Q4 FY'18
-
Revenue was $735 million
-
Non-GAAP revenue was $770 million, of which 82.6% was from Software
and Services, a fourth quarter record, and 56.2% was from recurring
revenue
-
Midmarket Public Cloud MRR grew 165% year-over-year
-
Signed deals with significant Total Contract Value ("TCV"), including
12 deals over $5 million, and 117 deals over $1 million
FY'18
-
Revenue for the Combined periods described below was $2.851 billion
-
Non-GAAP revenue for the Combined periods described below was $3.057
billion, of which 82.2% was from Software and Services and 57.4% was
from recurring revenue, both annual records
-
UCaaS/CCaaS seats grew 312% year-over-year
-
Added over 6,800 new logos
-
Signed deals with significant TCV including 15 deals over $10 million,
55 deals over $5 million and over 440 deals over $1 million
SANTA CLARA, Calif.--(BUSINESS WIRE)--
Avaya Holdings Corp. (NYSE: AVYA) today reported financial results for
the fourth quarter and fiscal year ended September 30, 2018.
|
|
|
|
|
GAAP
|
|
Non-GAAP
(1)
|
(In millions, except percentages)
|
|
|
|
|
Q4 2018
|
|
Q3 2018
|
|
Q4 2017
|
|
Q4 2018
|
|
Q3 2018
|
|
Q4 2017
|
Revenue
|
|
|
|
|
$
|
735
|
|
|
$
|
692
|
|
|
$
|
790
|
|
|
$
|
770
|
|
|
$
|
755
|
|
|
$
|
790
|
|
Gross margin
|
|
|
|
|
53.1
|
%
|
|
50.9
|
%
|
|
62.8
|
%
|
|
63.4
|
%
|
|
61.9
|
%
|
|
63.3
|
%
|
Operating margin
|
|
|
|
|
1.5
|
%
|
|
(7.1
|
)%
|
|
8.7
|
%
|
|
20.4
|
%
|
|
20.0
|
%
|
|
23.2
|
%
|
|
“Our strong finish to the fiscal year was the direct result of
accelerating business momentum driven by our forward facing investment
strategy,” said Jim Chirico, President and CEO, Avaya. “Our public cloud
solutions are gaining traction as we leverage the strong Avaya brand and
our enterprise installed base. Additionally, we are investing in
technology that complements our core solutions, including artificial
intelligence and mobility. Our foundation is solid and we are well
positioned for growth in 2019 and beyond.”
GAAP revenue for the fourth quarter of fiscal 2018 was $735 million, $43
million higher than the third quarter of fiscal 2018, and $55 million
lower than the fourth quarter of fiscal 2017 ended September 30, 2017.
Non-GAAP revenue for the fourth quarter of fiscal 2018 was $770 million,
$15 million higher than the prior quarter, and $20 million lower than
the fourth quarter of fiscal 2017.
GAAP gross margin for the fourth quarter of fiscal 2018 was 53.1%
compared to 50.9% for the third quarter of fiscal 2018 and 62.8% for the
fourth quarter of fiscal 2017. Non-GAAP gross margin was 63.4%, compared
to 61.9% for the third quarter of fiscal 2018 and 63.3% for the fourth
quarter of fiscal 2017.
GAAP operating income for the fourth quarter of fiscal 2018 was $11
million, compared to an operating loss of $49 million for the third
quarter of fiscal 2018, and operating income of $69 million for the
fourth quarter of fiscal 2017. Non-GAAP operating income(1) for
the fourth quarter of fiscal 2018 was $157 million, compared to $151
million for the prior quarter, and $183 million for the fourth quarter
of fiscal 2017.
Net income for the fourth quarter of fiscal 2018 was $268 million,
compared to net loss of $88 million for the third quarter of fiscal
2018, and net income of $27 million for the fourth quarter of fiscal
2017.
Adjusted EBITDA(1) for the fourth quarter of fiscal 2018 was
$178 million or 23.1% of non-GAAP revenue, compared to adjusted EBITDA
of $175 million, or 23.2% of non-GAAP revenue, for the third quarter of
fiscal 2018 and $225 million, or 28.5% of non-GAAP revenue, for the
fourth quarter of fiscal 2017.
For fiscal 2018, Avaya reported revenue for the “Combined”Predecessor
period (October 1, 2017 through December 15, 2017) and the “Successor”
period (from December 16, 2017 through September 30, 2018)(2)
of $2,851 million, a decrease of 13% compared to fiscal 2017, or down
14% in constant currency. Non-GAAP revenue adjusted to further exclude
the revenue of the Networking business was $3,049 million for the
Combined fiscal 2018 periods, $47 million lower than fiscal 2017,
resulting primarily from lower service revenue.
Gross margin for the Combined fiscal 2018 periods was 52.8%. Non-GAAP
gross margin for the Combined fiscal 2018 periods was 62.5%, which
compares to 62.0% for fiscal 2017. Operating loss for the Combined
fiscal 2018 periods was $89 million, primarily a result of $275 million
for the amortization of intangible assets as well as $95 million of
restructuring charges, compared to operating income of $171 million for
fiscal 2017. Non-GAAP operating income was $637 million, or 20.8% of
revenue, for the Combined fiscal 2018 periods, compared to $703 million,
or 21.5% of revenue for fiscal 2017. Net income for the Combined fiscal
2018 periods was $3,264 million compared to a net loss of $182 million
in the prior year. Combined fiscal 2018 adjusted EBITDA of $746 million
represented 24.4% of non-GAAP revenue, compared to $866 million for
fiscal 2017.
Cash provided by operating activities for the fourth quarter of fiscal
2018 was $25 million, compared to $83 million during the third quarter
of fiscal 2018 and $166 million during the fourth quarter of fiscal
2017. Cash used for operating activities for the Combined fiscal 2018
periods was $212 million, primarily due to payments related to the
company's reorganization and emergence from bankruptcy, which included
payments to the PBGC ($340 million), general unsecured creditors ($58
million) and the Avaya pension plan for represented employees ($49
million), compared to $291 million cash provided by operating activities
for fiscal 2017.
Cash and cash equivalents totaled $700 million at the end of the fourth
quarter of fiscal 2018, compared to $685 million at the end of the third
quarter of fiscal 2018 and $876 million at the end of the fourth quarter
of fiscal 2017. The sequential increase in cash and cash equivalents is
primarily due to positive cash flows from operating activities and
proceeds from the sale of assets, partially offset by capital
expenditures. The year-over-year change in cash and cash equivalents is
primarily due to cash outflows including emergence payments to the
former debt holders, the PBGC and other creditors, and funding of the
acquisition of Spoken, offset by net proceeds from the issuance of
convertible notes and cash generated from operations.
