Le Lézard
Classified in: Science and technology, Business, Covid-19 virus
Subjects: EARNINGS, Conference Call, Webcast

Avaya Reports Fourth Quarter and Fiscal 2021 Financial Results, Provides Fiscal 2023 and Fiscal 2024 Targets


Avaya Holdings Corp. (NYSE: AVYA) today reported financial results for the fourth quarter of fiscal 2021 ended September 30, 2021.

Financial Highlights

"Fiscal year 2021 for Avaya was a year marked by many firsts, and the outstanding results we delivered exceeded expectations on most every front. Most impressive is the fact that we reversed over a decade of annual revenue declines, delivering year over year growth closing up approximately $100 million, while we also grew ARR 177% to $530 million," said Jim Chirico, President and CEO of Avaya. "This year marked a real and substantive milestone for the company and I couldn't be prouder of the performance or more thankful for the commitment of our customers and partners and performance of our global team as we've navigated a purposeful and deliberate journey of transformation to be an enterprise cloud leader."

 

 

GAAP

 

Non-GAAP (2)

(In millions, except percentages)

 

4Q21

 

3Q21

 

4Q20

 

4Q21

 

3Q21

 

4Q20

Revenue(1)

 

$

760

 

 

$

732

 

 

$

755

 

 

$

760

 

 

$

732

 

 

$

755

 

Gross margin

 

54.6

%

 

55.6

%

 

55.4

%

 

60.4

%

 

61.5

%

 

61.3

%

Operating income

 

$

33

 

 

$

41

 

 

$

74

 

 

$

145

 

 

$

146

 

 

$

170

 

Net income

 

$

6

 

 

$

43

 

 

$

37

 

 

$

74

 

 

$

73

 

 

$

86

 

Earnings per share - Diluted

 

$

0.06

 

 

$

0.43

 

 

$

0.39

 

 

$

0.77

 

 

$

0.75

 

 

$

0.93

 

 

 

GAAP

 

Non-GAAP (2)

(In millions, except percentages)

 

FY21

 

FY20

 

FY21

 

FY20

Revenue(1)

 

$

2,973

 

 

 

$

2,873

 

 

 

$

2,973

 

 

$

2,873

 

Gross margin

 

55.5

 

%

 

55.0

 

%

 

61.4

%

 

61.3

%

Operating income (loss)

 

$

180

 

 

 

$

(455

)

 

 

$

602

 

 

$

610

 

Net (loss) income

 

$

(13

)

 

 

$

(680

)

 

 

$

304

 

 

$

309

 

(Loss) earnings per share - Diluted

 

$

(0.20

)

 

 

$

(7.45

)

 

 

$

3.16

 

 

$

3.03

 

(In millions, except percentages)

 

4Q21

 

3Q21

 

4Q20

 

FY21

 

FY20

Adjusted EBITDA(2)

 

$

179

 

 

$

173

 

 

$

200

 

 

$

719

 

 

$

710

 

Adjusted EBITDA margin(2)

 

23.6

%

 

23.6

%

 

26.5

%

 

24.2

%

 

24.7

%

Cash (used for) provided by operations

 

$

(5

)

 

 

$

11

 

 

$

70

 

 

$

30

 

 

$

147

 

Cash and cash equivalents

 

$

498

 

 

$

562

 

 

$

727

 

 

$

498

 

 

$

727

 

Additional Fourth Quarter Fiscal 2021 Highlights

(1) During fiscal 2021, the Company identified an understatement of revenue by $3 million and $5 million in the Consolidated Statements of Operations for fiscal 2020 and 2019, respectively, and in an understatement of the opening Retained earnings adjustment recorded upon adoption of Accounting Standards Update No. 2014-09, "Revenue from Contracts with Customers" by $7 million. The Company concluded that the impacts were not material to the current period or any prior period financial statements. As a result, the cumulative effect of the understatement was recorded during fiscal 2021, resulting in an increase to Revenue and Provision for income taxes and a decrease to Net loss of $15 million, $2 million, and $13 million, respectively, predominantly within the Products and Solutions operating segment.

(2) Non-GAAP gross margin, Non-GAAP operating margin (used below), Non-GAAP operating income, Non-GAAP net income, Non-GAAP earnings per share, adjusted EBITDA, adjusted EBITDA margin and constant currency are not measures calculated in accordance with generally accepted accounting principles in the U.S. ("GAAP"). Refer to the "Use of non-GAAP (Adjusted) Financial Measures" below and the Supplemental Financial Information accompanying this press release for more information on the calculation of constant currency and a reconciliation of these non-GAAP measures to the most closely comparable measure calculated in accordance with GAAP.

* We define TCV as the value of all active ratable contracts that have not been recognized as revenue, including both billed and unbilled backlog.

