932)

 

22,954

 

(14,939)

 

69,142

     

Net cash provided by operating activities

   

115,823

 

288,967

 

611,612

 

327,196

                         

Investing Activities:

                 
 

Purchases of investments

   

(6,000)

 

(47,607)

 

(68,250)

 

(69,855)

 

Sales of investments

   

5,000

 

885

 

155,301

 

3,326

 

Purchases of property, plant & equipment, net

   

(19,489)

 

(16,894)

 

(62,389)

 

(40,646)

 

Proceeds from sale-leaseback transaction

   

-

 

-

 

826

 

-

 

Acquisitions, net of cash acquired

   

-

 

-

 

-

 

(340,118)

 

Purchases of intangible assets

   

(6,000)

 

-

 

(6,422)

 

(3,310)

 

Other, net

   

-

 

-

 

-

 

3,507

     

Net cash (used in) provided by investing activities

   

(26,489)

 

(63,616)

 

19,066

 

(447,096)

                         

Financing Activities:

                 
 

Proceeds from issuance of debt

   

-

 

-

 

30,314

 

800,000

 

Payment of accounts receivable financing facility

   

-

 

(11,549)

 

-

 

(23,546)

 

Payment of financing lease obligation

   

(185)

 

(198)

 

(590)

 

(557)

 

Payment of debt obligations

   

(23,737)

 

(22,375)

 

(98,976)

 

(297,375)

 

Payment for deferred financing costs and debt discount

   

-

 

-

 

(1,462)

 

(2,304)

 

Repurchase of shares 

   

(20,000)

 

(28,032)

 

(146,965)

 

(178,035)

 

Excess income tax benefits from stock-based compensation plans

   

-

 

1,206

 

-

 

3,560

 

Repurchase of shares to satisfy employee minimum tax withholdings

   

(12,477)

 

(3,569)

 

(26,359)

 

(17,762)

 

Proceeds from issuance of shares, net

   

70

 

152

 

8,623

 

4,315

 

Contribution from noncontrolling interest

   

-

 

-

 

3,500

 

-

     

Net cash (used in) provided by financing activities

   

(56,329)

 

(64,365)

 

(231,915)

 

288,296

                         

Effect of exchange rate changes on cash and cash equivalents

   

794

 

-

 

941

 

-

Net increase in cash and cash equivalents

   

33,799

 

160,986

 

399,704

 

168,396

Cash and cash equivalents at beginning of period

   

1,346,028

 

870,992

 

980,123

 

863,582

Cash and cash equivalents at end of period

   

$    1,379,827

 

$    1,031,978

 

$   1,379,827

 

$   1,031,978

                         

(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)

                               
                     
 

Q3 2016

 

Q2 2017

 

Q3 2017

 

SEPT YTD 2016

 

SEPT YTD 2017

 
 

Amount

Per Diluted Share

 

Amount

Per Diluted Share

 

Amount

Per Diluted Share

 

Amount

Per Diluted Share

 

Amount

Per

Diluted Share

 

Sales

$1,725,145

   

$1,664,170

   

$1,728,524

   

$5,069,895

   

$4,875,799

   

Highlighted items:
    Reduction in revenue related to warrants

9,611

   

2,658

   

3,064

   

13,894

   

8,145

   

Adjusted sales 

$1,734,756

   

$1,666,828

   

$1,731,588

   

$5,083,789

   

$4,883,944

   
                               

Net income (loss) attributable to ARRIS International plc

$         48,162

$    0.25

 

$         30,336

$    0.16

 

$         88,320

$    0.47

 

$       (70,183)

$   (0.37)

 

$         79,558

$           0.42

 

Highlighted Items:
Impacting gross margin:

                             

Stock compensation expense

2,773

0.01

 

3,495

0.02

 

3,897

0.02

 

7,009

0.04

 

10,644

0.06

 

Reduction in revenue related to warrants

9,611

0.05

 

2,658

0.01

 

3,064

0.02

 

13,894

0.07

 

8,145

0.04

 

Acquisition accounting impacts of fair valuing inventory

493

0.00

 

 

 

50,824

0.26

 

908

0.00

 

Impacting operating expenses:

                             

Integration, acquisition, restructuring and other costs

10,831

0.06

 

9,690

0.05

 

10,836

0.06

 

144,888

0.75

 

30,621

0.16

 

Amortization of intangible assets

89,042

0.46

 

91,012

0.48

 

90,162

0.48

 

297,417

1.55

 

274,819

1.44

 

Stock compensation expense

15,102

0.08

 

18,829

0.10

 

16,316

0.09

 

37,044

0.19

 

51,308

0.27

 

Noncontrolling interest share of non-GAAP adj

(776)

 

(811)

 

(711)

 

(2,328)

(0.01)

 

(2,326)

(0.01)

 

Impacting other (income)/expense:

                             

Impairment (gain) on investments

2,851

0.01

 