(1)
Non-GAAP revenue, Non-GAAP gross margin, Non-GAAP
operating margin, Non-GAAP operating income and adjusted EBITDA are not
measures calculated in accordance with generally accepted accounting
principles in the U.S. (“GAAP”). Refer to the Supplemental Financial
Information accompanying this press release for more information,
including a reconciliation of these measures to the most closely
comparable measure calculated in accordance with GAAP.
(2)
Due to the company’s emergence from Chapter 11
proceedings during the first quarter of fiscal 2018 and adoption of
fresh start accounting effective on December 15, 2017, the results for
fiscal year 2018 are required by GAAP to be presented separately as the
predecessor period from October 1, 2017 through December 15, 2017 (the
“Predecessor” period) and the successor period from December 16, 2017
through September 30, 2018 (the “Successor” period). The application of
fresh start accounting results in a new basis of accounting making the
results of the Predecessor period not comparable to the results of the
Successor period. Where applicable we have, however, combined results of
the Predecessor and Successor periods for discussion purposes as we
believe it provides the most meaningful basis to analyze our results.
Refer to Supplemental Financial Information accompanying this press
release for more information, including a reconciliation of combined
results to our Predecessor and Successor results.
Q4 FY'18 Highlights
-
Grew non-GAAP revenue 2% and bookings 6% quarter-over-quarter
(excluding Networking)
-
Added over 1,600 new logos
-
Invested in Cogito, a leader in AI for contact center solutions
-
Recognized for innovation and leadership:
-
Avaya unified communications solutions named Customers’ Choice in
2018 Gartner Peer Insights
-
Avaya VantageTM awarded Best Endpoint Solution of 2018
at UC Today
-
Winner in three categories of the 2018 Conarec Awards
-
Received 2018 Competitive Strategy Innovation and Leadership Award
by Frost & Sullivan
FY'18 Combined Periods Highlights
-
Grew product revenue during fiscal 2018 (excluding Networking)
-
Grew TCV by 7%, year-over-year to over $2.4 billion (excluding
Networking)
-
Increased cloud revenue to approximately 11% of non-GAAP revenue, up
from 9% during fiscal 2017.
-
Invested in innovation and technology:
-
Acquired Spoken Communications, a leading innovator in CCaaS
solutions
-
Launched 117 new products
-
Global launch of new Avaya IP Office™, with enterprise-grade
capabilities including cloud UCaaS with voice and video, meetings,
team collaboration, and content sharing
-
Established an Innovation Incubator, chartered with creating
disruptive solutions with a focus on mobility, security and
artificial intelligence
-
Obtained first patent and customer implementations for
groundbreaking Avaya Mobile Experience technology that optimizes
the experience for mobile callers into the contact center
-
Entered a strategic alliance including joint development to
incorporate Afiniti International Holding’s AI and analytics into
the industry-leading Avaya contact center platform
-
Launched Cloud Master Agent program to accelerate sales of cloud
solutions to small and midmarket businesses
-
Named to Gartner's Leaders Quadrant for both Contact Center and
Unified Communications Magic Quadrants, and received CRN’s prestigious
2018 5-Star Partner Program rating for ninth consecutive year
Our financial outlook presented below reflects the adoption of the new
ASC 606 revenue recognition standard that became effective October 1,
2018 and replaced ASC 605. Avaya has adopted the modified retrospective
transition method.
The net impact of adoption is expected to be a decrease of fiscal 2019
Adjusted EBITDA compared to ASC 605, substantially offset by earlier
revenue recognition for certain products and services under ASC 606 and
incremental revenue.
Financial Outlook - Q1 Fiscal 2019 under ASC 606
-
GAAP revenue of $740-$765 million, non-GAAP revenue of $750-$775
million
-
GAAP operating income of 4-7% of revenue, non-GAAP operating income of
21.5-22.5% of non-GAAP revenue
-
GAAP operating income of $30-$50 million, non-GAAP operating income of
$162-$173 million
-
Cash taxes of approximately $8 million
-
Adjusted EBITDA of $185-$197 million, or adjusted EBITDA margin of
24.5-25.5% of non-GAAP revenue
-
Approximately 111 million shares outstanding
Financial Outlook - Fiscal Year 2019 under ASC
606
-
GAAP revenue of $3.01-$3.12 billion, non-GAAP revenue of $3.05-$3.15
billion
-
GAAP and non-GAAP R&D of $220-$225 million, or 15-16% of non-GAAP
product revenue
-
Operating income of $200-$280 million, non-GAAP operating income of
$675-$730 million or 22-23% of non-GAAP revenue
-
Adjusted EBITDA $763-$819 million, or 25-26% of non-GAAP revenue
-
Approximately 113 million shares outstanding
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
December 4, 2018. 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 webcast and conference call to discuss its financial
results and Q&A at 8:30 AM ET/5:30 AM PT on December 4, 2018. On the
call will be Jim Chirico, President and CEO, and Pat O’Malley, Senior
Vice President and CFO. The call will be moderated by Peter Schuman,
Senior Director of Investor Relations.
To join the financial results live webcast and view supplementary
materials including an earnings presentation and CFO commentary,
listeners should access the investor page of Avaya’s website https://investors.avaya.com.
Following the live webcast, a replay will be available in the event
archives at the same web address for a period of one year.
To access the financial results call live by phone, dial +1-866-393-4306
in the U.S. or Canada and +1-734-385-2616 for international callers.
Listeners should access the webcast or the call 10-15 minutes before the
start time to ensure they are able to connect.
A replay of the financial results live conference call will be available
for two business days soon after the call by phone by dialing
+1-855-859-2056 in the U.S. or Canada and +1-404-537-3406 for
international callers, using the conference access code: 3187748.
Links to this financial results press release and accompanying slides
are available on the investor page of Avaya’s website https://investors.avaya.com.
2018 Investor Day
Avaya will move up the start time for its 2018 Investor Day on
Wednesday, December 12 in New York City by 30 minutes. The webcast is
now scheduled to begin promptly at 12:30 p.m. ET and is expected to
conclude at approximately 4:30 p.m. ET. The event will be webcast live
and all interested parties are invited to access the webcast from the
investor page of Avaya’s website https://investors.avaya.com.
About Avaya
Businesses are built on the experiences they provide, and every day
millions of those experiences are built by Avaya (NYSE: AVYA). For over
one hundred years, we’ve enabled organizations around the globe to win -
by creating intelligent communications experiences for customers and
employees. Avaya builds open, converged and innovative solutions to
enhance and simplify communications and collaboration - in the cloud,
on-premise or a hybrid of both. To grow your business, we’re committed
to innovation, partnership, and a relentless focus on what’s next. We’re
the technology company you trust to help you deliver Experiences that
Matter. Visit us at www.avaya.com.