Customer Highlights

Business Highlights

Financial Outlook - 1Q Fiscal 2022 - unless otherwise noted, values reflect October 31, 2021 FX rates.

Financial Outlook - Fiscal Year 2022 - unless otherwise noted, values reflect October 31, 2021 FX rates.

Financial Outlook - Fiscal Year 2023 and 2024 - unless otherwise noted, values reflect October 31, 2021 FX rates. We are targeting:

The company has not quantitatively reconciled its guidance for adjusted EBITDA, non-GAAP Operating income, or non-GAAP EPS to their respective most comparable GAAP measure because certain of the reconciling items that impact these metrics including, provision for income taxes, restructuring charges, net of sublease income, advisory fees, acquisition-related costs and change in fair value of warrants affecting the period, have not occurred, are out of the company's control, or cannot be reasonably predicted. Accordingly, reconciliations to the nearest GAAP financial measures are not available without unreasonable effort. Please note that the unavailable reconciling items could significantly impact the company's results as reported under GAAP.

As Avaya's CAPS metric reflects revenue that is already recognized, management believes it would be helpful to provide investors with a better view into the performance of the company's broader-based OneCloud software solutions that are driving the company's recurring revenue growth by also providing a forward-looking metric, Annualized Recurring Revenue, or OneCloud ARR.

OneCloud ARR represents our estimate of the annualized revenue run-rate of certain components from active term OneCloud contracts (whether or not terminable) at the end of the reporting period. More specifically, OneCloud ARR includes OneCloud subscription revenue, ACO recurring revenue and revenue from CCaaS, Spaces, CPaaS, DaaS and private cloud, and excludes maintenance, managed services revenue and ACO one-time payments. The One Cloud ARR metric, combined with the company's CAPS metric, provides investors enhanced visibility into Avaya's transformational Cloud journey. Per period OneCloud ARR figures are provided in the slides published on Avaya's website at http://www.avaya.com on the Investor Relations page.

Avaya's outlook does not include the potential impact of any business combinations, asset acquisitions, divestitures, strategic investments, or other significant transactions that may be completed after the date hereof. Actual results may differ materially from Avaya's outlook as a result of, among other things, the factors described under "Forward-Looking Statements" below.

Conference Call and Webcast

Avaya will host a live webcast and conference call to discuss its financial results at 8:30 AM Eastern Time on November 22, 2021. To access the live conference call by phone, listeners should dial +1-877-858-7671 in the U.S. or Canada and +1-201-389-0939 for international callers. To join the live webcast, listeners should access the investor page of Avaya's website at https://investors.avaya.com.

Following the live webcast, a replay will be available on the investor page of Avaya's website for a period of one year. A replay of the conference call will be available for one week soon after the call by phone by dialing +1-877-660-6853 in the U.S. or Canada and +1-201-612-7415 for international callers, using the conference access code: 13724532.

About Avaya

Businesses are built by the experiences they provide, and everyday millions of those experiences are delivered by Avaya Holdings Corp. (NYSE: AVYA). Avaya is shaping what's next for the future of work, with innovation and partnerships that deliver game-changing business benefits. Our cloud communications solutions and multi-cloud application ecosystem power personalized, intelligent, and effortless customer and employee experiences to help achieve strategic ambitions and desired outcomes. Together, we are committed to help grow your business by delivering Experiences that Matter. Learn more at http://www.avaya.com.

Cautionary Note Regarding Forward-Looking Statements

This release contains certain "forward-looking statements." All statements other than statements of historical fact are "forward-looking" statements for purposes of the U.S. federal and state securities laws. These statements may be identified by the use of forward-looking terminology such as "anticipate," "believe," "continue," "could," "estimate," "expect," "intend," "may," "might," "our vision," "plan," "potential," "preliminary," "predict," "should," "will," or "would" or the negative thereof or other variations thereof or comparable terminology. The Company has based these forward-looking statements on its current expectations, assumptions, estimates and projections. These statements, including the Company's outlook, do not include the potential impact of any business combinations, asset acquisitions, divestitures, strategic investments or other strategic transactions completed after the date hereof. While the Company believes these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond its control. Risks and uncertainties that may cause these forward-looking statements to be inaccurate include, among others, termination or modification of current contracts which could impair attainment of our OneCloud ARR metric; the duration, severity and impact of the coronavirus pandemic ("COVID-19"), including the emergence of new variants, governmental and business responses to COVID-19, changes in infection rates and the effectiveness of vaccines, as well as the speed with which the vaccine can be distributed, and the impact the pandemic and such responses have on our business, financial performance, liquidity; and other factors discussed in the Company's Annual Report on Form 10-K and subsequent quarterly reports on Form 10-Q filed with the Securities and Exchange Commission (the "SEC"). These risks and uncertainties may cause the Company's actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements. For a further list and description of such risks and uncertainties, please refer to the Company's filings with the SEC that are available at www.sec.gov. The Company cautions you that the list of important factors included in the Company's SEC filings may not contain all of the material factors that are important to you. In addition, in light of these risks and uncertainties, the matters referred to in the forward-looking statements contained in this report may not in fact occur. The Company undertakes no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.

