EX-99.1 2 comm-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

img234772185_0.jpg

 

CommScope Reports Fourth Quarter and Full Year 2024 Results

Fourth Quarter Highlights

Net sales of $1.17 billion
GAAP loss from continuing operations of $65.2 million
Non-GAAP adjusted EBITDA of $223.1 million (1)
Core non-GAAP adjusted EBITDA of $240.4 million* (1)
Cash flow generated by operations of $277.8 million and free cash flow of $270.5 million (1) (2)

Full Year Highlights

Net sales of $4.21 billion
GAAP loss from continuing operations of $461.0 million
Non-GAAP adjusted EBITDA of $700.2 million (1)
Core non-GAAP adjusted EBITDA of $756.4 million* (1)
Cash flow generated by operations of $273.1 million and free cash flow of $247.8 million (1) (2)

* Core financial measures reflect the results of the Connectivity and Cable Solutions (CCS), Networking, Intelligent Cellular and Security Solutions (NICS), and Access Network Solutions (ANS) segments, in the aggregate, and exclude general corporate costs that were previously allocated to the Outdoor Wireless Networks (OWN) segment, Distributed Antenna Systems (DAS) business unit and Home Networks (Home) segment. These indirect costs are classified as continuing operations, since they were not directly attributable to these discontinued operations. See the segment comparison tables below showing the aggregation of the Core financial measures.

(1) See “Non-GAAP Financial Measures” and “Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures” below.

(2) The cash flows related to discontinued operations have not been segregated. Accordingly, this cash flow information includes the results of continuing and discontinued operations.

 


 

CLAREMONT, NC, February 26, 2025 — CommScope Holding Company, Inc. (NASDAQ: COMM), a global leader in network connectivity solutions, today reported results for the quarter and year ended December 31, 2024.

Summary of Consolidated Results

 

 

 

Q4

 

 

Q4

 

 

% Change

 

 

 

2024

 

 

2023 (1)

 

 

YOY

 

 

 

(in millions, except per share amounts)

 

Net sales

 

$

1,169.1

 

 

$

923.1

 

 

 

26.6

%

GAAP loss from continuing operations

 

 

(65.2

)

 

 

(414.0

)

 

 

(84.2

)

GAAP loss from continuing operations per share

 

 

(0.38

)

 

 

(2.02

)

 

 

(81.2

)

Non-GAAP adjusted EBITDA (2)

 

 

223.1

 

 

 

119.4

 

 

 

86.9

 

Core non-GAAP adjusted EBITDA (2) (3)

 

 

240.4

 

 

 

142.5

 

 

 

68.7

 

Non-GAAP adjusted net income (loss) per diluted share (2)

 

 

0.18

 

 

 

(0.34

)

 

NM

 

 

 

 

Full Year

 

 

Full Year

 

 

% Change

 

 

 

2024

 

 

2023 (1)

 

 

YOY

 

 

 

(in millions, except per share amounts)

 

Net sales

 

$

4,205.8

 

 

$

4,565.2

 

 

 

(7.9

)%

GAAP loss from continuing operations

 

 

(461.0

)

 

 

(1,095.8

)

 

 

(57.9

)

GAAP loss from continuing operations per share

 

 

(2.46

)

 

 

(5.49

)

 

 

(55.2

)

Non-GAAP adjusted EBITDA (2)

 

 

700.2

 

 

 

664.3

 

 

 

5.4

 

Core non-GAAP adjusted EBITDA (2) (3)

 

 

756.4

 

 

 

756.4

 

 

 

 

Non-GAAP adjusted net loss per diluted share (2)

 

 

(0.03

)

 

 

(0.37

)

 

 

(91.9

)

 

 

 

 

 

 

 

 

 

 

NM – Not meaningful

 

(1) Certain amounts have been adjusted to reflect the correction of immaterial errors as described in the Annual Report on Form 10-K.

 

(2) See “Non-GAAP Financial Measures” below.

 

(3) Core financial measures reflect the results of the CCS, NICS (excluding DAS) and ANS segments, in the aggregate, and exclude general corporate costs that were previously allocated to the OWN segment, DAS business unit and Home segment, since these costs were not directly attributable to these discontinued operations. Beginning in the first quarter of 2024, these costs related to the Home segment have been reallocated to the remaining segments. These costs related to the OWN segment and DAS business unit will be reallocated to the remaining segments beginning in the first quarter of 2025.

 

“2024 marked a transitional year for CommScope. Despite a challenging start, and volatile market conditions, we stayed committed to what we could control to improve company performance and profitability with sequential Core quarterly adjusted EBITDA improvement throughout the year. For the fourth quarter, Core CommScope reported net sales of $1.17 billion, an increase of 27% from the prior year and delivered adjusted EBITDA of $240 million, an improvement of 69% year-over-year. Fourth quarter adjusted EBITDA as a percentage of revenues was 20.6%, a year-over-year improvement of 510 basis points. Supported by our investments in production capacity, the CCS segment led the way with growth in all businesses, with the strongest growth in hyperscale and cloud data centers to support GenAI datacenter builds across the world,” said Chuck Treadway, President and Chief Executive Officer.

“For the full year 2024, Core CommScope reported net sales of $4.21 billion declining 8% from the prior year but delivered adjusted EBITDA of $756 million which remained flat year over year. With improvement throughout the year, we are well positioned as we move into 2025. Our 2025 annual guideposts of Core adjusted EBITDA are in the range of $1.00 to $1.05 billion,” said Kyle Lorentzen, Chief Financial Officer.

Free cash flow for the fourth quarter was $271 million driven by stronger EBITDA. For the full year 2024, free cash flow was $248 million. We ended the year with a strong liquidity position of $1.1 billion including $663 million of Cash and approximately $449 million of ABL availability.

 


 

As previously announced, in the fourth quarter of 2024, CommScope made significant progress on our debt position by refinancing a portion of our debt resulting in pushing out our 2025 and a portion of the 2026 debt maturities to 2029 and 2031. The debt refinancing, coupled with the sale of our OWN and DAS businesses that closed on January 31, 2025 and subsequent repayment of approximately $2 billion of debt with the proceeds, clearly puts us in a stronger position to focus on business growth, free cash flow generation and deleveraging.

On January 31, 2025, the Company completed the previously announced sale of the OWN segment and the DAS business unit of the NICS segment to Amphenol Corporation. As a result of the transaction, unless otherwise noted, these financial results relate to CommScope’s continuing operations based on the following remaining three operating segments: CCS, NICS and ANS. For all periods presented, amounts have been recast to reflect these changes.

Certain amounts have been adjusted to reflect the correction of immaterial errors as described in the Annual Report on Form 10-K and are labeled “As Adjusted” within the tables below.

Fourth Quarter Results and Comparisons

Net sales in the fourth quarter of 2024 increased 26.6% year-over-year to $1.17 billion due to higher net sales in all segments. Net sales increased across all regions, except the Caribbean and Latin America (CALA) region, in the fourth quarter of 2024.