 

(1,821)

(0.01)

 

7,851

0.04

 

929

0.00

 

Debt amendment fees

(237)

 

2,782

0.01

 

 

(237)

 

2,782

0.01

 

Credit facility - ticking fees

 

 

 

(9)

 

 

FX contract losses related to cash consideration of Pace acquisition

 

 

 

1,610

0.01

 

 

Remeasurement of certain deferred tax liabilities

 

2,828

0.01

 

3,569

0.02

 

 

8,508

0.04

 

France R&D tax credit

4,992

0.03

 

 

 

4,992

0.03

 

 

Impacting income tax expense:

                             

Foreign withholding tax

 

 

 

54,741

0.28

 

 

Net tax items

(36,140)

(0.19)

 

(40,937)

(0.22)

 

(62,698)

(0.33)

 

(150,014)

(0.78)

 

(116,884)

(0.61)

 

Total highlighted items

98,542

0.51

 

89,546

0.47

 

62,614

0.33

 

467,682

2.43

 

269,454

1.42

 

Adjusted net income 

$      146,704

$    0.77

 

$      119,882

$    0.63

 

$      150,934

$    0.80

 

$      397,499

$    2.07

 

$      349,012

$           1.83

 

Weighted average ordinary shares - basic

 

190,515

   

186,803

   

187,064

   

190,888

   

187,878

 

Weighted average ordinary shares - diluted

 

191,508

   

189,002

   

188,941

   

192,115

   

190,264

 
                               

 

ARRIS INTERNATIONAL PLC

PRELIMINARY SUPPLEMENTAL GAAP TO ADJUSTED SALES & GROSS MARGIN RECONCILIATION

(in thousands)

(unaudited)

                   
 

Q3 2016

 

Q2 2017

 

Q3 2017

 

Sep YTD 2016

 

Sep YTD 2017

Sales - GAAP

1,725,145

 

1,664,170

 

1,728,524

 

5,069,890

 

4,875,799

Fair Value of Warrants Adjustment

9,611

 

2,658

 

3,064

 

13,894

 

8,145

Adjusted Sales - Non- GAAP

1,734,756

 

1,666,828

 

1,731,587

 

5,083,785

 

4,883,946

                   

GAAP Gross Margin

442,850

 

403,357

 

431,155

 

1,271,611

 

1,171,770

Fair Value of Inventory Adjustment

494

 

-

 

-

 

50,825

 

908

Equity Compensation

2,773

 

3,495

 

3,897

 

7,008

 

10,644

Fair Value of Warrants Adjustment

9,611

 

2,658

 

3,064

 

13,894

 

8,145

Adjusted Gross Margin - Non-GAAP

455,727

 

409,511

 

438,116

 

1,343,339

 

1,191,467

                   

GAAP Gross Margin - %

25.7%

 

24.2%

 

24.9%

 

25.1%

 

24.0%

Adjusted Gross Margin - Non-GAAP -  %

26.3%

 

24.6%

 

25.3%

 

26.4%

 

24.4%

                   

 

ARRIS INTERNATIONAL PLC

PRELIMINARY SUPPLEMENTAL GAAP TO ADJUSTED SALES & DIRECT CONTRIBUTION RECONCILIATION

(in thousands)

(unaudited)

         
 

Q3 2017

 

Network &

Cloud

CPE

Corp/ Other

Total

Net Sales

556,863

1,174,725

(3,064)

1,728,524

Non GAAP Adjustments (1)

-

-

3,064

3,064

Adjusted Net Sales

556,863

1,174,725

(0)

1,731,587

         

Direct Contribution(2)

218,995

132,168

(166,007)

185,156

Non GAAP Adjustments (3)

-

-

23,277

23,277

Adjusted Direct Contribution

218,995

132,168

(142,730)

208,433

Direct Contribution % of sales

39.3%

11.3%

 

12.0%

         

(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)

 
     
 

Q4 2017 Guidance

 
     

Estimated GAAP Sales - $M

1,670 - 1,745

 

Warrants - $M (1)

5

 

Estimated Adjusted (Non-GAAP) Sales - $M

1,675 - 1,750

 
     
     

Estimated GAAP EPS 

$ 0.31 - $ 0.37

 

Reconciling Items:

   

Amortization of Intangibles

0.48

 

Stock Compensation Expense

0.10

 

Integration and Other Costs

0.09

 

Warrants (1)

0.02

 

Net tax items

(0.26)

 

Subtotal

0.43

 

Estimated Adjusted (Non-GAAP) EPS

$ 0.74 - $ 0.80

 

(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 (Gain) on Investments:    We have excluded the effects of other-than-temporary impairments and certain gains on investments 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 with multimedia:http://www.prnewswire.com/news-releases/arris-announces-preliminary-and-unaudited-third-quarter-2017-results-300547769.html

SOURCE ARRIS

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