Avaya Holdings Corp.

Condensed Consolidated Statements of Operations (Unaudited)

(In millions, except per share amounts)

 

 

Three months ended September 30,

 

Fiscal years ended September 30,

 

2021

 

2020

 

2021

 

2020

REVENUE

 

 

 

 

 

 

 

Products

$

246

 

 

$

269

 

 

$

992

 

 

$

1,073

 

Services

514

 

 

486

 

 

1,981

 

 

1,800

 

 

760

 

 

755

 

 

2,973

 

 

2,873

 

COSTS

 

 

 

 

 

 

 

Products:

 

 

 

 

 

 

 

Costs

103

 

 

106

 

 

398

 

 

405

 

Amortization of technology intangible assets

44

 

 

44

 

 

173

 

 

174

 

Services

198

 

 

187

 

 

752

 

 

714

 

 

345

 

 

337

 

 

1,323

 

 

1,293

 

GROSS PROFIT

415

 

 

418

 

 

1,650

 

 

1,580

 

OPERATING EXPENSES

 

 

 

 

 

 

 

Selling, general and administrative

268

 

 

250

 

 

1,053

 

 

1,013

 

Research and development

61

 

 

52

 

 

228

 

 

207

 

Amortization of intangible assets

40

 

 

39

 

 

159

 

 

161

 

Impairment charges

?

 

 

?

 

 

?

 

 

624

 

Restructuring charges, net

13

 

 

3

 

 

30

 

 

30

 

 

382

 

 

344

 

 

1,470

 

 

2,035

 

OPERATING INCOME (LOSS)

33

 

 

74

 

 

180

 

 

(455

)

Interest expense

(53

)

 

(64

)

 

(222

)

 

(226

)

Other income, net

33

 

 

7

 

 

44

 

 

63

 

INCOME (LOSS) BEFORE INCOME TAXES

13

 

 

17

 

 

2

 

 

(618

)

(Provision for) benefit from income taxes

(7

)

 

20

 

 

(15

)

 

(62

)

NET INCOME (LOSS)

$

6

 

 

$

37

 

 

$

(13

)

 

$

(680

)

EARNINGS (LOSS) PER SHARE

 

 

 

 

 

 

 

Basic

$

0.06

 

 

$

0.40

 

 

$

(0.20

)

 

$

(7.45

)

Diluted

$

0.06

 

 

$

0.39

 

 

$

(0.20

)

 

$

(7.45

)

Weighted average shares outstanding

 

 

 

 

 

 

 

Basic

84.5

 

 

83.4

 

 

84.5

 

 

92.2

 

Diluted

86.9

 

 

84.3

 

 

84.5

 

 

92.2

 

Avaya Holdings Corp.

Condensed Consolidated Balance Sheets (Unaudited)

(In millions, except per share and shares amounts)

 

 

 

As of September 30,

 

 

2021

 

2020

ASSETS

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

498

 

 

$

727

 

Accounts receivable, net

 

307

 

 

275

 

Inventory

 

51

 

 

54

 

Contract assets, net

 

518

 

 

296

 

Contract costs

 

117

 

 

115

 

Other current assets

 

100

 

 

112

 

TOTAL CURRENT ASSETS

 

1,591

 

 

1,579

 

Property, plant and equipment, net

 

295

 

 

268

 

Deferred income taxes, net

 

40

 

 

31

 

Intangible assets, net

 

2,235

 

 

2,556

 

Goodwill

 

1,480

 

 

1,478

 

Operating lease right-of-use assets

 

135

 

 

160

 

Other assets

 

209

 

 

159

 

TOTAL ASSETS

 

$

5,985

 

 

$

6,231

 

LIABILITIES

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

295

 

 

$

242

 

Payroll and benefit obligations

 

193

 

 

198

 

Contract liabilities

 

360

 

 

446

 

Operating lease liabilities

 

49

 

 

49

 

Business restructuring reserves

 

19

 

 

21

 

Other current liabilities

 

181

 

 

181

 

TOTAL CURRENT LIABILITIES

 

1,097

 

 

1,137

 

Non-current liabilities:

 

 

 

 

Long-term debt

 

2,813

 

 

2,886

 

Pension obligations

 

648

 

 

749

 

Other post-retirement obligations

 

153

 

 

215

 