Loss from continuing operations of $65.2 million, or $(0.38) per share, in the fourth quarter of 2024, was less of a loss compared to the prior year period's loss from continuing operations of $414.0 million, or $(2.02) per share. In the fourth quarter of 2023, the Company recorded goodwill impairment charges in the ANS and CCS segments of $46.3 million and $99.1 million, respectively, related to the ANS and BDCC reporting units, respectively. Asset impairment charges are not reflected in non-GAAP adjusted results. Non-GAAP adjusted net income (loss) for the fourth quarter of 2024 was $48.3 million, or $0.18 per share, versus $(73.1) million, or $(0.34) per share, in the fourth quarter of 2023.

Core non-GAAP adjusted EBITDA increased 68.7% to $240.4 million in the fourth quarter of 2024 compared to the same prior year period. Core non-GAAP adjusted EBITDA as a percentage of net sales increased to 20.6% in the fourth quarter of 2024 compared to 15.4% in the same prior year period. Non-GAAP adjusted EBITDA increased 86.9% to $223.1 million in the fourth quarter of 2024 compared to the same period last year. Non-GAAP adjusted EBITDA as a percentage of net sales increased to 19.1% in the fourth quarter of 2024 compared to 12.9% in the same prior year period.

 


 

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

Fourth Quarter Comparisons

Sales by Region

 

 

 

 

 

% Change

 

 

Q4 2024

 

 

Q4 2023

 

 

YOY

United States

 

$

776.0

 

 

$

595.6

 

 

 

30.3

 

 %

Europe, Middle East and Africa

 

 

167.2

 

 

 

117.3

 

 

 

42.5

 

 

Asia Pacific

 

 

139.8

 

 

 

122.5

 

 

 

14.1

 

 

Caribbean and Latin America

 

 

50.2

 

 

 

61.3

 

 

 

(18.1

)

 

Canada

 

 

35.9

 

 

 

26.4

 

 

 

36.0

 

 

Total net sales

 

$

1,169.1

 

 

$

923.1

 

 

 

26.6

 

 %

Segment Net Sales

 

 

 

 

 

 

 

 

% Change

 

 

Q4 2024

 

 

Q4 2023

 

 

YOY

CCS

 

$

754.0

 

 

$

553.3

 

 

 

36.3

 

 %

NICS

 

 

154.2

 

 

 

136.4

 

 

 

13.0

 

 

ANS

 

 

260.9

 

 

 

233.4

 

 

 

11.8

 

 

Total net sales

 

$

1,169.1

 

 

$

923.1

 

 

 

26.6

 

 %

Segment Operating Income (Loss)

 

 

 

 

 

 

 

 

% Change

 

 

Q4 2024

 

 

Q4 2023 (1)

 

 

YOY

CCS

 

$

138.4

 

 

$

(53.9

)

 

NM

 

 

NICS

 

 

8.0

 

 

 

(15.7

)

 

NM

 

 

ANS

 

 

0.7

 

 

 

(25.8

)

 

NM

 

 

Core operating income (2)

 

 

147.1

 

 

 

(95.4

)

 

NM

 

 

Corporate and other (3)

 

 

(29.6

)

 

 

(25.3

)

 

 

17.2

 

 

Total operating income (loss)

 

$

117.5

 

 

$

(120.7

)

 

NM

 

 

Segment Adjusted EBITDA (See “Non-GAAP Financial Measures,” below)

 

 

 

 

 

 

 

 

% Change

 

 

Q4 2024

 

 

Q4 2023 (1)

 

 

YOY

CCS

 

$

176.4

 

 

$

84.0

 

 

 

110.0

 

 %

NICS

 

 

26.1

 

 

 

6.8

 

 

 

283.8

 

 

ANS

 

 

37.9

 

 

 

51.7

 

 

 

(26.7

)

 

Core adjusted EBITDA (2)

 

 

240.4

 

 

 

142.5

 

 

 

68.7

 

 

Corporate and other (3)

 

 

(17.3

)

 

 

(23.1

)

 

 

(25.1

)

 

Total segment adjusted EBITDA

 

$

223.1

 

 

$

119.4

 

 

 

86.9

 

 %

 

 

 

 

 

 

 

 

 

 

 

NM – Not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Certain amounts have been adjusted to reflect the correction of immaterial errors as described in the Annual Report on Form 10-K.

(2) Core financial measures reflect the results of the CCS, NICS and ANS segments, in the aggregate, and exclude general corporate costs that were previously allocated to the OWN segment, DAS business unit and Home segment, since these costs were not directly attributable to these discontinued operations.

(3) The corporate and other line item above reflects general corporate costs that were previously allocated to the OWN segment, DAS business unit and Home segment. These indirect expenses have been classified as continuing operations, since the costs were not directly attributable to these discontinued operations. Beginning in the first quarter of 2024, the corporate and other costs related to the Home segment have been reallocated to the remaining segments and partially offset by income from the Vantiva TSA. The corporate and other costs related to the OWN segment and DAS business unit will be reallocated to the remaining segments beginning in the first quarter of 2025.

CCS - Net sales of $754.0 million increased 36.3% from the prior year period primarily driven by increases in the Enterprise business.

 


 

NICS - Net sales of $154.2 million increased 13.0% from the prior year period primarily driven by increases in Ruckus.
ANS - Net sales of $260.9 million increased 11.8% from the prior year period driven by increases in Access Technologies.

Full Year Results and Comparison

Net sales in 2024 decreased 7.9% year-over-year to $4.21 billion primarily due to lower net sales in the NICS and ANS segments, partially offset by stronger net sales in the CCS segment. Net sales decreased across all regions, except Canada and the Asia Pacific region, in 2024.

In 2024, loss from continuing operations of $461.0 million, or $(2.46) per share, compares to the prior year loss from continuing operations of $1.10 billion, or $(5.49) per share, excluding the prior year impact from goodwill impairment charges. In 2023, the Company recorded goodwill impairment charges in the ANS and CCS segments of $472.3 million and $99.1 million, respectively, related to the ANS and BDCC reporting units, respectively. Asset impairment charges are not reflected in non-GAAP adjusted results. Non-GAAP adjusted net loss for 2024 decreased to $(7.2) million, or $(0.03) per share, compared to $(78.3) million, or $(0.37) per share, in 2023.

Non-GAAP adjusted EBITDA increased 5.4% to $700.2 million in 2024 compared to the prior year. Non-GAAP adjusted EBITDA as a percentage of net sales increased to 16.6% in 2024 compared to 14.6% in 2023. Core non-GAAP adjusted EBITDA remained flat at $756.4 million in 2024 compared to the prior year. Core non-GAAP adjusted EBITDA as a percentage of net sales increased to 18.0% in 2024 compared to 16.6% in the prior year.

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

Cash Flow and Balance Sheet

GAAP cash flow generated by operations in 2024 was $273.1 million.
Free cash flow in 2024 was $247.8 million after adjusting operating cash flow for $25.3 million of additions to property, plant and equipment. The cash flows related to discontinued operations have not been segregated. Accordingly, this cash flow information includes the results of continuing and discontinued operations.
The Company ended the year with $663.3 million in cash and cash equivalents which include $98.4 million in cash and cash equivalents in assets held for sale.
As of December 31, 2024, the Company had $200.0 million of outstanding borrowings under its asset-based revolving credit facility and had availability of $449.3 million, after giving effect to borrowing base limitations and outstanding letters of credit. The Company ended the quarter with total liquidity of approximately $1,112.6 million.