Cautionary Note Regarding Forward-Looking Statements
This document 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 and include, but are not limited to, the outlook
for the first quarter of fiscal 2019 and fiscal year 2019, including the
expected impact of ASC 606. The company has based these forward-looking
statements on its current expectations, assumptions, estimates and
projections. 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. These factors are
discussed in Amendment No. 3 to the company’s Registration Statement on
Form 10 and subsequent Quarterly Reports on Form 10-Q filed with the
Securities and Exchange Commission (the “SEC”), and may cause its 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)
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
Three months
ended
September 30,
2018
|
|
|
Three months
ended
September 30,
2017
|
|
Period from
December 16,
2017
through
September
30,
2018
|
|
|
Period from
October 1,
2017
through
December
15,
2017
|
|
Fiscal year
ended
September 30,
2017
|
REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
|
|
$
|
325
|
|
|
|
$
|
343
|
|
|
$
|
989
|
|
|
|
$
|
253
|
|
|
$
|
1,437
|
|
Services
|
|
|
|
410
|
|
|
|
447
|
|
|
1,258
|
|
|
|
351
|
|
|
1,835
|
|
|
|
|
|
735
|
|
|
|
790
|
|
|
2,247
|
|
|
|
604
|
|
|
3,272
|
|
COSTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs
|
|
|
|
115
|
|
|
|
105
|
|
|
372
|
|
|
|
84
|
|
|
499
|
|
Amortization of technology intangible assets
|
|
|
|
43
|
|
|
|
4
|
|
|
135
|
|
|
|
3
|
|
|
20
|
|
Services
|
|
|
|
187
|
|
|
|
185
|
|
|
597
|
|
|
|
155
|
|
|
745
|
|
|
|
|
|
345
|
|
|
|
294
|
|
|
1,104
|
|
|
|
242
|
|
|
1,264
|
|
GROSS PROFIT
|
|
|
|
390
|
|
|
|
496
|
|
|
1,143
|
|
|
|
362
|
|
|
2,008
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
275
|
|
|
|
338
|
|
|
888
|
|
|
|
264
|
|
|
1,261
|
|
Research and development
|
|
|
|
62
|
|
|
|
47
|
|
|
172
|
|
|
|
38
|
|
|
225
|
|
Amortization of intangible assets
|
|
|
|
41
|
|
|
|
34
|
|
|
127
|
|
|
|
10
|
|
|
204
|
|
Impairment of indefinite-lived intangible assets
|
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
65
|
|
Goodwill impairment
|
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
52
|
|
Restructuring charges, net
|
|
|
|
1
|
|
|
|
8
|
|
|
81
|
|
|
|
14
|
|
|
30
|
|
|
|
|
|
379
|
|
|
|
427
|
|
|
1,268
|
|
|
|
326
|
|
|
1,837
|
|
OPERATING INCOME (LOSS)
|
|
|
|
11
|
|
|
|
69
|
|
|
(125
|
)
|
|
|
36
|
|
|
171
|
|
Interest expense
|
|
|
|
(57
|
)
|
|
|
(17
|
)
|
|
(169
|
)
|
|
|
(14
|
)
|
|
(246
|
)
|
Other income (expense), net
|
|
|
|
3
|
|
|
|
2
|
|
|
35
|
|
|
|
(2
|
)
|
|
(25
|
)
|
Reorganization items, net
|
|
|
|
—
|
|
|
|
(21
|
)
|
|
—
|
|
|
|
3,416
|
|
|
(98
|
)
|
(LOSS) INCOME BEFORE INCOME TAXES
|
|
|
|
(43
|
)
|
|
|
33
|
|
|
(259
|
)
|
|
|
3,436
|
|
|
(198
|
)
|
Benefit from (provision for) income taxes
|
|
|
|
311
|
|
|
|
(6
|
)
|
|
546
|
|
|
|
(459
|
)
|
|
16
|
|
NET INCOME (LOSS)
|
|
|
|
$
|
268
|
|
|
|
$
|
27
|
|
|
$
|
287
|
|
|
|
$
|
2,977
|
|
|
$
|
(182
|
)
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
2.44
|
|
|
|
$
|
0.04
|
|
|
$
|
2.61
|
|
|
|
$
|
5.19
|
|
|
$
|
(0.43
|
)
|
Diluted
|
|
|
|
$
|
2.41
|
|
|
|
$
|
0.04
|
|
|
$
|
2.58
|
|
|
|
$
|
5.19
|
|
|
$
|
(0.43
|
)
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
110.0
|
|
|
|
497.2
|
|
|
109.9
|
|
|
|
497.3
|
|
|
497.1
|
|
Diluted
|
|
|
|
111.4
|
|
|
|
502.5
|
|
|
111.1
|
|
|
|
497.3
|
|
|
497.1
|
|
|
|
Avaya Holdings Corp.
Condensed Consolidated Balance
Sheets (Unaudited)
(In millions, except per share and
shares amounts)
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
September 30, 2018
|
|
|
September 30, 2017
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
700
|
|
|
|
$
|
876
|
|
Accounts receivable, net
|
|
|
|
377
|
|
|
|
536
|
|
Inventory
|
|
|
|
81
|
|
|
|
90
|
|
Other current assets
|
|
|
|
170
|
|
|
|
275
|
|
TOTAL CURRENT ASSETS
|
|
|
|
1,328
|
|
|
|
1,777
|
|
Property, plant and equipment, net
|
|
|
|
250
|
|
|
|
200
|
|
Deferred income taxes, net
|
|
|
|
29
|
|
|
|
—
|
|
Intangible assets, net
|
|
|
|
3,234
|
|
|
|
311
|
|
Goodwill
|
|
|
|
2,764
|
|
|
|
3,542
|
|
Other assets
|
|
|
|
74
|
|
|
|
68
|
|
TOTAL ASSETS
|
|
|
|
$
|
7,679
|
|
|
|
$
|
5,898
|
|
LIABILITIES
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Debt maturing within one year
|
|
|
|
$
|
—
|
|
|
|
$
|
725
|
|
Long-term debt, current portion
|
|
|
|
29
|
|
|
|
—
|
|
Accounts payable
|
|
|
|
266
|
|
|
|
282
|
|
Payroll and benefit obligations
|
|
|
|
145
|
|
|
|
127
|
|
Deferred revenue
|
|
|
|
484
|
|
|
|
614
|
|
Business restructuring reserve
|
|
|
|
51
|
|
|
|
35
|
|
Other current liabilities
|
|
|
|
148
|
|
|
|
90
|
|
TOTAL CURRENT LIABILITIES
|
|
|
|
1,123
|
|
|
|
1,873
|
|
Non-current liabilities:
|
|
|
|
|
|
|
|
Long-term debt, net of current portion
|
|
|
|
3,097
|
|
|
|
—
|
|
Pension obligations
|
|
|
|
671
|
|
|
|
513
|
|
Other post-retirement obligations
|
|
|
|
176
|
|
|
|
—
|
|
Deferred income taxes, net
|
|
|
|
140
|
|
|
|
32
|
|
Business restructuring reserve
|
|
|
|
47
|
|
|
|
34
|
|
Other liabilities
|
|
|
|
374
|
|
|
|
170
|
|
TOTAL NON-CURRENT LIABILITIES
|
|
|
|
4,505
|
|
|
|
749
|
|
LIABILITIES SUBJECT TO COMPROMISE
|
|
|
|
—
|
|
|
|
7,705
|
|
TOTAL LIABILITIES
|
|
|
|
5,628
|
|
|
|
10,327
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
Predecessor equity awards on redeemable shares
|
|
|
|
—
|
|
|
|
7
|
|
Predecessor preferred stock, $0.001 par value, 250,000 shares
authorized at September 30, 2017
|
|
|
|
|
|
|
|
Convertible Series B preferred stock; 48,922 shares issued and
outstanding at September 30, 2017
|
|
|
|
—
|
|
|
|
393
|
|
Series A preferred stock; 125,000 shares issued and outstanding at
September 30, 2017
|
|
|
|
—
|
|
|
|
184
|
|
Successor preferred stock, $0.01 par value; 55,000,000 shares
authorized, no shares issued or outstanding at September 30, 2018
|
|
|
|
—
|
|
|
|
—
|
|
STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
Predecessor common stock, $0.001 par value; 750,000,000 shares
authorized, 494,768,243 issued and outstanding at September 30, 2017
|
|
|
|
—
|
|
|
|
—
|
|
Successor common stock, $0.01 par value; 550,000,000 shares
authorized, 110,218,653 shares issued and 110,012,790 shares
outstanding at September 30, 2018
|
|
|
|
1
|
|
|
|
—
|
|
Additional paid-in capital
|
|
|
|
1,745
|
|
|
|
2,389
|
|
Retained earnings (accumulated deficit)
|
|
|
|
287
|
|
|
|
(5,954
|
)
|
Accumulated other comprehensive income (loss)
|
|
|
|
18
|
|
|
|
(1,448
|
)
|
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
2,051
|
|
|
|
(5,013
|
)
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
$
|
7,679
|
|
|
|
$
|
5,898
|
|
|
|
Avaya Holdings Corp.
Condensed Statements of Cash
Flows
(Unaudited; in millions)
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Non-GAAP
Combined
(1)
|
|
Predecessor
|
(In millions)
|
|
|
|
Period from
December 16,
2017
through
September 30,
2018
|
|
|
Period from
October 1,
2017
through
December 15,
2017
|
|
Fiscal year
ended
September 30,
2018
|
|
Fiscal year
ended
September 30,
2017
|
Net cash provided by (used for):
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
|
|
|
$
|
202
|
|
|
|
$
|
(414
|
)
|
|
$
|
(212
|
)
|
|
291
|
|
Investing activities
|
|
|
|
(134
|
)
|
|
|
8
|
|
|
(126
|
)
|
|
(70
|
)
|
Financing activities
|
|
|
|
273
|
|
|
|
(102
|
)
|
|
171
|
|
|
314
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
(7
|
)
|
|
|
(2
|
)
|
|
(9
|
)
|
|
5
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
334
|
|
|
|
(510
|
)
|
|
(176
|
)
|
|
540
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
366
|
|
|
|
876
|
|
|
876
|
|
|
336
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
700
|
|
|
|
$
|
366
|
|
|
$
|
700
|
|
|
$
|
876
|
|
|
(1)
Due to the company’s emergence from Chapter 11
proceedings during the first quarter of fiscal 2018 and adoption of
fresh start accounting effective on December 15, 2017, the results for
fiscal year 2018 are required by GAAP to be presented separately as the
predecessor period from October 1, 2017 through December 15, 2017 (the
“Predecessor” period) and the successor period from December 16, 2017
through September 30, 2018 (the “Successor” period). The application of
fresh start accounting results in a new basis of accounting making the
results of the Predecessor period not comparable to the results of the
Successor period. Where applicable we have, however, combined results of
the Predecessor and Successor periods for discussion purposes as we
believe it provides the most meaningful basis to analyze our results.
Refer to Supplemental Financial Information accompanying this press
release for more information, including a reconciliation of combined
results to our Predecessor and Successor results.
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 the combined three month period ending December 31,
2017, combined twelve month period ending September 30, 2018 and
financial measures labeled as “non-GAAP” or “adjusted.”
Although GAAP requires that we report on our results for the periods
October 1, 2017 through December 15, 2017 and December 16, 2017 through
December 31, 2017 or September 30, 2018 as applicable, separately,
management reviews the company’s operating results for the three months
ended December 31, 2017 and the twelve months ended September 30, 2018
by combining the results of these periods because such presentation
provides the most meaningful comparison of our results. The company
cannot adequately benchmark the operating results of the 16-day period
ended December 31, 2017 against any of the previous periods reported in
its condensed consolidated financial statements and does not believe
that reviewing the results of this period in isolation would be useful
in identifying any trends regarding the company’s overall performance.
Management believes that the key performance metrics such as revenue,
gross margin and operating income, among others, when combined for the
three and twelve months ended December 31, 2017 and September 30, 2018,
respectively, provide meaningful comparisons to other periods and are
useful in identifying current business trends.
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 EBITDA and adjusted EBITDA because we
believe analysts and investors utilize these measures in analyzing our
results. Accordingly, 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. However, these
terms are not necessarily comparable to other similarly titled captions
of other companies due to the potential inconsistencies in the method of
calculation. Adjusted EBITDA excludes the impact of earnings or charges
resulting from matters that we consider not to be indicative of our
ongoing operations. 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.
We also present the measures non-GAAP revenue, non-GAAP gross margin,
non-GAAP operating margin and non-GAAP operating income, 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 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 of fiscal 2019 adjusted EBITDA, Non-GAAP operating income or
Non-GAAP revenue 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 present Successor, Predecessor and combined results
and reconcile historical GAAP measures to non-GAAP measures.
|
Avaya Holdings Corp.
Supplemental Schedules of
Non-GAAP Adjusted EBITDA
(Unaudited; in millions)
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Successor
|
|
|
Predecessor
|
(In millions)
|
|
|
|
Three months
ended
September 30,
2018
|
|
Three months
ended
June 30,
2018
|
|
|
Three months
ended
September 30,
2017
|
|
Period from
December 16,
2017
through
September 30,
2018
|
|
|
Period from
October 1,
2017
through
December
15,
2017
|
|
Fiscal year
ended
September 30,
2017
|
Net income (loss)
|
|
|
|
$
|
268
|
|
|
$
|
(88
|
)
|
|
|
$
|
27
|
|
|
$
|
287
|
|
|
|
$
|
2,977
|
|
|
$
|
(182
|
)
|
Interest expense
|
|
|
|
57
|
|
|
56
|
|
|
|
17
|
|
|
169
|
|
|
|
14
|
|
|
246
|
|
Interest income
|
|
|
|
(3
|
)
|
|
(1
|
)
|
|
|
(2
|
)
|
|
(5
|
)
|
|
|
(2
|
)
|
|
(4
|
)
|
(Benefit from) provision for income taxes
|
|
|
|
(311
|
)
|
|
20
|
|
|
|
6
|
|
|
(546
|
)
|
|
|
459
|
|
|
(16
|
)
|
Depreciation and amortization
|
|
|
|
120
|
|
|
119
|
|
|
|
63
|
|
|
384
|
|
|
|
31
|
|
|
326
|
|
EBITDA
|
|
|
|
131
|
|
|
106
|
|
|
|
111
|
|
|
289
|
|
|
|
3,479
|
|
|
370
|
|
Impact of fresh start accounting adjustments
|
|
|
|
29
|
|
|
54
|
|
|
|
—
|
|
|
196
|
|
|
|
—
|
|
|
—
|
|
Restructuring charges, net
|
|
|
|
1
|
|
|
30
|
|
|
|
8
|
|
|
81
|
|
|
|
14
|
|
|
30
|
|
Advisory fees
|
|
|
|
3
|
|
|
3
|
|
|
|
3
|
|
|
18
|
|
|
|
3
|
|
|
85
|
|
Acquisition-related costs
|
|
|
|
4
|
|
|
4
|
|
|
|
—
|
|
|
15
|
|
|
|
—
|
|
|
1
|
|
Reorganization items, net
|
|
|
|
—
|
|
|
—
|
|
|
|
21
|
|
|
—
|
|
|
|
(3,416
|
)
|
|
98
|
|
Non-cash share-based compensation
|
|
|
|
6
|
|
|
7
|
|
|
|
1
|
|
|
19
|
|
|
|
—
|
|
|
11
|
|
Impairment of indefinite-lived intangible assets
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
65
|
|
Goodwill impairment
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
52
|
|
Impairment of long-lived assets
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
3
|
|
Loss on sale/disposal of long-lived assets, net
|
|
|
|
—
|
|
|
2
|
|
|
|
—
|
|
|
4
|
|
|
|
1
|
|
|
—
|
|
Gain on sale of Networking business
|
|
|
|
—
|
|
|
—
|
|
|
|
(2
|
)
|
|
—
|
|
|
|
—
|
|
|
(2
|
)
|
Resolution of certain legal matters
|
|
|
|
—
|
|
|
—
|
|
|
|
64
|
|
|
—
|
|
|
|
37
|
|
|
64
|
|
Change in fair value of Emergence Date Warrants
|
|
|
|
8
|
|
|
(6
|
)
|
|
|
—
|
|
|
17
|
|
|
|
—
|
|
|
—
|
|
Gain on foreign currency transactions
|
|
|
|
(4
|
)
|
|
(25
|
)
|
|
|
(1
|
)
|
|
(28
|
)
|
|
|
—
|
|
|
(2
|
)
|
Pension/OPEB/nonretirement postemployment benefits and long-term
disability costs
|
|
|
|
—
|
|
|
—
|
|
|
|
20
|
|
|
—
|
|
|
|
17
|
|
|
90
|
|
Other
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1
|
|
Adjusted EBITDA
|
|
|
|
$
|
178
|
|
|
$
|
175
|
|
|
|
$
|
225
|
|
|
$
|
611
|
|
|
|
$
|
135
|
|
|
$
|
866
|
|
|
|
Avaya Holdings Corp.
Supplemental Schedules of
Non-GAAP Revenue
(Unaudited; in millions)
|
|
|
|
|
|
Successor
|
|
Predecessor
|
|
|
|
Successor
|
|
|
|
|
|
|
Three Months Ended
|
|
Three
Months
Ended
Sept. 30,
2017
|
|
Change
|
|
Three Months Ended
|
|
|
|
|
Sept. 30,
2018
|
|
Adj. for
Fresh Start
Accounting
|
|
Non-
GAAP
Sept. 30,
2018
|
|
|
Amount
|
|
Pct.
|
|
Pct., net
of fx
impact
|
|
June 30,
2018
(1)
|
|
Mar. 31,
2018
(2)
|
|
Q118
Non-GAAP
Combined
Results
(3)
|
Revenue by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products & Solutions
|
|
|
|
$
|
336
|
|
|
$
|
—
|
|
|
$
|
336
|
|
|
$
|
343
|
|
|
$
|
(7
|
)
|
|
(2
|
)%
|
|
(2
|
)%
|
|
$
|
322
|
|
|
$
|
317
|
|
|
$
|
330
|
Services
|
|
|
|
434
|
|
|
—
|
|
|
434
|
|
|
447
|
|
|
(13
|
)
|
|
(3
|
)%
|
|
(2
|
)%
|
|
433
|
|
|
440
|
|
|
445
|
Unallocated amounts
|
|
|
|
(35
|
)
|
|
35
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
n/a
|
|
n/a
|
|
—
|
|
|
—
|
|
|
—
|
Total revenue
|
|
|
|
$
|
735
|
|
|
$
|
35
|
|
|
$
|
770
|
|
|
$
|
790
|
|
|
$
|
(20
|
)
|
|
(3
|
)%
|
|
(2
|
)%
|
|
$
|
755
|
|
|
$
|
757
|
|
|
$
|
775
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by Geography
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
|
|
|
|
$
|
393
|
|
|
$
|
24
|
|
|
$
|
417
|
|
|
$
|
447
|
|
|
$
|
(30
|
)
|
|
(7
|
)%
|
|
(7
|
)%
|
|
$
|
399
|
|
|
$
|
409
|
|
|
$
|
425
|
International:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMEA
|
|
|
|
196
|
|
|
6
|
|
|
202
|
|
|
194
|
|
|
8
|
|
|
4
|
%
|
|
5
|
%
|
|
202
|
|
|
196
|
|
|
208
|
APAC - Asia Pacific
|
|
|
|
78
|
|
|
3
|
|
|
81
|
|
|
79
|
|
|
2
|
|
|
1
|
%
|
|
4
|
%
|
|
86
|
|
|
83
|
|
|
76
|
Americas International - Canada and Latin America
|
|
|
|
68
|
|
|
2
|
|
|
70
|
|
|
70
|
|
|
—
|
|
|
—
|
%
|
|
5
|
%
|
|
68
|
|
|
69
|
|
|
66
|
Total International
|
|
|
|
342
|
|
|
11
|
|
|
353
|
|
|
343
|
|
|
10
|
|
|
3
|
%
|
|
5
|
%
|
|
356
|
|
|
348
|
|
|
350
|
Total revenue
|
|
|
|
$
|
735
|
|
|
$
|
35
|
|
|
$
|
770
|
|
|
$
|
790
|
|
|
$
|
(20
|
)
|
|
(3
|
)%
|
|
(2
|
)%
|
|
$
|
755
|
|
|
$
|
757
|
|
|
$
|
775
|
|
|
|
|
|
|
(1)
Q318 Non-GAAP Results
|
|
(2)
Q218 Non-GAAP Results
|
|
(3)
Q118 Non-GAAP Combined Results
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Successor
|
|
|
Predecessor
|
|
|
|
|
|
|
|
|
June 30,
2018
|
|
Adj. for
Fresh Start
Accounting
|
|
Non-
GAAP
June 30,
2018
|
|
Mar. 31,
2018
|
|
Adj. for
Fresh Start
Accounting
|
|
Non-
GAAP
Mar. 31,
2018
|
|
Period
from
Dec. 16,
2017
through
Dec.
31,
2017
|
|
|
Period
from
Oct. 1,
2017
through
Dec.
15,
2017
|
|
Adj. for
Fresh Start
Accounting
|
|
Q118
Non-GAAP
Combined
Results
|
Revenue by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products & Solutions
|
|
|
|
$
|
322
|
|
|
$
|
—
|
|
|
$
|
322
|
|
|
$
|
317
|
|
|
—
|
|
|
$
|
317
|
|
|
$
|
77
|
|
|
|
$
|
253
|
|
|
—
|
|
|
$
|
330
|
Services
|
|
|
|
433
|
|
|
—
|
|
|
433
|
|
|
440
|
|
|
—
|
|
|
440
|
|
|
94
|
|
|
|
351
|
|
|
—
|
|
|
445
|
Unallocated amounts
|
|
|
|
(63
|
)
|
|
63
|
|
|
—
|
|
|
(85
|
)
|
|
85
|
|
|
—
|
|
|
(23
|
)
|
|
|
—
|
|
|
23
|
|
|
—
|
Total revenue
|
|
|
|
$
|
692
|
|
|
$
|
63
|
|
|
$
|
755
|
|
|
$
|
672
|
|
|
$
|
85
|
|
|
$
|
757
|
|
|
$
|
148
|
|
|
|
$
|
604
|
|
|
$
|
23
|
|
|
$
|
775
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by Geography
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
|
|
|
|
$
|
356
|
|
|
$
|
43
|
|
|
$
|
399
|
|
|
$
|
354
|
|
|
$
|
55
|
|
|
$
|
409
|
|
|
$
|
71
|
|
|
|
$
|
331
|
|
|
$
|
13
|
|
|
$
|
425
|
International:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMEA
|
|
|
|
193
|
|
|
9
|
|
|
202
|
|
|
178
|
|
|
18
|
|
|
196
|
|
|
42
|
|
|
|
166
|
|
|
7
|
|
|
208
|
APAC - Asia Pacific
|
|
|
|
81
|
|
|
5
|
|
|
86
|
|
|
80
|
|
|
3
|
|
|
83
|
|
|
19
|
|
|
|
57
|
|
|
2
|
|
|
76
|
Americas International - Canada and Latin America
|
|
|
|
62
|
|
|
6
|
|
|
68
|
|
|
60
|
|
|
9
|
|
|
69
|
|
|
16
|
|
|
|
50
|
|
|
1
|
|
|
66
|
Total International
|
|
|
|
336
|
|
|
20
|
|
|
356
|
|
|
321
|
|
|
30
|
|
|
348
|
|
|
77
|
|
|
|
273
|
|
|
10
|
|
|
350
|
Total revenue
|
|
|
|
$
|
692
|
|
|
$
|
63
|
|
|
$
|
755
|
|
|
$
|
672
|
|
|
$
|
85
|
|
|
$
|
757
|
|
|
$
|
148
|
|
|
|
$
|
604
|
|
|
$
|
23
|
|
|
$
|
775
|
|
Note: Effective September 30, 2018, the Company changed the name of its
Global Communications Solutions and Avaya Global Services segments to
"Products & Solutions" and "Services," respectively. These were name
changes only and did not have an impact on the operating results of each
segment. Avaya also previously had a Networking business, which was sold
on July 14, 2017.
|
Avaya Holdings Corp.
Supplemental Schedules of
Non-GAAP Reconciliations
(Unaudited; in millions)
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Q118
Non-GAAP
Combined
Results
|
|
Predecessor
|
|
|
|
|
Three Months Ended
|
|
Period from
Dec. 16, 2017
through
Dec.
31, 2017
|
|
|
Period from
Oct. 1, 2017
through
Dec.
15, 2017
|
|
|
Three
months
ended
Sept. 30,
2017
|
(In millions)
|
|
|
|
Sept. 30,
2018
|
|
June 30,
2018
|
|
March 31,
2018
|
|
|
|
|
|
Reconciliation of Non-GAAP Gross Profit and Non-GAAP Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
|
$
|
390
|
|
|
$
|
352
|
|
|
$
|
323
|
|
|
$
|
78
|
|
|
|
$
|
362
|
|
|
$
|
440
|
|
|
$
|
496
|
|
Items excluded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj. for fresh start accounting
|
|
|
|
54
|
|
|
69
|
|
|
106
|
|
|
|
|
|
|
|
35
|
|
|
—
|
|
Amortization of technology intangible assets
|
|
|
|
43
|
|
|
44
|
|
|
41
|
|
|
|
|
|
|
|
10
|
|
|
4
|
|
Loss on disposal of long-lived assets
|
|
|
|
—
|
|
|
2
|
|
|
2
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
Share-based compensation
|
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
Non-GAAP Gross Profit
|
|
|
|
$
|
488
|
|
|
$
|
467
|
|
|
$
|
472
|
|
|
|
|
|
|
|
$
|
485
|
|
|
$
|
500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Margin
|
|
|
|
53.1
|
%
|
|
50.9
|
%
|
|
48.1
|
%
|
|
52.7
|
%
|
|
|
59.9
|
%
|
|
58.5
|
%
|
|
62.8
|
%
|
Non-GAAP Gross Margin
|
|
|
|
63.4
|
%
|
|
61.9
|
%
|
|
62.4
|
%
|
|
|
|
|
|
|
62.6
|
%
|
|
63.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
|
|
$
|
11
|
|
|
$
|
(49
|
)
|
|
$
|
(89
|
)
|
|
$
|
2
|
|
|
|
$
|
36
|
|
|
$
|
38
|
|
|
$
|
69
|
|
Items excluded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj. for fresh start accounting
|
|
|
|
48
|
|
|
71
|
|
|
107
|
|
|
|
|
|
|
|
33
|
|
|
—
|
|
Amortization of intangible assets
|
|
|
|
84
|
|
|
83
|
|
|
81
|
|
|
|
|
|
|
|
27
|
|
|
38
|
|
Restructuring charges, net
|
|
|
|
1
|
|
|
30
|
|
|
40
|
|
|
|
|
|
|
|
24
|
|
|
8
|
|
Acquisition-related costs
|
|
|
|
4
|
|
|
4
|
|
|
7
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
Loss on disposal of long-lived assets
|
|
|
|
—
|
|
|
2
|
|
|
2
|
|
|
|
|
|
|
|
1
|
|
|
—
|
|
Advisory fees
|
|
|
|
3
|
|
|
3
|
|
|
4
|
|
|
|
|
|
|
|
11
|
|
|
3
|
|
Share-based compensation
|
|
|
|
6
|
|
|
7
|
|
|
5
|
|
|
|
|
|
|
|
1
|
|
|
1
|
|
Costs in connection with certain legal matters
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
37
|
|
|
64
|
|
Non-GAAP Operating Income
|
|
|
|
$
|
157
|
|
|
$
|
151
|
|
|
$
|
157
|
|
|
|
|
|
|
|
$
|
172
|
|
|
$
|
183
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Margin
|
|
|
|
1.5
|
%
|
|
-7.1
|
%
|
|
-13.2
|
%
|
|
1.4
|
%
|
|
|
6.0
|
%
|
|
5.1
|
%
|
|
8.7
|
%
|
Non-GAAP Operating Margin
|
|
|
|
20.4
|
%
|
|
20.0
|
%
|
|
20.7
|
%
|
|
|
|
|
|
|
22.2
|
%
|
|
23.2
|
%
|
|
|
Avaya Holdings Corp.
Supplemental Schedules of
Non-GAAP Reconciliation of Gross Profit and Gross Margin by
Portfolio
(Unaudited; in millions)
|
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
Q118
Non-
GAAP
Combined
Results
|
|
Predecessor
|
|
|
|
|
Three months ended
|
|
Period from
December 16,
2017
through
December
31,
2017
|
|
|
Period from
October 1,
2017
through
December
15,
2017
|
|
|
Three
months
ended
Sept. 30,
2017
|
(In millions)
|
|
|
|
Sept. 30,
2018
|
|
June 30,
2018
|
|
March 31,
2018
|
|
|
|
|
|
Reconciliation of Non-GAAP Gross Profit and Non-GAAP Gross Margin
- Products
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
$
|
325
|
|
|
$
|
300
|
|
|
$
|
293
|
|
|
$
|
71
|
|
|
|
$
|
253
|
|
|
$
|
324
|
|
|
$
|
343
|
|
Costs
|
|
|
|
115
|
|
|
114
|
|
|
110
|
|
|
33
|
|
|
|
84
|
|
|
117
|
|
|
105
|
|
Amortization of technology intangible assets
|
|
|
|
43
|
|
|
44
|
|
|
41
|
|
|
7
|
|
|
|
3
|
|
|
10
|
|
|
4
|
|
GAAP Gross Profit
|
|
|
|
167
|
|
|
142
|
|
|
142
|
|
|
31
|
|
|
|
166
|
|
|
197
|
|
|
234
|
|
Items excluded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj. for fresh start accounting
|
|
|
|
16
|
|
|
24
|
|
|
33
|
|
|
|
|
|
|
|
11
|
|
|
—
|
|
Amortization of technology intangible assets
|
|
|
|
43
|
|
|
44
|
|
|
41
|
|
|
|
|
|
|
|
10
|
|
|
4
|
|
Loss on disposal of long-lived assets
|
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
Non-GAAP Gross Profit
|
|
|
|
$
|
226
|
|
|
$
|
211
|
|
|
$
|
217
|
|
|
|
|
|
|
|
$
|
218
|
|
|
$
|
238
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Margin
|
|
|
|
51.4
|
%
|
|
47.3
|
%
|
|
48.5
|
%
|
|
43.7
|
%
|
|
|
65.6
|
%
|
|
60.8
|
%
|
|
68.2
|
%
|
Non-GAAP Gross Margin
|
|
|
|
67.3
|
%
|
|
65.5
|
%
|
|
68.5
|
%
|
|
|
|
|
|
|
66.1
|
%
|
|
69.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Gross Profit and Non-GAAP Gross Margin
- Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
$
|
410
|
|
|
$
|
392
|
|
|
$
|
379
|
|
|
$
|
77
|
|
|
|
$
|
351
|
|
|
$
|
428
|
|
|
$
|
447
|
|
Costs
|
|
|
|
187
|
|
|
182
|
|
|
198
|
|
|
30
|
|
|
|
155
|
|
|
185
|
|
|
185
|
|
GAAP Gross Profit
|
|
|
|
223
|
|
|
210
|
|
|
181
|
|
|
47
|
|
|
|
196
|
|
|
243
|
|
|
262
|
|
Items excluded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj. for fresh start accounting
|
|
|
|
38
|
|
|
45
|
|
|
73
|
|
|
|
|
|
|
|
24
|
|
|
—
|
|
Loss on disposal of long-lived assets
|
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
Share-based compensation
|
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
Non-GAAP Gross Profit
|
|
|
|
$
|
262
|
|
|
$
|
256
|
|
|
$
|
255
|
|
|
|
|
|
|
|
$
|
267
|
|
|
$
|
262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Margin
|
|
|
|
54.4
|
%
|
|
53.6
|
%
|
|
47.8
|
%
|
|
61.0
|
%
|
|
|
55.8
|
%
|
|
56.8
|
%
|
|
58.6
|
%
|
Non-GAAP Gross Margin
|
|
|
|
60.4
|
%
|
|
59.1
|
%
|
|
58.0
|
%
|
|
|
|
|
|
|
60.0
|
%
|
|
58.6
|
%
|
|
|
Avaya Holdings Corp.
Reconciliation of GAAP to
Non-GAAP results
Three months ended September 30, 2018
(Unaudited;
in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q417
|
|
|
|
|
GAAP Results
|
|
Adj. for Fresh Start Accounting
|
|
Amortization of Intangible Assets
|
|
Restructuring Charges, net
|
|
Acquisition Costs
|
|
Share- based Comp
|
|
Advisory Fees
|
|
Other Costs, net
|
|
Non- GAAP Results
|
|
GAAP Results
|
|
Non- GAAP Results
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
|
|
$
|
325
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
336
|
|
|
$
|
343
|
|
|
$
|
343
|
|
Services
|
|
|
|
410
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
434
|
|
|
447
|
|
|
447
|
|
|
|
|
|
735
|
|
|
35
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
770
|
|
|
790
|
|
|
790
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs
|
|
|
|
115
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
110
|
|
|
105
|
|
|
105
|
|
Amortization of technology intangible assets
|
|
|
|
43
|
|
|
—
|
|
|
(43
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
Services
|
|
|
|
187
|
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
172
|
|
|
185
|
|
|
185
|
|
|
|
|
|
345
|
|
|
(19
|
)
|
|
(43
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
282
|
|
|
294
|
|
|
290
|
|
GROSS PROFIT
|
|
|
|
390
|
|
|
54
|
|
|
43
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
488
|
|
|
496
|
|
|
500
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
275
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(5
|
)
|
|
(3
|
)
|
|
—
|
|
|
280
|
|
|
338
|
|
|
270
|
|
Research and development
|
|
|
|
62
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|
47
|
|
|
47
|
|
Amortization of intangible assets
|
|
|
|
41
|
|
|
—
|
|
|
(41
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|
—
|
|
Restructuring charges, net
|
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
|
|
|
379
|
|
|
6
|
|
|
(41
|
)
|
|
(1
|
)
|
|
(4
|
)
|
|
(5
|
)
|
|
(3
|
)
|
|
—
|
|
|
331
|
|
|
427
|
|
|
317
|
|
OPERATING INCOME
|
|
|
|
11
|
|
|
48
|
|
|
84
|
|
|
1
|
|
|
4
|
|
|
6
|
|
|
3
|
|
|
—
|
|
|
157
|
|
|
69
|
|
|
183
|
|
Interest expense
|
|
|
|
(57
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(57
|
)
|
|
(17
|
)
|
|
(17
|
)
|
Other income (expense), net
|
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
4
|
|
|
2
|
|
|
(1
|
)
|
Reorganization items, net
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
—
|
|
(LOSS) INCOME BEFORE INCOME TAXES
|
|
|
|
$
|
(43
|
)
|
|
$
|
48
|
|
|
$
|
84
|
|
|
$
|
1
|
|
|
$
|
4
|
|
|
$
|
6
|
|
|
$
|
3
|
|
|
$
|
1
|
|
|
$
|
104
|
|
|
$
|
33
|
|
|
$
|
165
|
|
|
|
Avaya Holdings Corp.
Reconciliation of GAAP to
Non-GAAP results
Fiscal year ended September 30, 2018
(Unaudited;
in millions)
|
|
|
|
|
|
Successor
|
|
Predecessor
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY17
|
|
|
|
|
Period from Dec. 16, 2017 through Sept.
30, 2018
|
|
Period from Oct. 1, 2017 through Dec. 15, 2017
|
|
Combined Results
|
|
Adj. for Fresh Start Acctg.
|
|
Amt. of Int. Assets
|
|
Restr. Charges, net
|
|
Acq. Costs
|
|
Loss on Disposal of Long- lived Assets
|
|
Reorg items, net
|
|
Share- based Comp
|
|
Costs of Certain Legal Matters
|
|
Adv. Fees
|
|
Other Costs, net
|
|
Non- GAAP Results
|
|
GAAP Results
|
|
Non- GAAP Results
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
|
|
$
|
989
|
|
|
$
|
253
|
|
|
$
|
1,242
|
|
|
$
|
63
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,305
|
|
|
$
|
1,437
|
|
|
$
|
1,437
|
|
Services
|
|
|
|
1,258
|
|
|
351
|
|
|
1,609
|
|
|
143
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,752
|
|
|
1,835
|
|
|
1,835
|
|
|
|
|
|
2,247
|
|
|
604
|
|
|
2,851
|
|
|
206
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,057
|
|
|
3,272
|
|
|
3,272
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs
|
|
|
|
372
|
|
|
84
|
|
|
456
|
|
|
(21
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
433
|
|
|
499
|
|
|
499
|
|
Amortization of technology intangible assets
|
|
|
|
135
|
|
|
3
|
|
|
138
|
|
|
—
|
|
|
(138
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
—
|
|
Services
|
|
|
|
597
|
|
|
155
|
|
|
752
|
|
|
(37
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
712
|
|
|
745
|
|
|
745
|
|
|
|
|
|
1,104
|
|
|
242
|
|
|
1,346
|
|
|
(58
|
)
|
|
(138
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,145
|
|
|
1,264
|
|
|
1,244
|
|
GROSS PROFIT
|
|
|
|
1,143
|
|
|
362
|
|
|
1,505
|
|
|
264
|
|
|
138
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,912
|
|
|
2,008
|
|
|
2,028
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
888
|
|
|
264
|
|
|
1,152
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
(1
|
)
|
|
—
|
|
|
(17
|
)
|
|
(37
|
)
|
|
(21
|
)
|
|
—
|
|
|
1,077
|
|
|
1,261
|
|
|
1,100
|
|
Research and development
|
|
|
|
172
|
|
|
38
|
|
|
210
|
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
198
|
|
|
225
|
|
|
225
|
|
Amortization of intangible assets
|
|
|
|
127
|
|
|
10
|
|
|
137
|
|
|
—
|
|
|
(137
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
204
|
|
|
—
|
|
Impairment of indefinite-lived intangible assets
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
65
|
|
|
—
|
|
Goodwill impairment
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52
|
|
|
—
|
|
Restructuring charges, net
|
|
|
|
81
|
|
|
14
|
|
|
95
|
|
|
—
|
|
|
—
|
|
|
(95
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|
|
|
|
1,268
|
|
|
326
|
|
|
1,594
|
|
|
5
|
|
|
(137
|
)
|
|
(95
|
)
|
|
(15
|
)
|
|
(1
|
)
|
|
—
|
|
|
(18
|
)
|
|
(37
|
)
|
|
(21
|
)
|
|
—
|
|
|
1,275
|
|
|
1,837
|
|
|
1,325
|
|
OPERATING (LOSS) INCOME
|
|
|
|
(125
|
)
|
|
36
|
|
|
(89
|
)
|
|
259
|
|
|
275
|
|
|
95
|
|
|
15
|
|
|
5
|
|
|
—
|
|
|
19
|
|
|
37
|
|
|
21
|
|
|
—
|
|
|
637
|
|
|
171
|
|
|
703
|
|
Interest expense
|
|
|
|
(169
|
)
|
|
(14
|
)
|
|
(183
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(183
|
)
|
|
(246
|
)
|
|
(246
|
)
|
Other income (expense), net
|
|
|
|
35
|
|
|
(2
|
)
|
|
33
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
15
|
|
|
(25
|
)
|
|
(31
|
)
|
Reorganization items, net
|
|
|
|
—
|
|
|
3,416
|
|
|
3,416
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,416
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(98
|
)
|
|
—
|
|
(LOSS) INCOME BEFORE INCOME TAXES
|
|
|
|
$
|
(259
|
)
|
|
$
|
3,436
|
|
|
$
|
3,177
|
|
|
$
|
259
|
|
|
$
|
275
|
|
|
$
|
95
|
|
|
$
|
15
|
|
|
$
|
5
|
|
|
$
|
(3,416
|
)
|
|
$
|
19
|
|
|
$
|
37
|
|
|
$
|
21
|
|
|
$
|
(18
|
)
|
|
$
|
469
|
|
|
$
|
(198
|
)
|
|
$
|
426
|
|
|
Source: Avaya Newsroom
View source version on businesswire.com:
https://www.businesswire.com/news/home/20181204005437/en/
Media Inquiries:
Alex Alias
669-242-8034
alalias@avaya.com
Investor Inquiries:
Peter Schuman
669-242-8098
pschuman@avaya.com
Source: Avaya Holdings Corp.