Deferred income taxes, net

 

53

 

 

38

 

Contract liabilities

 

305

 

 

373

 

Operating lease liabilities

 

102

 

 

129

 

Business restructuring reserves

 

25

 

 

28

 

Other liabilities

 

267

 

 

312

 

TOTAL NON-CURRENT LIABILITIES

 

4,366

 

 

4,730

 

TOTAL LIABILITIES

 

5,463

 

 

5,867

 

Commitments and contingencies

 

 

 

 

Preferred stock, $0.01 par value; 55,000,000 shares authorized at September 30, 2021 and 2020

 

 

 

 

Convertible series A preferred stock; 125,000 shares issued and outstanding at September 30, 2021 and 2020

 

130

 

 

128

 

STOCKHOLDERS' EQUITY

 

 

 

 

Common stock, $0.01 par value; 550,000,000 shares authorized; 84,115,602 shares issued and outstanding at September 30, 2021; and 83,278,383 shares issued and outstanding at September 30, 2020

 

1

 

 

1

 

Additional paid-in capital

 

1,467

 

 

1,449

 

Accumulated deficit

 

(985

)

 

(969

)

Accumulated other comprehensive loss

 

(91

)

 

(245

)

TOTAL STOCKHOLDERS' EQUITY

 

392

 

 

236

 

TOTAL LIABILITIES, PREFERRED STOCK AND STOCKHOLDERS' EQUITY

 

$

5,985

 

 

$

6,231

 

Avaya Holdings Corp.

Condensed Statements of Cash Flows

(Unaudited; in millions)

 

 

 

Fiscal years ended September 30,

 

 

2021

 

2020

Net cash provided by (used for):

 

 

 

 

Operating activities

 

$

30

 

 

$

147

 

Investing activities

 

(117

)

 

314

 

Financing activities

 

(142

)

 

(489

)

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

 

?

 

 

3

 

Net decrease in cash, cash equivalents, and restricted cash

 

(229

)

 

(25

)

Cash, cash equivalents, and restricted cash at beginning of period

 

731

 

 

756

 

Cash, cash equivalents, and restricted cash at end of period

 

$

502

 

 

$

731

 

Avaya Holdings Corp.

Supplemental Schedule of Revenue by Segment and Geography

(Unaudited; in millions)

 

 

 

Three months ended
September 30,

 

Change

 

Three months ended
June 30, 2021

 

Fiscal year ended
September 30, 2021

 

Fiscal year ended
September 30, 2020

 

 

2021

 

2020

 

Amount

 

Pct.

 

Pct., net of fx impact

 

 

 

Revenue by Segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Products & Solutions

 

$

246

 

 

$

269

 

 

$

(23

)

 

(9

)

%

 

(8

)

%

 

$

254

 

 

$

992

 

 

$

1,074

 

Services

 

514

 

 

488

 

 

26

 

 

5

 

%

 

6

 

%

 

478

 

 

1,982

 

 

1,805

 

Unallocated amounts

 

?

 

 

(2

)

 

2

 

 

(1

)

 

 

(1

)

 

 

?

 

 

(1

)

 

(6

)

Total revenue

 

$

760

 

 

$

755

 

 

$

5

 

 

1

 

%

 

1

 

%

 

$

732

 

 

$

2,973

 

 

$

2,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue by Geography

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

459

 

 

$

447

 

 

$

12

 

 

3

 

%

 

3

 

%

 

$

418

 

 

$

1,704

 

 

$

1,640

 

International:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Europe, Middle East and Africa

 

169

 

 

178

 

 

(9

)

 

(5

)

%

 

(4

)

%

 

181

 

 

732

 

 

714

 

Asia Pacific

 

73

 

 

74

 

 

(1

)

 

(1

)

%

 

?

 

%

 

72

 

 

297

 

 

296

 

Americas International - Canada and Latin America

 

59

 

 

56

 

 

3

 

 

5

 

%

 

1

 

%

 

61

 

 

240

 

 

223

 

Total International

 

301

 

 

308

 

 

(7

)

 

(2

)

%

 

(2

)

%

 

314

 

 

1,269

 

 

1,233

 

Total revenue

 

$

760

 

 

$

755

 

 

$

5

 

 

1

 

%

 

1

 

%

 

$

732

 

 

$

2,973

 

 

$

2,873

 

(1)

Not meaningful.

Use of non-GAAP (Adjusted) Financial Measures

The information furnished in this release includes non-GAAP financial measures that differ from measures calculated in accordance with generally accepted accounting principles in the United States of America ("GAAP"), including financial measures labeled as "non-GAAP" or "adjusted."

EBITDA is defined as net income (loss) before income taxes, interest expense, interest income and depreciation and amortization. Adjusted EBITDA is EBITDA further adjusted to exclude certain charges and other adjustments described in our SEC filings and the tables below.