Conference Call, Webcast and Investor Presentation

As previously announced, CommScope will host a conference call today at 8:30 a.m. ET in which management will discuss fourth quarter and full year 2024 results. The conference call will also be webcast.

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

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

 


 

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

About CommScope:

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

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

Sign up for our press releases and blog posts.

Investor Contact:
Massimo Disabato, CommScope
Massimo.Disabato@commscope.com 

News Media Contact:
publicrelations@commscope.com 

Non-GAAP Financial Measures

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

Core Measures

CommScope believes that presenting Core financial measures enhances the investor’s understanding of the financial performance of the Company’s core businesses. Core financial measures are the aggregate of the CCS, NICS, and ANS segments, and exclude general corporate costs that were previously allocated to the OWN segment, DAS business unit and Home segment, since these costs were not directly attributable to the discontinued operations. The Core results represent the business results as currently managed and reported by CommScope. Future results and the composition of any business divested in the future may vary and differ materially from the presentation of the Core financial measures.

 


 

Forward Looking Statements

This press release includes certain statements that constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which reflect our current views with respect to future events and financial performance. These forward-looking statements are generally identified by their use of such terms and phrases as “intend,” “goal,” “estimate,” “expect,” “project,” “projections,” “plans,” “potential,” “anticipate,” “should,” “could,” “designed to,” “foreseeable future,” “believe,” “think,” “scheduled,” “outlook,” “target,” “guidance” and similar expressions, although not all forward-looking statements contain such terms. This list of indicative terms and phrases is not intended to be all-inclusive.

These forward-looking statements are subject to various risks and uncertainties, many of which are outside our control, including, without limitation, our dependence on customers’ capital spending on data, communication and entertainment equipment, which could be negatively impacted by a regional or global economic downturn, among other factors; the potential impact of higher than normal inflation; concentration of sales among a limited number of customers and channel partners; risks associated with our sales through channel partners; changes to the regulatory environment in which we and our customers operate; changes in technology; industry competition and the ability to retain customers through product innovation, introduction, and marketing; changes in cost and availability of key raw materials, components and commodities and the potential effect on customer pricing and timing of delivery of products to customers; risks related to our ability to implement price increases on our products and services; risks associated with our dependence on a limited number of key suppliers for certain raw materials and components; risks related to the successful execution of CommScope NEXT and other cost saving initiatives; potential difficulties in realigning global manufacturing capacity and capabilities among our global manufacturing facilities or those of our contract manufacturers that may affect our ability to meet customer demands for products; possible future restructuring actions; the risk that our manufacturing operations, including our contract manufacturers on which we rely, encounter capacity, production, quality, financial or other difficulties causing difficulty in meeting customer demands; our substantial indebtedness, including our upcoming maturities and evaluation of capital structure alternatives and restrictive debt covenants; our ability to refinance existing indebtedness prior to its maturity or incur additional indebtedness at acceptable interest rates or at all; our ability to generate cash to service our indebtedness; the divestiture of the Home segment and its effect on our remaining businesses; the expected timing of the closing of the sale of the OWN and DAS businesses (the Transaction); the expected benefits of the Transaction, including the expected financial performance of CommScope following the Transaction; the ability of the parties to obtain any required regulatory approvals in connection with the Transaction and to complete the Transaction considering the various closing conditions; expenses related to the Transaction and any potential future costs; the occurrence of any event, change or other circumstance that could give rise to the termination of the definitive agreement governing the Transaction, or an inability to consummate the Transaction on the terms described or at all; the effect of the announcement of the Transaction on the ability of CommScope to retain and hire key personnel and maintain relationships with its key business partners and customers, and others with whom it does business, or on its operating results and businesses generally; the response of CommScope’s competitors, creditors and other stakeholders to the Transaction; risks associated with the disruption of management’s attention from ongoing business operations due to the Transaction; the ability to meet expectations regarding the timing and completion of the Transaction; potential litigation relating to the Transaction; restrictions during the pendency of the Transaction that may impact the ability to pursue certain business opportunities, including uncertainty regarding the timing of the separation, achievement of the expected benefits and the potential disruption to the business; our ability to integrate and fully realize anticipated benefits from prior or future divestitures, acquisitions or equity investments; possible future additional impairment charges for fixed or intangible assets, including goodwill; our ability to attract and retain qualified key employees; labor unrest; product quality or performance issues, including those associated with our suppliers or contract manufacturers, and associated warranty claims; our ability to maintain effective management information technology systems and to successfully implement major systems initiatives; cyber-security incidents, including data security breaches, ransomware or

 


 

computer viruses; the use of open standards; the long-term impact of climate change; significant international operations exposing us to economic risks like variability in foreign exchange rates and inflation, as well as political and other risks, including the impact of wars, regional conflicts and terrorism; our ability to comply with governmental anti-corruption laws and regulations worldwide; the impact of export and import controls and sanctions worldwide on our supply chain and ability to compete in international markets; changes in the laws and policies in the United States affecting trade, including the risk and uncertainty related to tariffs or potential trade wars and potential changes to laws and policies, that may impact our products; the costs of protecting or defending intellectual property; costs and challenges of compliance with domestic and foreign social and environmental laws; the impact of litigation and similar regulatory proceedings in which we are involved or may become involved, including the costs of such litigation; the scope, duration and impact of disease outbreaks and pandemics, such as COVID-19, on our business, including employees, sites, operations, customers, supply chain logistics and the global economy; our stock price volatility; income tax rate variability and ability to recover amounts recorded as deferred tax assets; and other factors beyond our control. These and other factors are discussed in greater detail in our 2023 Annual Report on Form 10-K and may be updated from time to time in our annual reports, quarterly reports, current reports and other filings we make with the Securities and Exchange Commission. Although the information contained in this press release represents our best judgment as of the date of this release based on information currently available and reasonable assumptions, we can give no assurance that the expectations will be attained or that any deviation will not be material. Given these uncertainties, we caution you not to place undue reliance on these forward-looking statements, which speak only as of the date made. We are not undertaking any duty or obligation to update this information to reflect developments or information obtained after the date of this press release, except to the extent required by law.

—END—

 

 


 

CommScope Holding Company, Inc.