We believe that including supplementary information concerning adjusted EBITDA is appropriate because it serves as a basis for determining management and employee compensation and it is used as a basis for calculating covenants in our credit agreements. In addition, we believe adjusted EBITDA provides more comparability between our historical results and results that reflect purchase accounting and our current capital structure. We also present adjusted EBITDA because we believe analysts and investors utilize these measures in analyzing our results. Adjusted EBITDA measures our financial performance based on operational factors that management can impact in the short-term, such as our pricing strategies, volume, costs and expenses of the organization, and it presents our financial performance in a way that can be more easily compared to prior quarters or fiscal years.

EBITDA and adjusted EBITDA have limitations as analytical tools. EBITDA measures do not represent net income (loss) or cash flow from operations as those terms are defined by GAAP and do not necessarily indicate whether cash flows will be sufficient to fund cash needs. Adjusted EBITDA excludes the impact of earnings or charges resulting from matters that we do not consider indicative of our ongoing operations but that still affect our net income. In particular, our formulation of adjusted EBITDA allows adjustment for certain amounts that are included in calculating net income (loss), however, these are expenses that may recur, may vary and are difficult to predict. In addition, these terms are not necessarily comparable to other similarly titled captions of other companies due to the potential inconsistencies in the method of calculation.

We also present the measures non-GAAP gross margin, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income and non-GAAP earnings per share as a supplement to our unaudited condensed consolidated financial statements presented in accordance with GAAP. We believe these non-GAAP measures are the most meaningful for period to period comparisons because they exclude the impact of the earnings and charges noted in the applicable tables below that resulted from matters that we consider not to be indicative of our ongoing operations.

The company presents constant currency information to provide a framework to assess how the company's underlying businesses performance excluding the effect of foreign currency rate fluctuations. To present this information for current and comparative prior period results for entities reporting in currencies other than U.S. dollars, the amounts are converted into U.S. dollars at the exchange rate in effect on the last day of the company's prior fiscal year (i.e. September 30, 2020).

In addition, we present the liquidity measures of free cash flow. Free cash flow is calculated by subtracting capital expenditures from Net cash provided by operating activities. We believe free cash flow is a measure often used by analysts and investors to compare the cash flow and liquidity of companies in the same industry.

The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, as substitute for, or superior to, the financial information prepared and presented in accordance with GAAP and may be different from the non-GAAP financial measures used by other companies. In addition, these non-GAAP measures have limitations in that they do not reflect all of the amounts associated with the Company's results of operations as determined in accordance with GAAP.

We do not provide a forward-looking reconciliation of expected first quarter and full year fiscal 2022 non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP operating margin, non-GAAP earnings per share or adjusted EBITDA guidance as the amount and significance of special items required to develop meaningful comparable GAAP financial measures cannot be estimated at this time without unreasonable efforts. These special items could be meaningful.

The following tables reconcile historical GAAP measures to non-GAAP measures.

Avaya Holdings Corp.

Supplemental Schedules of Non-GAAP Adjusted EBITDA

(Unaudited; in millions)

 

 

Three months ended,

 

Fiscal years ended,

 

September 30, 2021

 

June 30, 2021

 

September 30, 2020

 

September 30, 2021

 

September 30, 2020

Net income (loss)

$

6

 

 

$

43

 

 

$

37

 

 

$

(13

)

 

$

(680

)

Interest expense

53

 

 

54

 

 

64

 

 

222

 

 

226

 

Interest income

?

 

 

?

 

 

?

 

 

(1

)

 

(6

)

Provision for (benefit from) income taxes

7

 

 

(46

)

 

(20

)

 

15

 

 

62

 

Depreciation and amortization

111

 

 

105

 

 

104

 

 

425

 

 

423

 

EBITDA

177

 

 

156

 

 

185

 

 

648

 

 

25

 

Impact of fresh start accounting adjustments (1)

?

 

 

1

 

 

1

 

 

2

 

 

1

 

Restructuring charges (2)

13

 

 

5

 

 

2

 

 

28

 

 

20

 

Advisory fees (3)

?

 

 

?

 

 

?

 

 

?

 

 

40

 

Acquisition-related costs

1

 

 

2

 

 

?

 

 

3

 

 

?

 

Share-based compensation

14

 

 

14

 

 

9

 

 

55

 

 

30

 

Impairment of goodwill

?

 

 

?

 

 

?

 

 

?

 

 

624

 

Pension and post-retirement benefit costs

?

 

 

(1

)

 

?

 

 

(1

)

 

?

 

Gain on post-retirement plan settlement

?

 

 

?

 

 

?

 

 

(14

)

 

?

 

Change in fair value of Emergence Date Warrants

(26

)

 

?

 

 

3

 

 

1

 

 

3

 

(Gain) loss on foreign currency transactions

?

 

 

(4

)

 

?

 

 

(3

)

 

16

 

Gain on investments in equity and debt securities, net(4)

?

 

 

?

 

 

?

 

 

?

 

 

(49

)

Adjusted EBITDA

$

179

 

 

$

173

 

 

$

200

 

 

$

719

 

 

$

710

 

(1)

The impact of fresh start accounting adjustments in connection with the Company's emergence from bankruptcy.

(2)

Restructuring charges represent employee separation costs and facility exit costs (excluding the impact of accelerated depreciation expense) related to the Company's restructuring programs, net of sublease income.

(3)

Advisory fees represent costs incurred to assist in the assessment of strategic and financial alternatives to improve the Company's capital structure.

(4)

Realized and unrealized gains on investments in equity securities, net of impairment of investments in debt securities.

Avaya Holdings Corp.

Supplemental Schedules of Non-GAAP Earnings per Share

(Unaudited; in millions)

 

 

 

Three months ended,

 

Fiscal years ended,

 

 

September 30, 2021

 

June 30, 2021

 

September 30, 2020

 

September 30, 2021

 

September 30, 2020

GAAP Net Income (Loss)

 

$

6

 

 

 

$

43

 

 

 

$

37

 

 

 

$

(13

)

 

 

$

(680

)

 

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

Impact of fresh start accounting

 

?

 

 

 

1

 

 

 

1

 

 

 

2

 

 

 

6

 

 

Restructuring charges, net(1)

 

13

 

 

 

5

 

 

 

2

 

 

 

29

 

 

 

25

 

 

Advisory fees(2)

 

?

 

 

 

?

 

 

 

?

 

 

 

?

 

 

 

40

 

 

Acquisition-related costs

 

1

 

 

 

2

 

 

 

?

 

 

 

3

 

 

 

?

 

 

Share-based compensation

 

14

 

 

 

14

 

 

 

9

 

 

 

55

 

 

 

30

 

 

Impairment of goodwill

 

?

 

 

 

?

 

 

 

?

 

 

 

?

 

 

 

624

 

 

Pension and post-retirement benefit costs

 

?

 

 

 

(1

)

 

 

?

 

 

 

(1

)

 

 

?

 

 

Gain on post-retirement plan settlement

 

?

 

 

 

?

 

 

 

?

 

 

 

(14

)

 

 

?

 

 

Change in fair value of Emergence Date Warrants

 

(26

)

 

 

?

 

 

 

3

 

 

 

1

 

 

 

3

 

 

(Gain) loss on foreign currency transactions

 

?

 

 

 

(4

)

 

 

?

 

 

 

(3

)

 

 

16

 

 

Gain on investments in equity and debt securities, net(3)

 

?

 

 

 

?

 

 

 

?

 

 

 

?

 

 

 

(49

)

 

Amortization of intangible assets

 

84

 

 

 

83

 

 

 

83

 

 

 

332

 

 

 

335

 

 

Income tax expense effects(4)

 

(18

)

 

 

(70

)

 

 

(49

)

 

 

(87

)

 

 

(41

)

 

Non-GAAP Net Income

 

$

74

 

 

 

$

73

 

 

 

$

86

 

 

 

$

304

 

 

 

$

309

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends and accretion to preferred stockholders

 

(1

)

 

 

(1

)

 

 

(1

)

 

 

(4

)

 

 

(7

)

 

Undistributed Non-GAAP Income

 

$

73

 

 

 

$

72

 

 

 

$

85

 

 

 

$

300

 

 

 

$

302

 

 

Percentage allocated to common stockholders(5)

 

91.2

 

%

 

91.3

 

%

 

91.2

 

%

 

91.2

 

%

 

92.8

 

%

Numerator for Non-GAAP diluted earnings per common share

 

$

67

 

 

 

$

66

 

 

 

$

78

 

 

 

$

274

 

 

 

280

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Weighted Average Shares - GAAP

 

86.9

 

 

 

88.0

 

 

 

84.3

 

 

 

84.5

 

 

 

92.2

 

 

Share adjustment(6)

 

?

 

 

 

(0.2

)

 

 

?

 

 

 

2.3

 

 

 

0.3

 

 

Diluted Weighted Average Shares - Non-GAAP

 

86.9

 

 

 

87.8

 

 

 

84.3

 

 

 

$

86.8

 

 

 

92.5

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Earnings (Loss) per Share - Diluted

 

$

0.06

 

 

 

$

0.43

 

 

 

$

0.39

 

 

 

$

(0.20

)

 

 

$

(7.45

)

 

Non-GAAP Earnings per Share - Diluted

 

$

0.77

 

 

 

$

0.75

 

 

 

$

0.93

 

 

 

$

3.16

 

 

 

$

3.03

 

 

(1)

Restructuring charges, net represent employee separation costs and facility exit costs related to the Company's restructuring programs, net of sublease income.