 

Condensed Consolidated Statements of Operations

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

 

 

 

As Adjusted

 

 

 

 

 

As Adjusted

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net sales

 

$

1,169.1

 

 

$

923.1

 

 

$

4,205.8

 

 

$

4,565.2

 

Cost of sales

 

 

721.5

 

 

 

580.9

 

 

 

2,628.9

 

 

 

2,901.0

 

Gross profit

 

 

447.6

 

 

 

342.2

 

 

 

1,576.9

 

 

 

1,664.2

 

Transition service agreement income

 

 

2.1

 

 

 

 

 

 

24.5

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

190.0

 

 

 

181.1

 

 

 

755.5

 

 

 

783.2

 

Research and development

 

 

81.0

 

 

 

85.2

 

 

 

316.2

 

 

 

383.1

 

Amortization of purchased intangible assets

 

 

55.1

 

 

 

69.2

 

 

 

236.5

 

 

 

301.0

 

Restructuring costs (credits), net

 

 

6.1

 

 

 

(18.0

)

 

 

36.7

 

 

 

25.1

 

Asset impairments

 

 

 

 

 

145.4

 

 

 

 

 

 

571.4

 

Total operating expenses

 

 

332.2

 

 

 

462.9

 

 

 

1,344.9

 

 

 

2,063.8

 

Operating income (loss)

 

 

117.5

 

 

 

(120.7

)

 

 

256.5

 

 

 

(399.6

)

Other income, net

 

 

8.5

 

 

 

46.1

 

 

 

10.2

 

 

 

65.9

 

Interest expense

 

 

(183.7

)

 

 

(170.9

)

 

 

(686.9

)

 

 

(675.8

)

Interest income

 

 

2.6

 

 

 

3.3

 

 

 

10.9

 

 

 

11.1

 

Loss from continuing operations before income taxes

 

 

(55.1

)

 

 

(242.2

)

 

 

(409.3

)

 

 

(998.4

)

Income tax expense

 

 

(10.1

)

 

 

(171.8

)

 

 

(51.7

)

 

 

(97.4

)

Loss from continuing operations

 

 

(65.2

)

 

 

(414.0

)

 

 

(461.0

)

 

 

(1,095.8

)

Income (loss) from discontinued operations, net of income tax
   (expense) benefit of $(21.3), $33.5, $(95.0) and $117.2,
   respectively

 

 

71.9

 

 

 

(167.2

)

 

 

145.5

 

 

 

(411.0

)

Net income (loss)

 

 

6.7

 

 

 

(581.2

)

 

 

(315.5

)

 

 

(1,506.8

)

Series A convertible preferred stock dividends

 

 

(16.6

)

 

 

(15.8

)

 

 

(65.2

)

 

 

(61.8

)

Net loss attributable to common stockholders

 

$

(9.9

)

 

$

(597.0

)

 

$

(380.7

)

 

$

(1,568.6

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations per share

 

$

(0.38

)

 

$

(2.02

)

 

$

(2.46

)

 

$

(5.49

)

Earnings (loss) from discontinued operations per share

 

 

0.33

 

 

 

(0.79

)

 

 

0.68

 

 

 

(1.95

)

Loss per share

 

$

(0.05

)

 

$

(2.81

)

 

$

(1.78

)

 

$

(7.44

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations per share

 

$

(0.38

)

 

$

(2.02

)

 

$

(2.46

)

 

$

(5.49

)

Earnings (loss) from discontinued operations per share

 

 

0.33

 

 

 

(0.79

)

 

 

0.68

 

 

 

(1.95

)

Loss per share

 

$

(0.05

)

 

$

(2.81

)

 

$

(1.78

)

 

$

(7.44

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

215.9

 

 

 

212.1

 

 

 

214.4

 

 

 

210.9

 

Diluted (a)

 

 

215.9

 

 

 

212.1

 

 

 

214.4

 

 

 

210.9

 

(a) Calculation of diluted loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to common stockholders (basic and diluted)

 

$

(9.9

)

 

$

(597.0

)

 

$

(380.7

)

 

$

(1,568.6

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares (basic)

 

 

215.9

 

 

 

212.1

 

 

 

214.4

 

 

 

210.9

 

Dilutive effect of equity-based awards

 

 

 

 

 

 

 

 

 

 

 

 

Denominator (diluted)

 

 

215.9

 

 

 

212.1

 

 

 

214.4

 

 

 

210.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 


 

 

 

CommScope Holding Company, Inc.

 

Consolidated Balance Sheets

 

(In millions, except share amounts)

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

As Adjusted

 

 

 

2024

 

 

2023

 

Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

564.9

 

 

$

500.3

 

Accounts receivable, net of allowance for doubtful accounts
   of $16.5 and $24.3, respectively

 

 

685.9

 

 

 

581.9

 

Inventories, net

 

 

736.8

 

 

 

900.8

 

Prepaid expenses and other current assets

 

 

139.4

 

 

 

135.0

 

Current assets held for sale

 

 

1,357.5

 

 

 

708.0

 

Total current assets

 

 

3,484.5

 

 

 

2,826.0

 

Property, plant and equipment, net of accumulated depreciation
   of $710.2 and $713.4, respectively

 

 

342.2

 

 

 

433.3

 

Goodwill

 

 

2,867.3

 

 

 

2,897.7

 

Other intangible assets, net

 

 

1,216.2

 

 

 

1,459.5

 

Deferred income taxes

 

 

537.7

 

 

 

611.6

 

Other noncurrent assets

 

 

299.6

 

 

 

287.3

 

Noncurrent assets held for sale

 

 

 

 

 

817.1

 

Total assets

 

$

8,747.5

 

 

$

9,332.5

 

Liabilities and Stockholders' Deficit

 

 

 

 

 

 

Accounts payable

 

$

370.7

 

 

$

330.7

 

Accrued and other liabilities

 

 

613.7

 

 

 

562.9

 

Current portion of long-term debt

 

 

 

 

 

32.0

 

Current liabilities held for sale

 

 

245.3

 

 

 

479.9

 

Total current liabilities

 

 

1,229.7

 

 

 

1,405.5

 

Long-term debt

 

 

9,238.4

 

 

 

9,246.6

 

Deferred income taxes

 

 

99.4

 

 

 

94.8

 

Other noncurrent liabilities

 

 

408.8

 

 

 

427.3

 

Noncurrent liabilities held for sale

 

 

 

 

 

20.9

 

Total liabilities

 

 

10,976.3

 

 

 

11,195.1

 

Commitments and contingencies

 

 

 

 

 

 

Series A convertible preferred stock, $0.01 par value

 

 

1,227.3

 

 

 

1,162.1

 

Stockholders' deficit:

 

 

 

 

 

 

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

 

 

 

 

 

 

Issued and outstanding shares: 1,227,328 and 1,162,085, respectively,
Series A convertible preferred stock

 

 

 

 

 

 

Common stock, $0.01 par value: Authorized shares: 1,300,000,000;
   Issued and outstanding shares: 215,887,001 and 212,108,634,
   respectively

 

 

2.3

 

 

 

2.3

 

Additional paid-in capital

 

 

2,514.2

 

 

 

2,550.4

 

Accumulated deficit

 

 

(5,324.5

)

 

 

(5,009.0

)

Accumulated other comprehensive loss

 

 

(344.5

)

 

 

(266.7

)

Treasury stock, at cost: 15,647,303 shares and
   14,424,126 shares, respectively

 

 

(303.6

)

 

 

(301.7

)

Total stockholders' deficit

 

 

(3,456.1

)

 

 

(3,024.7

)

Total liabilities and stockholders' deficit

 

$

8,747.5

 

 

$

9,332.5

 

 

 

 

 

 

 

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

 

 

 


 

CommScope Holding Company, Inc.

 

Condensed Consolidated Statements of Cash Flows (1)

 

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

 

 

 

As Adjusted

 

 

 

 

 

As Adjusted

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

6.7

 

 

$

(581.1

)

 

$

(315.5

)

 

$

(1,506.8

)

Adjustments to reconcile net income (loss) to net cash generated by
   operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

82.8

 

 

 

119.0

 

 

 

370.5

 

 

 

561.2

 

Equity-based compensation

 

 

8.0

 

 

 

11.8

 

 

 

29.1

 

 

 

47.3

 

Deferred income taxes

 

 

64.1

 

 

 

69.3

 

 

 

65.0

 

 

 

(180.5

)

Asset impairments

 

 

2.0

 

 

 

348.8

 

 

 

19.2

 

 

 

1,244.0

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(28.3

)

 

 

96.9

 

 

 

(137.6

)

 

 

471.9

 

Inventories

 

 

94.3

 

 

 

173.3

 

 

 

152.5

 

 

 

391.3

 

Prepaid expenses and other current assets

 

 

54.4

 

 

 

4.5

 

 

 

(55.9

)

 

 

45.1

 

Accounts payable and other accrued liabilities

 

 

49.3

 

 

 

(168.1

)

 

 

143.5

 

 

 

(720.2

)

Other noncurrent assets

 

 

4.2

 

 

 

 

 

 

(20.6

)

 

 

(27.4

)

Other noncurrent liabilities

 

 

(17.8

)

 

 

48.3

 

 

 

(18.1

)

 

 

75.5

 

Other

 

 

(41.9

)

 

 

(55.0

)

 

 

41.0

 

 

 

(104.1

)

Net cash generated by operating activities

 

 

277.8

 

 

 

67.7

 

 

 

273.1

 

 

 

297.3

 

Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Additions to property, plant and equipment

 

 

(7.3

)

 

 

(16.8

)

 

 

(25.3

)

 

 

(60.7

)

Proceeds from sale of property, plant and equipment

 

 

 

 

 

29.4

 

 

 

0.2

 

 

 

71.2

 

Acquisition of a business

 

 

 

 

 

 

 

 

(45.1

)

 

 

 

Other

 

 

4.4

 

 

 

 

 

 

13.0

 

 

 

20.4

 

Net cash generated by (used in) investing activities

 

 

(2.9

)

 

 

12.6

 

 

 

(57.2

)

 

 

30.9

 

Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt repaid

 

 

(4,314.6

)

 

 

(8.0

)

 

 

(4,338.6

)

 

 

(32.0

)

Long-term debt repurchases

 

 

 

 

 

(50.6

)

 

 

 

 

 

(142.6

)

Long-term debt proceeds

 

 

4,350.0

 

 

 

 

 

 

4,350.0

 

 

 

 

Debt issuance costs

 

 

(59.4

)

 

 

 

 

 

(59.4

)

 

 

 

Debt issuance costs

 

 

(33.1

)

 

 

 

 

 

(33.1

)

 

 

 

Tax withholding payments for vested equity-based
   compensation awards

 

 

(0.1

)

 

 

(0.2

)

 

 

(1.9

)

 

 

(9.1

)

Other

 

 

 

 

 

 

 

 

 

 

 

2.0

 

Net cash used in financing activities

 

 

(57.2

)

 

 

(58.8

)

 

 

(83.0

)

 

 

(181.7

)

Effect of exchange rate changes on cash and cash equivalents

 

 

(10.8

)

 

 

3.4

 

 

 

(13.4

)

 

 

(0.8

)

Change in cash and cash equivalents

 

 

206.9

 

 

 

24.9

 

 

 

119.5

 

 

 

145.7

 

Cash and cash equivalents at beginning of period

 

 

456.4

 

 

 

518.9

 

 

 

543.8

 

 

 

398.1

 

Cash and cash equivalents at end of period

 

$

663.3

 

 

$

543.8

 

 

$

663.3

 

 

$

543.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The cash flows related to discontinued operations have not been segregated. Accordingly, the Condensed Consolidated Statements of Cash Flows include the results of continuing and discontinued operations.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 


 

CommScope Holding Company, Inc.

 

Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

 

 

 

As Adjusted

 

 

 

 

 

As Adjusted

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Loss from continuing operations, as reported

 

$

(65.2

)

 

$

(414.0

)

 

$

(461.0

)

 

$

(1,095.8

)

Income tax expense, as reported

 

 

10.1

 

 

 

171.8

 

 

 

51.7

 

 

 

97.4

 

Interest income, as reported

 

 

(2.6

)

 

 

(3.3

)

 

 

(10.9

)

 

 

(11.1

)

Interest expense, as reported

 

 

183.7

 

 

 

170.9

 

 

 

686.9

 

 

 

675.8

 

Other income, net, as reported

 

 

(8.5

)

 

 

(46.1

)

 

 

(10.2

)

 

 

(65.9

)

Operating income (loss), as reported

 

$

117.5

 

 

$

(120.7

)

 

$

256.5

 

 

$

(399.6

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of purchased intangible assets

 

 

55.1

 

 

 

69.2

 

 

 

236.5

 

 

 

301.0

 

Restructuring costs (credits), net

 

 

6.1

 

 

 

(18.0

)

 

 

36.7

 

 

 

25.1

 

Equity-based compensation

 

 

6.9

 

 

 

9.5

 

 

 

25.2

 

 

 

38.6

 

Asset impairments

 

 

 

 

 

145.4

 

 

 

 

 

 

571.4

 

Transaction, transformation and integration costs

 

 

17.4

 

 

 

9.4

 

 

 

63.4

 

 

 

27.1

 

Acquisition accounting adjustments

 

 

 

 

 

0.3

 

 

 

 

 

 

1.3

 

Patent claims and litigation settlements

 

 

(1.0

)

 

 

 

 

 

(1.0

)

 

 

(3.5

)

Recovery for Russian accounts receivable

 

 

 

 

 

 

 

 

 

 

 

(2.0

)

Cyber incident costs

 

 

 

 

 

0.4

 

 

 

 

 

 

5.5

 

Depreciation

 

 

20.9

 

 

 

24.1

 

 

 

82.9

 

 

 

99.4

 

Total adjustments to operating income (loss)

 

 

105.4

 

 

 

240.3

 

 

 

443.7

 

 

 

1,063.9

 

Non-GAAP adjusted EBITDA

 

$

223.1

 

 

$

119.4

 

 

$

700.2

 

 

$

664.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations, as reported

 

$

(65.2

)

 

$

(414.0

)

 

$

(461.0

)

 

$

(1,095.8

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Total pretax adjustments to adjusted EBITDA

 

 

84.5

 

 

 

216.2

 

 

 

360.8

 

 

 

964.5

 

Pretax amortization of debt issuance costs and OID (1)

 

 

23.0

 

 

 

7.6

 

 

 

43.1

 

 

 

28.0

 

Pretax gain on debt transactions (2)

 

 

6.4

 

 

 

(55.2

)

 

 

6.4

 

 

 

(74.3

)

Tax effects of adjustments and other tax items (3)

 

 

(0.4

)

 

 

172.3

 

 

 

43.5

 

 

 

99.3

 

Non-GAAP adjusted net income (loss)

 

$

48.3

 

 

$

(73.1

)

 

$

(7.2

)

 

$

(78.3

)

GAAP loss from continuing operations per
   share, as reported
(4)

 

$

(0.38

)

 

$

(2.02

)

 

$

(2.46

)

 

$

(5.49

)

Non-GAAP adjusted diluted loss per share (5)

 

$

0.18

 

 

$

(0.34

)

 

$

(0.03

)

 

$

(0.37

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Included in interest expense.

 

(2) Included in other income, net.

 

(3) The tax rates applied to adjustments reflect the tax expense or benefit based on the tax jurisdiction of the entity generating the adjustment. There are certain items for which we expect little or no tax effect.

 

(4) For all periods presented, GAAP loss from continuing operations per share was calculated using loss from continuing operations in the numerator, which includes the impact of the Series A convertible preferred stock dividend.

 

(5) Diluted shares used in the calculation of non-GAAP adjusted diluted loss per share are 270.6 million and 212.1 million for the three months ended December 31, 2024 and 2023, respectively, and 214.4 million and 210.9 million for the years ended December 31, 2024 and 2023, respectively.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See “Non-GAAP Financial Measures” above.

 

 

 

 

 

 


 

CommScope Holding Company, Inc.

Sales by Region

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

Sales by Region

 

 

 

 

 

% Change

 

 

Q4 2024

 

 

Q4 2023

 

 

YOY

United States

 

$

776.0

 

 

$

595.6

 

 

 

30.3

 

 %

Europe, Middle East and Africa

 

 

167.2

 

 

 

117.3

 

 

 

42.5

 

 

Asia Pacific

 

 

139.8

 

 

 

122.5

 

 

 

14.1

 

 

Caribbean and Latin America

 

 

50.2

 

 

 

61.3

 

 

 

(18.1

)

 

Canada

 

 

35.9

 

 

 

26.4

 

 

 

36.0

 

 

Total net sales

 

$

1,169.1

 

 

$

923.1

 

 

 

26.6

 

 %

 

Sales by Region

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

 

Full Year 2024

 

 

Full Year 2023

 

 

YOY

United States

 

$

2,761.5

 

 

$

3,009.6

 

 

 

(8.2

)

 %

Europe, Middle East and Africa

 

 

598.9

 

 

 

642.0

 

 

 

(6.7

)

 

Asia Pacific

 

 

515.5

 

 

 

513.2

 

 

 

0.4

 

 

Caribbean and Latin America

 

 

194.3

 

 

 

272.3

 

 

 

(28.6

)

 

Canada

 

 

135.6

 

 

 

128.1

 

 

 

5.9

 

 

Total net sales

 

$

4,205.8

 

 

$

4,565.2

 

 

 

(7.9

)

 %

 

 


 

 

CommScope Holding Company, Inc.

Segment Information

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

Segment Net Sales

 

 

 

 

 

 

 

 

% Change

 

 

Q4 2024

 

 

Q4 2023

 

 

YOY

CCS

 

$

754.0

 

 

$

553.3

 

 

 

36.3

 

 %

NICS

 

 

154.2

 

 

 

136.4

 

 

 

13.0

 

 

ANS

 

 

260.9

 

 

 

233.4

 

 

 

11.8

 

 

Total net sales

 

$

1,169.1

 

 

$

923.1

 

 

 

26.6

 

 %

 

 

 

 

 

 

 

 

 

 

 

Segment Adjusted EBITDA (1)

 

 

 

 

 

As Adjusted

 

 

% Change

 

 

Q4 2024

 

 

Q4 2023

 

 

YOY

CCS

 

$

176.4

 

 

$

84.0

 

 

 

110.0

 

 %

NICS

 

 

26.1

 

 

 

6.8

 

 

 

283.8

 

 

ANS

 

 

37.9

 

 

 

51.7

 

 

 

(26.7

)

 

Core adjusted EBITDA (2)

 

 

240.4

 

 

 

142.5

 

 

 

68.7

 

 

Corporate and other (3)

 

 

(17.3

)

 

 

(23.1

)

 

 

(25.1

)

 

Total segment adjusted EBITDA

 

$

223.1

 

 

$

119.4

 

 

 

86.9

 

 %

 

 

 

 

 

 

 

 

 

 

 

(1) See “Non-GAAP Financial Measures” above.

(2) Core financial measures reflect the results of the CCS, NICS and ANS segments, in the aggregate, and exclude general corporate costs that were previously allocated to the OWN segment, DAS business unit and Home segment, since these costs were not directly attributable to these discontinued operations.

(3) The corporate and other line item above reflects general corporate costs that were previously allocated to the OWN segment, DAS business unit and Home segment. These indirect expenses have been classified as continuing operations, since the costs were not directly attributable to these discontinued operations. Beginning in the first quarter of 2024, the corporate and other costs related to the Home segment have been reallocated to the remaining segments and partially offset by income from the Vantiva TSA. The corporate and other costs related to the OWN segment and DAS business unit will be reallocated to the remaining segments beginning in the first quarter of 2025.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

CommScope Holding Company, Inc.

Segment Information

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

Segment Net Sales

 

 

 

 

 

 

 

 

% Change

 

 

Full Year 2024

 

 

Full Year 2023

 

 

YOY

CCS

 

$

2,823.7

 

 

$

2,701.9

 

 

 

4.5

 

 %

NICS

 

 

553.0

 

 

 

773.7

 

 

 

(28.5

)

 

ANS

 

 

829.1

 

 

 

1,089.6

 

 

 

(23.9

)

 

Total net sales

 

$

4,205.8

 

 

$

4,565.2

 

 

 

(7.9

)

 %

 

 

 

 

 

 

 

 

 

 

 

Segment Adjusted EBITDA (1)

 

 

 

 

 

As Adjusted

 

 

% Change

 

 

Full Year 2024

 

 

Full Year 2023

 

 

YOY

CCS

 

$

619.1

 

 

$

398.9

 

 

 

55.2

 

 %

NICS

 

 

32.8

 

 

 

139.9

 

 

 

(76.6

)

 

ANS

 

 

104.5

 

 

 

217.6

 

 

 

(52.0

)

 

Core segment adjusted EBITDA (2)

 

 

756.4

 

 

 

756.4

 

 

 

 

 

Corporate and other (3)

 

 

(56.2

)

 

 

(92.1

)

 

 

(39.0

)

 

Total segment adjusted EBITDA

 

$

700.2

 

 

$

664.3

 

 

 

5.4

 

 %

 

(1) See “Non-GAAP Financial Measures” above.

(2) Core financial measures reflect the results of the CCS, NICS and ANS segments, in the aggregate, and exclude general corporate costs that were previously allocated to the OWN segment, DAS business unit and Home segment, since these costs were not directly attributable to these discontinued operations.

(3) The corporate and other line item above reflects general corporate costs that were previously allocated to the OWN segment, DAS business unit and Home segment. These indirect expenses have been classified as continuing operations, since the costs were not directly attributable to these discontinued operations. Beginning in the first quarter of 2024, the corporate and other costs related to the Home segment have been reallocated to the remaining segments and partially offset by income from the Vantiva TSA. The corporate and other costs related to the OWN segment and DAS business unit will be reallocated to the remaining segments beginning in the first quarter of 2025.

 

 

 

 

 

 

 

 


 

CommScope Holding Company, Inc.

 

Reconciliation of GAAP to Segment Adjusted EBITDA

 

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter 2024 Segment Adjusted EBITDA Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CCS

 

 

NICS

 

 

ANS

 

 

Corporate and other (1)

 

 

Total

 

Operating income (loss), as reported

 

$

138.4

 

 

$

8.0

 

 

$

0.7

 

 

$

(29.6

)

 

$

117.5

 

Amortization of purchased intangible assets

 

 

17.4

 

 

 

12.7

 

 

 

24.3

 

 

 

0.7

 

 

 

55.1

 

Restructuring costs, net

 

 

1.0

 

 

 

0.8

 

 

 

3.9

 

 

 

0.4

 

 

 

6.1

 

Equity-based compensation

 

 

2.8

 

 

 

1.9

 

 

 

1.9

 

 

 

0.3

 

 

 

6.9

 

Transaction, transformation and integration costs

 

 

4.0

 

 

 

1.2

 

 

 

3.0

 

 

 

9.2

 

 

 

17.4

 

Patent claims and litigation settlements

 

 

(1.0

)

 

 

 

 

 

 

 

 

 

 

 

(1.0

)

Depreciation

 

 

13.8

 

 

 

1.6

 

 

 

4.0

 

 

 

1.6

 

 

 

20.9

 

Segment adjusted EBITDA

 

$

176.4

 

 

$

26.1

 

 

$

37.9

 

 

$

(17.3

)

 

$

223.1

 

Segment adjusted EBITDA % of sales

 

 

23.4

%

 

 

16.9

%

 

 

14.5

%

 

NM

 

 

 

19.1

%

 

 

Fourth Quarter 2023 Segment Adjusted EBITDA Reconciliation

 

 

 

CCS (2)

 

 

NICS

 

 

ANS

 

 

Corporate and other (1)

 

 

Total (2)

 

Operating loss, as reported

 

$

(53.9

)

 

$

(15.7

)

 

$

(25.8

)

 

$

(25.3

)

 

$

(120.7

)

Amortization of purchased intangible assets

 

 

18.8

 

 

 

12.7

 

 

 

37.4

 

 

 

0.3

 

 

 

69.2

 

Restructuring costs (credits), net

 

 

(0.3

)

 

 

1.7

 

 

 

(19.5

)

 

 

0.1

 

 

 

(18.0

)

Equity-based compensation

 

 

4.2

 

 

 

2.3

 

 

 

3.0

 

 

 

(0.1

)

 

 

9.5

 

Asset impairments

 

 

99.1

 

 

 

 

 

 

46.3

 

 

 

 

 

 

145.4

 

Transaction, transformation and integration costs

 

 

1.1

 

 

 

3.3

 

 

 

4.3

 

 

 

0.7

 

 

 

9.4

 

Acquisition accounting adjustments

 

 

 

 

 

0.2

 

 

 

 

 

 

 

 

 

0.3

 

Cyber incident costs

 

 

0.2

 

 

 

0.1

 

 

 

0.1

 

 

 

0.1

 

 

 

0.4

 

Depreciation

 

 

14.8

 

 

 

2.2

 

 

 

5.8

 

 

 

1.3

 

 

 

24.1

 

Segment adjusted EBITDA

 

$

84.0

 

 

$

6.8

 

 

$

51.7

 

 

$

(23.1

)

 

$

119.4

 

Segment adjusted EBITDA % of sales

 

 

15.2

%

 

 

5.0

%

 

 

22.2

%

 

NM

 

 

 

12.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes general corporate costs that were previously allocated to the OWN segment, DAS business unit and Home segment and are now classified as continuing operations, since the costs were not directly attributable to these discontinued operations.

 

(2) Certain amounts have been adjusted to reflect the correction of immaterial errors as described in the Annual Report on Form 10-K.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NM – Not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components may not sum to total due to rounding.

 

See “Non-GAAP Financial Measures” above.

 

 

 

 

 

 

 


 

CommScope Holding Company, Inc.

 

Reconciliation of GAAP to Segment Adjusted EBITDA

 

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2024 Segment Adjusted EBITDA Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CCS

 

 

NICS

 

 

ANS

 

 

Corporate and other (1)

 

 

Total

 

Operating income (loss), as reported

 

$

466.1

 

 

$

(44.7

)

 

$

(80.9

)

 

$

(84.0

)

 

$

256.5

 

Amortization of purchased intangible assets

 

 

72.3

 

 

 

50.7

 

 

 

110.8

 

 

 

2.7

 

 

 

236.5

 

Restructuring costs, net

 

 

1.2

 

 

 

3.1

 

 

 

31.8

 

 

 

0.6

 

 

 

36.7

 

Equity-based compensation

 

 

10.1

 

 

 

6.8

 

 

 

7.2

 

 

 

1.1

 

 

 

25.2

 

Transaction, transformation and integration costs

 

 

15.6

 

 

 

10.1

 

 

 

17.5

 

 

 

20.2

 

 

 

63.4

 

Patent claims and litigation settlements

 

 

(1.0

)

 

 

 

 

 

 

 

 

 

 

 

(1.0

)

Depreciation

 

 

54.8

 

 

 

6.8

 

 

 

18.1

 

 

 

3.2

 

 

 

82.9

 

Segment adjusted EBITDA

 

$

619.1

 

 

$

32.8

 

 

$

104.5

 

 

$

(56.2

)

 

$

700.2

 

Segment adjusted EBITDA % of sales

 

 

21.9

%

 

 

5.9

%

 

 

12.6

%

 

NM

 

 

 

16.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2023 Segment Adjusted EBITDA Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CCS (2)

 

 

NICS

 

 

ANS

 

 

Corporate and other (1)

 

 

Total (2)

 

Operating income (loss), as reported

 

$

132.8

 

 

$

57.6

 

 

$

(476.0

)

 

$

(114.0

)

 

$

(399.6

)

Amortization of purchased intangible assets

 

 

75.5

 

 

 

50.7

 

 

 

173.9

 

 

 

0.9

 

 

 

301.0

 

Restructuring costs (credits), net

 

 

13.8

 

 

 

7.7

 

 

 

(6.0

)

 

 

9.6

 

 

 

25.1

 

Equity-based compensation

 

 

15.0

 

 

 

9.1

 

 

 

11.5

 

 

 

3.0

 

 

 

38.6

 

Asset impairments

 

 

99.1

 

 

 

 

 

 

472.3

 

 

 

 

 

 

571.4

 

Transaction, transformation and integration costs

 

 

1.7

 

 

 

6.9

 

 

 

17.3

 

 

 

1.2

 

 

 

27.1

 

Acquisition accounting adjustments

 

 

 

 

 

1.2

 

 

 

0.2

 

 

 

(0.1

)

 

 

1.3

 

Patent claims and litigation settlements

 

 

 

 

 

(3.5

)

 

 

 

 

 

 

 

 

(3.5

)

Reserve of Russian accounts receivable

 

 

(2.0

)

 

 

 

 

 

 

 

 

 

 

 

(2.0

)

Cyber incident costs

 

 

2.6

 

 

 

0.7

 

 

 

1.0

 

 

 

1.2

 

 

 

5.5

 

Depreciation

 

 

60.2

 

 

 

9.7

 

 

 

23.3

 

 

 

6.2

 

 

 

99.4

 

Segment adjusted EBITDA

 

$

398.9

 

 

$

139.9

 

 

$

217.6

 

 

$

(92.1

)

 

$

664.3

 

Segment adjusted EBITDA % of sales

 

 

14.8

%

 

 

18.1

%

 

 

20.0

%

 

NM

 

 

 

14.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes general corporate costs that were previously allocated to the OWN segment, DAS business unit and Home segment and are now classified as continuing operations, since the costs were not directly attributable to these discontinued operations.

 

(2) Certain amounts have been adjusted to reflect the correction of immaterial errors as described in the Annual Report on Form 10-K.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NM – Not meaningful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components may not sum to total due to rounding.

 

See Description of Non-GAAP Financial Measures.

 

 

 

 

 

 


 

CommScope Holding Company, Inc.

 

Free Cash Flow

 

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow (1)

 

 

 

 

Q4
2023
(2)

 

 

Q1
2024

 

 

Q2
2024

 

 

Q3
2024

 

 

Q4
2024

 

 

Full Year
2024

 

 

Full Year
2023
 (2)

 

Cash flow from operations

 

 

$

67.7

 

 

$

(177.7

)

 

$

50.8

 

 

$

122.2

 

 

$

277.8

 

 

$

273.1

 

 

$

297.3

 

Capital expenditures

 

 

 

(16.8

)

 

 

(6.0

)

 

 

(5.3

)

 

 

(6.7

)

 

 

(7.3

)

 

 

(25.3

)

 

 

(60.7

)

Free cash flow

 

 

 

50.9

 

 

 

(183.7

)

 

 

45.5

 

 

 

115.5

 

 

 

270.5

 

 

 

247.8

 

 

 

236.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The cash flows related to discontinued operations have not been segregated. Accordingly, the Consolidated Statements of Cash Flows include the results of continuing and discontinued operations.

 

(2) Amounts have been adjusted to reflect the correction of immaterial errors as described in the Annual Report on Form 10-K.

 

 

 


 

 

CommScope Holding Company, Inc.

 

Adjusted Gross Profit and Adjusted Operating Expense

 

(Unaudited -- In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP to Non-GAAP Adjusted Gross Profit

 

 

 

 

 

 

Q4 2023 (1)

 

Q1 2024 (1)

 

Q2 2024

 

Q3 2024

 

Q4 2024

 

Full Year
2024

 

Full Year
2023
(1)

 

Gross profit, as reported

$

342.2

 

$

295.1

 

$

399.0

 

$

435.1

 

$

447.6

 

$

1,576.9

 

$

1,664.2

 

Equity-based compensation

 

1.1

 

 

0.9

 

 

 

 

0.7

 

 

0.7

 

 

2.3

 

 

4.5

 

Acquisition accounting adjustments

 

 

 

0.1

 

 

 

 

 

 

 

 

 

 

1.3

 

Patent claims and litigation settlements

 

 

 

 

 

 

 

 

 

(1.0

)

 

(1.0

)

 

(3.5

)

Adjusted gross profit

$

343.3

 

$

296.1

 

$

399.0

 

$

435.8

 

$

447.3

 

$

1,578.2

 

$

1,666.5

 

Adjusted gross profit as % of sales

 

37.4

%

 

32.6

%

 

37.9

%

 

40.3

%

 

38.3

%

 

37.5

%

 

36.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP to Non-GAAP Adjusted Operating Expense

 

 

 

 

 

 

Q4 2023

 

Q1 2024

 

Q2 2024

 

Q3 2024

 

Q4 2024

 

Full Year
2024

 

Full Year
2023

 

Selling, general and administrative, as reported

$

181.1

 

$

175.1

 

$

187.0

 

$

203.4

 

$

190.0

 

$

755.5

 

$

783.2

 

Research and development, as reported

 

85.2

 

 

84.6

 

 

72.6

 

 

78.0

 

 

81.0

 

 

316.2

 

 

383.1

 

Operating expenses

$

266.3

 

$

259.7

 

$

259.6

 

$

281.4

 

$

271.0

 

$

1,071.7

 

$

1,166.3

 

Equity-based compensation

 

8.4

 

 

8.9

 

 

1.1

 

 

6.6

 

 

6.3

 

 

22.9

 

 

34.1

 

Transaction, transformation and integration costs

 

9.4

 

 

6.6

 

 

19.9

 

 

19.5

 

 

17.4

 

 

63.4

 

 

(27.1

)

Cyber incident costs

 

0.4

 

 

 

 

 

 

 

 

 

 

 

 

(5.5

)

Adjusted operating expense

$

248.1

 

$

244.2

 

$

238.6

 

$

255.3

 

$

247.3

 

$

985.4

 

$

1,164.8

 

Adjusted operating expense as % of sales

 

26.9

%

 

27.1

%

 

22.6

%

 

23.6

%

 

21.2

%

 

23.4

%

 

25.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Certain amounts have been adjusted to reflect the correction of immaterial errors as described in the Annual Report on Form 10-K.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components may not sum to total due to rounding.

 

 

 

 

 

See “Non-GAAP Financial Measures” above.

 

 

 

 

 

 

 

 

 

 


 

CommScope Holding Company, Inc.

 

Reconciliation of GAAP Measures to Non-GAAP Adjusted Measures

 

(Unaudited -- In millions)

 

 

 

Consolidated Adjusted EBITDA Outlook Reconciliation

 

 

 

 

 

 

 

 

 

 

Outlook Range

 

 

2025

 

Operating income

$

660

 

$

695

 

Adjustments:

 

 

 

 

Amortization of purchased intangible assets

 

173

 

 

174

 

Equity-based compensation

 

26

 

 

28

 

Restructuring costs, net and transaction and transformation costs

 

60

 

 

70

 

Depreciation

 

76

 

 

78

 

Total adjustments to operating income

 

335

 

 

350

 

Adjusted EBITDA

$

995

 

$

1,045

 

 

 

 

 

 

 

 

 

 

 

Core Adjusted EBITDA Outlook Reconciliation

 

 

 

 

 

 

 

 

 

 

Outlook Range

 

 

2025

 

Core operating income (1)

$

665

 

$

700

 

Adjustments:

 

 

 

 

Amortization of purchased intangible assets

 

173

 

 

174

 

Equity-based compensation

 

26

 

 

28

 

Restructuring costs, net and transaction and transformation costs

 

60

 

 

70

 

Depreciation

 

76

 

 

78

 

Total adjustments to core operating income (1)

 

335

 

 

350

 

Core adjusted EBITDA (1)

$

1,000

 

$

1,050

 

 

 

 

 

 

(1) Core financial measures exclude the results and performance of the OWN segment and DAS business unit in the NICS segment.

 

 

 

 

 

 

Our actual results may be impacted by additional events for which information is not currently available, such as additional restructuring activities, asset impairments, additional transaction, transformation and integration costs and other gains or losses related to events that are not currently known or measurable.

 

 

 

 

 

 

See "Forward-Looking Statements" and "Non-GAAP Financial Measures" above.