(2)

Advisory fees represent costs incurred to assist in the assessment of strategic and financial alternatives to improve the Company's capital structure.

(3)

Realized and unrealized gains on investments in equity securities, net of impairment of investments in debt securities.

(4)

The Company's calculation of non-GAAP income taxes reflects a 25% fixed non-GAAP effective tax rate based on a blended U.S. federal and state tax rate, given the Company's operating structure. The non-GAAP effective tax rate may differ significantly from the GAAP effective tax rate. The non-GAAP effective tax rate could be subject to change for a number of reasons, including but not limited to, changes resulting from tax legislation, material changes in revenues or expenses and other significant events. The Company will continuously assess its estimated non-GAAP effective tax rate in connection with its calculation of non-GAAP net income and non-GAAP net income per diluted share in future periods.

(5)

The Company's preferred shares are participating securities, which requires the application of the two-class method to calculate diluted earnings per share. Under the two-class method, undistributed earnings are allocated to common stock and participating securities according to their respective participating rights in undistributed earnings. The percentage allocated to common stockholders reflects the proportion of weighted average common stock outstanding to the weighted average of common stock and common stock equivalents (preferred shares).

(6)

Includes the impact of our bond hedge transaction which is anti-dilutive in diluted GAAP earnings (loss) per share but is expected to mitigate the dilutive effect of our convertible notes and therefore are included in the calculations of non-GAAP diluted shares outstanding. In periods with a GAAP net loss, the share adjustment also reflects the dilutive impact of certain securities, which are excluded from the computation of diluted GAAP loss per share as they are anti-dilutive.

Avaya Holdings Corp.

Supplemental Schedules of Non-GAAP Reconciliations of Gross Margin and Operating Income

(Unaudited; in millions)

 

 

 

Three months ended,

 

Fiscal years ended,

 

 

September 30, 2021

 

June 30, 2021

 

September 30, 2020

 

September 30, 2021

 

September 30, 2020

Reconciliation of Non-GAAP Gross Profit and Non-GAAP Gross Margin

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

$

415

 

 

$

407

 

 

$

418

 

 

$

1,650

 

 

$

1,580

 

 

Items excluded:

 

 

 

 

 

 

 

 

 

 

Adj. for fresh start accounting

 

?

 

 

?

 

 

1

 

 

1

 

 

7

 

 

Amortization of technology intangible assets

 

44

 

 

43

 

 

44

 

 

173

 

 

174

 

 

Non-GAAP Gross Profit

 

$

459

 

 

$

450

 

 

$

463

 

 

$

1,824

 

 

$

1,761

 

 

GAAP Gross Margin

 

54.6

%

 

55.6

%

 

55.4

%

 

55.5

%

 

55.0

 

%

Non-GAAP Gross Margin

 

60.4

%

 

61.5

%

 

61.3

%

 

61.4

%

 

61.3

 

%

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Non-GAAP Operating Income (Loss)

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss)

 

$

33

 

 

$

41

 

 

$

74

 

 

$

180

 

 

$

(455

)

 

Items excluded:

 

 

 

 

 

 

 

 

 

 

Adj. for fresh start accounting

 

?

 

 

1

 

 

1

 

 

2

 

 

6

 

 

Amortization of intangible assets

 

84

 

 

83

 

 

83

 

 

332

 

 

335

 

 

Restructuring charges, net

 

13

 

 

5

 

 

3

 

 

30

 

 

30

 

 

Advisory fees

 

?

 

 

?

 

 

?

 

 

?

 

 

40

 

 

Acquisition-related costs

 

1

 

 

2

 

 

?

 

 

3

 

 

?

 

 

Share-based compensation

 

14

 

 

14

 

 

9

 

 

55

 

 

30

 

 

Impairment of goodwill

 

?

 

 

?

 

 

?

 

 

?

 

 

624

 

 

Non-GAAP Operating Income

 

$

145

 

 

$

146

 

 

$

170

 

 

$

602

 

 

$

610

 

 

GAAP Operating Margin

 

4.3

%

 

5.6

%

 

9.8

%

 

6.1

%

 

(15.8

)

%

Non-GAAP Operating Margin

 

19.1

%

 

19.9

%

 

22.5

%

 

20.2

%

 

21.2

 

%

Avaya Holdings Corp.

Supplemental Schedules of Non-GAAP Reconciliation of Gross Profit and Gross Margin by Portfolio

(Unaudited; in millions)

 

 

 

Three months ended,

 

Fiscal years ended,

 

 

September 30, 2021

 

June 30, 2021

 

September 30, 2020

 

September 30, 2021

 

September 30, 2020

Reconciliation of Non-GAAP Gross Profit and Non-GAAP Gross Margin - Products & Solutions

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

246

 

 

$

254

 

 

$

269

 

 

 

$

992

 

 

$

1,073

 

Costs

 

103

 

 

98

 

 

106

 

 

 

398

 

 

405

 

Amortization of technology intangible assets

 

44

 

 

43

 

 

44

 

 

 

173

 

 

174

 

GAAP Gross Profit

 

99

 

 

113

 

 

119

 

 

 

421

 

 

494

 

Items excluded:

 

 

 

 

 

 

 

 

 

 

Adj. for fresh start accounting

 

?

 

 

?

 

 

(1

)

 

 

?

 

 

1

 

Amortization of technology intangible assets

 

44

 

 

43

 

 

44

 

 

 

173

 

 

174

 

Non-GAAP Gross Profit

 

$

143

 

 

$

156

 

 

$

162

 

 

 

$

594

 

 

$

669

 

GAAP Gross Margin

 

40.2

%

 

44.5

%

 

44.2

 

%

 

42.4

%

 

46.0

%

Non-GAAP Gross Margin

 

58.1

%

 

61.4

%

 

60.2

 

%

 

59.9

%

 

62.3

%

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Non-GAAP Gross Profit and Non-GAAP Gross Margin - Services

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

514

 

 

$

478

 

 

$

486

 

 

 

$

1,981

 

 

$

1,800

 

Costs

 

198

 

 

184

 

 

187

 

 

 

752

 

 

714

 

GAAP Gross Profit

 

316

 

 

294

 

 

299

 

 

 

1,229

 

 

1,086

 

Items excluded:

 

 

 

 

 

 

 

 

 

 

Adj. for fresh start accounting

 

?

 

 

?

 

 

2

 

 

 

1

 

 

6

 

Non-GAAP Gross Profit

 

$

316

 

 

$

294

 

 

$

301

 

 

 

$

1,230

 

 

$

1,092

 

GAAP Gross Margin

 

61.5

%

 

61.5

%

 

61.5

 

%

 

62.0

%

 

60.3

%

Non-GAAP Gross Margin

 

61.5

%

 

61.5

%

 

61.9

 

%

 

62.1

%

 

60.7

%

Avaya Holdings Corp.

Supplemental Schedules of Free Cash Flow

(Unaudited; in millions)

 

 

 

Three months ended,

 

 

Sept. 30, 2021

 

June 30, 2021

 

Mar. 31, 2021

 

Dec. 31, 2020

 

Sept. 30, 2020

Net cash (used for) provided by operating activities

 

$

(5

)

 

$

11

 

 

$

(24

)

 

$

48

 

 

$

70

 

Less:

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

28

 

 

25

 

 

26

 

 

27

 

 

26

 

Free cash flow

 

$

(33

)

 

$

(14

)

 

$

(50

)

 

$

21

 

 

$

44

 

Source: Avaya Newsroom


These press releases may also interest you

at 05:30
The "Syndromic Multiplex Panels Markets. Strategies and Trends. Forecasts by Syndrome (Respiratory, Sepsis, GI etc.) by Place, by Product and by Country. With Market Analysis and Executive Guides. 2024 to 2028" report has been added to...

at 05:00
The "Immunoassay Markets. Strategies and Trends. Forecasts by Application, Technology, Product, User and by Country. With Executive Guides, Customized Forecasting and Analysis. 2023 to 2027" report has been added to ResearchAndMarkets.com's offering....

at 00:25
Shanghai Junshi Biosciences Co., Ltd ("Junshi Biosciences," HKEX: 1877; SSE: 688180), a leading innovation-driven biopharmaceutical company dedicated to the discovery, development, and commercialization of novel therapies, announced its financial...

28 mar 2024
The "Global Clinical In Vitro Diagnostic Medical Laboratory Services Market: Strategy & Trends with Volume & Price Forecasts by Chemistry, Hematology, Microbiology, Pathology, Covid-19, and Molecular Dx by Country. Updated with Impact of COVID-19"...

28 mar 2024
Discovery Silver Corp. ("Discovery" or the "Company") today announced financial results for the three and twelve months ended December 31, 2023 ("Q4 2023" and "2023", respectively). The Company also provided a summary of key events since the...

28 mar 2024
The "Molecular Diagnostics at the Point of Care. By Application, Technology, Place, Product and by Country. With Executive Guides and Customization 2023 - 2027 " report has been added to  ResearchAndMarkets.com's offering. Infectious disease Dx is...



News published on and distributed by: