Second Quarter Fiscal 2018
(1)
:
-
Revenue of $672 million, non-GAAP(2) revenue of $757 million
-
Adjusted EBITDA of $187 million(2) or 24.7% of non-GAAP
revenue
-
Completed acquisition of Spoken Communications
SANTA CLARA, Calif.--(BUSINESS WIRE)--
Avaya Holdings Corp. (NYSE: AVYA) today reported financial results for
the second quarter and first six months of fiscal 2018 ended March 31,
2018. 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 the first quarter and
first six-months of fiscal 2018 are required by GAAP to be presented
separately as the predecessor period from October 1, 2017 through
December 15, 2017 (inclusive of results prior to October 1, 2017, the
“Predecessor” period) and the successor period from December 16, 2017
through December 31, 2017 or March 31, 2018, as applicable (each, a
“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.(1)
“We are excited about our results for our first full quarter as a public
company. They underscore the momentum generated by our increased
investments in the business even during what is historically a weak
seasonal quarter and represent a significant step forward in our
progress against strategic goals for growth,” said Jim Chirico,
President and CEO, Avaya. “We continue to deliver results by making
significant progress in customer-driven innovations and advancing our
technology plays, including our acquisition of Spoken Communications
that has accelerated our multitenant cloud capabilities, our strategic
alliance with Afiniti that uses behavioral pairing to match customers
with contact center agents and our Avaya Mobile Experience announcement
that changes the game by reducing contact center costs and offering
omnichannel communications for mobile customers.”
Revenue for the second quarter of fiscal 2018 was $672 million,
including $1 million related to Avaya’s former Networking business,
which was sold on July 14, 2017. Revenue for the combined period from
October 1, 2017 through December 31, 2017 (the “Combined First Quarter
Fiscal 2018” (1)), was $752 million, including $3 million
related to the Networking business. Revenue for the second quarter of
fiscal 2017 ending March 31, 2017 was $804 million, including $51
million related to the Networking business.
Non-GAAP revenue adjusted to further exclude the revenue of the
Networking business was $756 million for the second quarter of fiscal
2018, $16 million lower than the prior quarter (on a combined basis),
representing a decline of approximately 2%, primarily as a result of
seasonality and $2 million higher than the second quarter of fiscal 2017.
Gross margin for the second quarter of fiscal 2018 was 48.1%. Non-GAAP
gross margin was 62.4%, a record percentage for a second quarter result,
compared to 61.8% for the Combined First Quarter Fiscal 2018 and 60.9%
for the second quarter of fiscal 2017.
Operating loss for the second quarter of fiscal 2018 was $89 million,
compared to operating income of $38 million in Combined First Quarter
Fiscal 2018, and operating income of $75 million for the second quarter
of fiscal 2017. Non-GAAP operating income for the second quarter of
fiscal 2018 was $157 million, representing a second quarter record 20.7%
percentage of non-GAAP revenue, compared to $172 million for the prior
quarter (on a combined basis) and $159 million for the second quarter of
fiscal 2017. Net loss for the second quarter of fiscal 2018 was $130
million, compared to net income of $3,214 million for the Combined First
Quarter Fiscal 2018, and a net loss of $8 million for the second quarter
of fiscal 2017.
For the second quarter of fiscal 2018, adjusted EBITDA was $187 million
or 24.7% of non-GAAP revenue, compared to adjusted EBITDA of $206
million, or 26.6% of non-GAAP revenue, for the Combined First Quarter
Fiscal 2018 and $199 million, or 24.8% of revenue, for the second
quarter of fiscal 2017.
Cash provided by operating activities for the second quarter of fiscal
2018 was $54 million, compared to cash used for operating activities of
$374 million during the Combined First Quarter Fiscal 2018, and cash
provided by operating activities of $97 million during the second
quarter of fiscal 2017. Cash and cash equivalents totaled $311 million
as of March 31, 2018, compared to $417 million at December 31, 2017 and
$764 million at the end of the second quarter of fiscal 2017. The
sequential change in cash and cash equivalents is primarily due to
payments for the acquisition of Spoken Communications, term loan
payments to lenders and pension payments.
1
The results for the period from October 1, 2017 through
December 31, 2017, or March 31, 2018, as applicable, represent the sum
of the reported amounts for the Predecessor period from October 1, 2017
through December 15, 2017 and the Successor period from December 16,
2017 through December 31, 2017 or March 31, 2018, as applicable (each, a
“Successor” period). Refer to Supplemental Financial Information
accompanying this press release for more information, including a
reconciliation of combined results to our Predecessor and Successor
results.
2
Non-GAAP revenue, Non-GAAP gross 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 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.
Second Quarter Fiscal 2018 Highlights
-
Added over 1,200 new logos worldwide.
-
Midmarket/SMB cloud revenue seats grew 53% quarter-over-quarter.
-
Continued strength in our business model as a software & services
company:
-
Software and services accounted for a record 83% of non-GAAP
revenue, up year-over-year from 79%;
-
Recurring revenue represented a record 58% of non-GAAP revenue, up
year-over-year from 56%; and
-
108 deals over $1 million of Total Contract Value (TCV), up 44%
year-over-year.
-
Closed the acquisition of Spoken Communications, a leading innovator
in Contact Center as a Service (CCaaS) solutions. The Spoken platform
provides a secure and scalable, multitenant cloud platform for
customers of all sizes, and its intellectual property will accelerate
our move into Machine Learning and AI.
-
Alorica, one of the world’s largest BPOs, will transition all of its
global contact center operations to the Avaya cloud. A
complete Avaya contact center cloud solution (CCaaS) will support
100,000 agents, hundreds of client companies, and millions of their
end customers around the world.
-
Launched Cloud Master Agent program focused on accelerating sales of
Avaya Cloud to small and midmarket businesses. Jenne and leading cloud
distributor Intelisys have signed as Master Agents, and we already
have early customer sales.
-
Unveiled Avaya Mobile Experience. This category-breaking technology
detects 800 calls from mobile numbers, and then accesses contextual
information about the caller for a more personalized customer
service experience. Organizations can reply to a phone call with a
text, for example, which can reduce costs while enhancing the customer
experience.
-
Signed a strategic alliance including joint development to incorporate
Afiniti International Holding’s AI and analytics into the
industry-leading Avaya contact center platform. Afiniti Behavioral
Pairing efficiently matches customers with the most appropriate agent
based on predicted interpersonal behavior, for a better customer
experience.
-
Eletropaulo, the largest electricity distribution company in Latin
America, has signed a five-year contract as part of the company’s
digital transformation plan, migrating its customer service platform
to cloud-based Avaya Oceana as a service in more than 800 locations.
-
Avaya Customer Happiness Index on Blockchain named a gold medal winner
in the internationally-renowned Edison Awards™ for 2018.
-
Avaya has received CRN’s prestigious 2018 5-Star Partner Program
rating for ninth consecutive year.
Third Quarter Fiscal 2018 Outlook
-
Revenue of $690-$705 million, non-GAAP revenue of $750-$770 million
-
GAAP operating loss of 8-8.5% of revenue, non-GAAP operating profit of
20-21% of non-GAAP revenue
-
GAAP operating loss of $55-60 million, non-GAAP operating income
$150-$160 million
-
Cash taxes of approximately $9 million
-
GAAP net loss $0.89-$0.97 per diluted share
-
Adjusted EBITDA of $170-$190 million or adjusted EBITDA margin of
approximately 23-25% of non-GAAP revenue, includes impact of Spoken
acquisition
-
Approximately 111 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 May 10,
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 May 10, 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 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 at the same web
address in the event archives for a period of one year.
To access the financial results 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 2 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: 4728797.
Links to this financial results press release and accompanying slides
are available on the investor page of Avaya’s website https://investors.avaya.com.
About Avaya
Avaya is a global leader in digital communications software, services
and devices for businesses of all sizes. Our open, intelligent and
customizable solutions for contact centers and unified communications
offer the flexibility of Cloud, on-premises and hybrid deployments.
Avaya shapes intelligent connections and creates seamless communication
experiences for our customers, and their customers. Our professional
planning, support and management services teams help optimize solutions,
for highly reliable and efficient deployments. Avaya Holdings Corp. is
traded on the NYSE under the ticker AVYA. For more information, please
visit 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 third quarter of fiscal 2018. 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 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.
|
Consolidated Statements of Operations
|
(Unaudited; in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
Predecessor
|
|
Successor
|
|
Predecessor
|
|
|
|
|
|
Three months
ended
March 31,
2018
|
|
Three months
ended
March 31,
2017
|
|
Period from
December 16, 2017
through
March
31, 2018
|
|
Period from
October 1, 2017
through
December
15, 2017
|
|
Six months
ended
March 31,
2017
|
|
REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
$
|
293
|
|
|
$
|
348
|
|
|
$
|
364
|
|
|
$
|
253
|
|
|
$
|
749
|
|
|
|
Services
|
|
|
379
|
|
|
|
456
|
|
|
|
456
|
|
|
|
351
|
|
|
|
930
|
|
|
|
|
|
|
|
672
|
|
|
|
804
|
|
|
|
820
|
|
|
|
604
|
|
|
|
1,679
|
|
|
COSTS
|
|
|
|
|
|
|
|
|
|
|
|
|
Products:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs
|
|
|
110
|
|
|
|
125
|
|
|
|
143
|
|
|
|
84
|
|
|
|
270
|
|
|
|
|
Amortization of technology intangible assets
|
|
41
|
|
|
|
6
|
|
|
|
48
|
|
|
|
3
|
|
|
|
11
|
|
|
|
Services
|
|
|
198
|
|
|
|
189
|
|
|
|
228
|
|
|
|
155
|
|
|
|
379
|
|
|
|
|
|
|
|
349
|
|
|
|
320
|
|
|
|
419
|
|
|
|
242
|
|
|
|
660
|
|
|
GROSS PROFIT
|
|
|
323
|
|
|
|
484
|
|
|
|
401
|
|
|
|
362
|
|
|
|
1,019
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
282
|
|
|
|
292
|
|
|
|
332
|
|
|
|
264
|
|
|
|
628
|
|
|
|
Research and development
|
|
|
50
|
|
|
|
57
|
|
|
|
59
|
|
|
|
38
|
|
|
|
119
|
|
|
|
Amortization of intangible assets
|
|
|
40
|
|
|
|
56
|
|
|
|
47
|
|
|
|
10
|
|
|
|
113
|
|
|
|
Restructuring charges, net
|
|
|
40
|
|
|
|
4
|
|
|
|
50
|
|
|
|
14
|
|
|
|
14
|
|
|
|
|
|
|
|
412
|
|
|
|
409
|
|
|
|
488
|
|
|
|
326
|
|
|
|
874
|
|
|
OPERATING (LOSS) INCOME
|
|
|
(89
|
)
|
|
|
75
|
|
|
|
(87
|
)
|
|
|
36
|
|
|
|
145
|
|
|
Interest expense
|
|
|
(47
|
)
|
|
|
(38
|
)
|
|
|
(56
|
)
|
|
|
(14
|
)
|
|
|
(212
|
)
|
|
Other expense, net
|
|
|
(3
|
)
|
|
|
(22
|
)
|
|
|
(5
|
)
|
|
|
(2
|
)
|
|
|
(18
|
)
|
|
Reorganization costs, net
|
|
|
-
|
|
|
|
(42
|
)
|
|
|
-
|
|
|
|
3,416
|
|
|
|
(42
|
)
|
|
(LOSS) INCOME BEFORE INCOME TAXES
|
|
|
(139
|
)
|
|
|
(27
|
)
|
|
|
(148
|
)
|
|
|
3,436
|
|
|
|
(127
|
)
|
|
Benefit from (provision for) income taxes
|
|
|
9
|
|
|
|
19
|
|
|
|
255
|
|
|
|
(459
|
)
|
|
|
16
|
|
|
NET (LOSS) INCOME
|
|
$
|
(130
|
)
|
|
$
|
(8
|
)
|
|
$
|
107
|
|
|
$
|
2,977
|
|
|
$
|
(111
|
)
|
|
Net (loss) income per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(1.18
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
0.97
|
|
|
$
|
5.19
|
|
|
$
|
(0.25
|
)
|
|
Diluted
|
|
$
|
(1.18
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
0.96
|
|
|
$
|
5.19
|
|
|
$
|
(0.25
|
)
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
109.8
|
|
|
|
497.1
|
|
|
|
109.8
|
|
|
|
497.3
|
|
|
|
497.0
|
|
|
Diluted
|
|
|
109.8
|
|
|
|
497.1
|
|
|
|
110.8
|
|
|
|
497.3
|
|
|
|
497.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avaya Holdings Corp.
|
Consolidated Balance Sheets
|
(Unaudited; in millions, except share amounts)
|
|
|
|
|
Successor
|
|
Predecessor
|
|
|
|
March 31,
2018
|
|
September 30,
2017
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
311
|
|
|
$
|
876
|
|
|
Accounts receivable, net
|
|
|
366
|
|
|
|
536
|
|
|
Inventory
|
|
|
106
|
|
|
|
96
|
|
|
Other current assets
|
|
|
269
|
|
|
|
269
|
|
TOTAL CURRENT ASSETS
|
|
|
1,052
|
|
|
|
1,777
|
|
|
Property, plant and equipment, net
|
|
|
281
|
|
|
|
200
|
|
|
Deferred income taxes, net
|
|
|
31
|
|
|
|
-
|
|
|
Intangible assets, net
|
|
|
3,404
|
|
|
|
311
|
|
|
Goodwill
|
|
|
2,780
|
|
|
|
3,542
|
|
|
Other assets
|
|
|
58
|
|
|
|
68
|
|
TOTAL ASSETS
|
|
$
|
7,606
|
|
|
$
|
5,898
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Debt maturing within one year
|
|
$
|
-
|
|
|
$
|
725
|
|
|
Long-term debt, current portion
|
|
|
29
|
|
|
|
-
|
|
|
Accounts payable
|
|
|
331
|
|
|
|
282
|
|
|
Payroll and benefit obligations
|
|
|
139
|
|
|
|
127
|
|
|
Deferred revenue
|
|
|
412
|
|
|
|
614
|
|
|
Business restructuring reserve, current portion
|
|
|
43
|
|
|
|
35
|
|
|
Other current liabilities
|
|
|
127
|
|
|
|
90
|
|
TOTAL CURRENT LIABILITIES
|
|
|
1,081
|
|
|
|
1,873
|
|
|
Long-term debt
|
|
|
2,860
|
|
|
|
-
|
|
|
Pension obligations
|
|
|
780
|
|
|
|
513
|
|
|
Other postretirement obligations
|
|
|
216
|
|
|
|
-
|
|
|
Deferred income taxes, net
|
|
|
465
|
|
|
|
32
|
|
|
Business restructuring reserve, non-current portion
|
|
|
54
|
|
|
|
34
|
|
|
Other liabilities
|
|
|
394
|
|
|
|
170
|
|
TOTAL NON-CURRENT LIABILITIES
|
|
|
4,769
|
|
|
|
749
|
|
LIABILITIES SUBJECT TO COMPROMISE
|
|
|
-
|
|
|
|
7,705
|
|
TOTAL LIABILITIES
|
|
|
5,850
|
|
|
|
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 authorized,
no shares issued or outstanding at March 31, 2018
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
|
Predecessor common stock, $0.01 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, 110,000,000 issued and 109,794,137 outstanding at March
31, 2018
|
|
|
1
|
|
|
|
-
|
|
Additional paid-in capital
|
|
|
1,673
|
|
|
|
2,389
|
|
Retained earnings (Accumulated deficit)
|
|
|
107
|
|
|
|
(5,954
|
)
|
Accumulated other comprehensive loss
|
|
|
(25
|
)
|
|
|
(1,448
|
)
|
TOTAL STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
1,756
|
|
|
|
(5,013
|
)
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|
$
|
7,606
|
|
|
$
|
5,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avaya Holdings Corp.
|
Condensed Statements of Cash Flows
|
(Unaudited; in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
Predecessor
|
|
Non-GAAP Combined
|
|
Predecessor
|
|
|
|
Period from
December 16, 2017
through
March
31, 2018
|
|
Period from
October 1,
2017 through
December
15,
2017
|
|
Six months
ended
March 31,
2018
|
|
Six months
ended
March 31,
2017
|
Net cash provided by (used for):
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
107
|
|
|
$
|
2,977
|
|
|
$
|
3,084
|
|
|
$
|
(111
|
)
|
Adjustments to net income (loss) for non-cash items
|
|
|
(79
|
)
|
|
|
(3,410
|
)
|
|
|
(3,489
|
)
|
|
|
274
|
|
Changes in operating assets and liabilities
|
|
|
66
|
|
|
|
19
|
|
|
|
85
|
|
|
|
(110
|
)
|
Operating activities
|
|
|
94
|
|
|
|
(414
|
)
|
|
|
(320
|
)
|
|
|
53
|
|
Investing activities
|
|
|
(147
|
)
|
|
|
8
|
|
|
|
(139
|
)
|
|
|
(109
|
)
|
Financing activities
|
|
|
(11
|
)
|
|
|
(102
|
)
|
|
|
(113
|
)
|
|
|
492
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
9
|
|
|
|
(2
|
)
|
|
|
7
|
|
|
|
(8
|
)
|
Net (decrease) increase in cash and cash equivalents
|
|
|
(55
|
)
|
|
|
(510
|
)
|
|
|
(565
|
)
|
|
|
428
|
|
Cash and cash equivalents at beginning of period
|
|
|
366
|
|
|
|
876
|
|
|
|
876
|
|
|
|
336
|
|
Cash and cash equivalents at end of period
|
|
$
|
311
|
|
|
$
|
366
|
|
|
$
|
311
|
|
|
$
|
764
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avaya Holdings Corp.
|
Supplemental Schedules of Non-GAAP Revenue
|
(Unaudited; in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
Predecessor
|
|
|
|
|
|
|
|
Successor
|
|
Predecessor
|
|
|
|
|
|
Predecessor
|
|
|
|
Three Months Ended
|
|
Three months
|
|
Change
|
|
Period from
|
|
Period from
|
|
|
|
Q118
|
|
|
|
|
|
|
|
|
|
Adj. for
|
|
Non-GAAP
|
|
ended
|
|
|
|
|
|
Pct., net
|
|
Dec. 16, 2017
|
|
Oct. 1, 2017
|
|
Adj. for
|
|
Non-GAAP
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
Fresh Start
|
|
March 31,
|
|
March 31,
|
|
|
|
|
|
of FX
|
|
through
|
|
through
|
|
Fresh Start
|
|
Combined
|
|
Sept. 30,
|
|
June 30,
|
|
|
|
2018
|
|
Accounting
|
|
2018
|
|
2017
|
|
Amount
|
|
Pct.
|
|
impact
|
|
Dec. 31, 2017
|
|
Dec. 15, 2017
|
|
Accounting
|
|
Results
|
|
2017
|
|
2017
|
Revenue by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ECS product revenue
|
|
$
|
317
|
|
|
$
|
-
|
|
$317
|
|
$
|
348
|
|
$
|
(31
|
)
|
|
-9
|
%
|
|
-11
|
%
|
|
$
|
77
|
|
|
$
|
253
|
|
$
|
-
|
|
$
|
330
|
|
$
|
343
|
|
$
|
345
|
AGS
|
|
|
440
|
|
|
|
-
|
|
440
|
|
|
456
|
|
|
(16
|
)
|
|
-4
|
%
|
|
-5
|
%
|
|
|
94
|
|
|
|
351
|
|
|
-
|
|
|
445
|
|
|
447
|
|
|
458
|
Unallocated amounts
|
|
|
(85
|
)
|
|
|
85
|
|
-
|
|
|
-
|
|
|
-
|
|
|
n/a
|
|
|
n/a
|
|
|
|
(23
|
)
|
|
|
-
|
|
|
23
|
|
|
-
|
|
|
-
|
|
|
-
|
Total revenue
|
|
$
|
672
|
|
|
$
|
85
|
|
$757
|
|
$
|
804
|
|
$
|
(47
|
)
|
|
-6
|
%
|
|
-18
|
%
|
|
$
|
148
|
|
|
$
|
604
|
|
$
|
23
|
|
$
|
775
|
|
$
|
790
|
|
$
|
803
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by Geography
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
|
|
|
$
|
333
|
|
|
$
|
76
|
|
$409
|
|
$
|
450
|
|
$
|
(41
|
)
|
|
-9
|
%
|
|
-9
|
%
|
|
$
|
71
|
|
|
$
|
331
|
|
$
|
23
|
|
$
|
425
|
|
$
|
447
|
|
$
|
435
|
International:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EMEA
|
|
|
191
|
|
|
|
6
|
|
197
|
|
|
202
|
|
|
(5
|
)
|
|
-2
|
%
|
|
-8
|
%
|
|
|
42
|
|
|
|
166
|
|
|
-
|
|
|
208
|
|
|
194
|
|
|
204
|
APAC - Asia Pacific
|
|
|
80
|
|
|
|
3
|
|
83
|
|
|
77
|
|
|
6
|
|
|
8
|
%
|
|
5
|
%
|
|
|
19
|
|
|
|
57
|
|
|
-
|
|
|
76
|
|
|
79
|
|
|
88
|
Americas International - Canada and Latin America
|
|
|
68
|
|
|
|
-
|
|
68
|
|
|
75
|
|
|
(7
|
)
|
|
-9
|
%
|
|
-11
|
%
|
|
|
16
|
|
|
|
50
|
|
|
-
|
|
|
66
|
|
|
70
|
|
|
76
|
Total International
|
|
|
339
|
|
|
|
9
|
|
348
|
|
|
354
|
|
|
(6
|
)
|
|
-2
|
%
|
|
-6
|
%
|
|
|
77
|
|
|
|
273
|
|
|
-
|
|
|
350
|
|
|
343
|
|
|
368
|
Total revenue
|
|
$
|
672
|
|
|
$
|
85
|
|
$757
|
|
$
|
804
|
|
$
|
(47
|
)
|
|
-6
|
%
|
|
-8
|
%
|
|
$
|
148
|
|
|
$
|
604
|
|
$
|
23
|
|
$
|
775
|
|
$
|
790
|
|
$
|
803
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revision of Prior Period Amounts
During the second quarter of fiscal 2018 ended March 31, 2018, the
company identified and corrected a cut-off error as of December 15,
2017, the date the company emerged from Chapter 11 proceedings, related
to an understatement of cash and a corresponding overstatement of
accounts receivable of $26 million. These accounts were correctly
reported as of December 31, 2017. Because of the application of fresh
start accounting as of December 15, 2017, Stockholder’s Equity and
Goodwill were also each understated by the same amount but not corrected
as of December 31, 2017. The company determined that these errors were
not material and corrected the errors in the applicable period of the
consolidated financial statements included elsewhere in this release and
will correct them in the March 31, 2018 Form 10-Q.
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 six month period ending March 31, 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 March 31, 2018 as applicable, separately,
management reviews the company’s operating results for the three and six
months ended December 31, 2017 and March 31, 2018 by combining the
results of these two 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 when combined for the three and six months ended
December 31, 2017 and March 31, 2018, respectively, provide meaningful
comparisons to other periods and are useful in identifying current
business trends.
We also present the measures non-GAAP revenue, non-GAAP gross 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 comparisons
to prior periods 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.
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. 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. While EBITDA
measures are frequently used as measures of operations and the ability
to meet debt service requirements, 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 do not provide a forward-looking reconciliation of expected third
quarter of fiscal 2018 Adjusted EBITDA, Non-GAAP operating income or
Non-GAAP revenue guidance as the amount of 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 Schedule of Non-GAAP Adjusted EBITDA
|
(Unaudited; in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
Predecessor
|
|
Successor
|
|
Predecessor
|
|
Predecessor
|
|
|
|
Three
months
ended
March 31,
2018
|
|
Three
months
ended
March 31,
2017
|
|
Period from
December 16,
2017 through
March
31,
2018
|
|
Period from
October 1,
2017 through
December
15,
2017
|
|
Six months
ended
March 31,
2017
|
Net (loss) income
|
|
$
|
(130
|
)
|
|
$
|
(8
|
)
|
|
$
|
107
|
|
|
$
|
2,977
|
|
|
$
|
(111
|
)
|
|
Interest expense
|
|
|
47
|
|
|
|
38
|
|
|
|
56
|
|
|
|
14
|
|
|
|
212
|
|
|
Interest income
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
|
(2
|
)
|
|
|
(1
|
)
|
|
(Benefit from) provision for income taxes
|
|
|
(9
|
)
|
|
|
(19
|
)
|
|
|
(255
|
)
|
|
|
459
|
|
|
|
(16
|
)
|
|
Depreciation and amortization
|
|
|
123
|
|
|
|
88
|
|
|
|
145
|
|
|
|
31
|
|
|
|
178
|
|
EBITDA
|
|
|
30
|
|
|
|
98
|
|
|
|
52
|
|
|
|
3,479
|
|
|
|
262
|
|
|
Impact of fresh start accounting adjustments
|
|
|
86
|
|
|
|
-
|
|
|
|
113
|
|
|
|
-
|
|
|
|
-
|
|
|
Restructuring charges, net
|
|
|
40
|
|
|
|
4
|
|
|
|
50
|
|
|
|
14
|
|
|
|
14
|
|
|
Advisory fees
|
|
|
4
|
|
|
|
14
|
|
|
|
12
|
|
|
|
3
|
|
|
|
65
|
|
|
Acquisition-related costs
|
|
|
7
|
|
|
|
-
|
|
|
|
7
|
|
|
|
-
|
|
|
|
-
|
|
|
Reorganization items, net
|
|
|
-
|
|
|
|
42
|
|
|
|
-
|
|
|
|
(3,416
|
)
|
|
|
42
|
|
|
Share-based and other compensation
|
|
|
5
|
|
|
|
4
|
|
|
|
6
|
|
|
|
-
|
|
|
|
6
|
|
|
Loss on disposal of long-lived assets
|
|
|
2
|
|
|
|
-
|
|
|
|
2
|
|
|
|
1
|
|
|
|
-
|
|
|
Costs in connection with certain legal matters
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
37
|
|
|
|
-
|
|
|
Change in fair value of warrant liability
|
|
|
10
|
|
|
|
-
|
|
|
|
15
|
|
|
|
-
|
|
|
|
-
|
|
|
Foreign currency gains, net
|
|
|
3
|
|
|
|
12
|
|
|
|
1
|
|
|
|
-
|
|
|
|
1
|
|
|
Pension/OPEB/nonretirement postemployment benefits and long-term
disability costs
|
|
|
-
|
|
|
|
25
|
|
|
|
-
|
|
|
|
17
|
|
|
|
46
|
|
|
Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1
|
|
Adjusted EBITDA
|
|
$
|
187
|
|
|
$
|
199
|
|
|
$
|
258
|
|
|
$
|
135
|
|
|
$
|
437
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avaya Holdings Corp.
|
Supplemental Schedules of Non-GAAP Reconciliations
|
(Unaudited; in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
Successor
|
|
Predecessor
|
|
|
|
Predecessor
|
|
|
|
|
Three Months
|
|
Period from
|
|
Period from
|
|
Q118
|
|
|
|
|
|
|
|
|
|
|
Ended
|
|
Dec. 16, 2017
|
|
Oct. 1, 2017
|
|
Non-GAAP
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
through
|
|
through
|
|
Combined
|
|
Sept. 30
|
|
June 30
|
|
Mar. 31
|
|
|
|
|
2018
|
|
Dec. 31, 2017
|
|
Dec. 15, 2017
|
|
Results
|
|
2017
|
|
2017
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Gross Profit
and Non-GAAP Gross Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
$
|
323
|
|
|
$
|
78
|
|
|
$
|
362
|
|
|
$
|
440
|
|
|
$
|
496
|
|
|
$
|
493
|
|
|
$
|
484
|
|
|
Gross Margin
|
|
|
48.1
|
%
|
|
|
52.7
|
%
|
|
|
59.9
|
%
|
|
|
58.5
|
%
|
|
|
62.8
|
%
|
|
|
61.4
|
%
|
|
|
60.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items excluded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj. for fresh start accounting
|
|
|
106
|
|
|
|
|
|
|
|
29
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Amortization of technology intangible assets
|
|
|
41
|
|
|
|
|
|
|
|
10
|
|
|
|
4
|
|
|
|
5
|
|
|
|
6
|
|
|
|
Loss on disposal of long-lived assets
|
|
|
2
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Non-GAAP Gross Profit
|
|
$
|
472
|
|
|
|
|
|
|
$
|
479
|
|
|
$
|
500
|
|
|
$
|
498
|
|
|
$
|
490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Gross Margin
|
|
|
62.4
|
%
|
|
|
|
|
|
|
61.8
|
%
|
|
|
63.3
|
%
|
|
|
62.0
|
%
|
|
|
60.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (Loss) Income
|
|
$
|
(89
|
)
|
|
$
|
2
|
|
|
$
|
36
|
|
|
$
|
38
|
|
|
$
|
69
|
|
|
$
|
(43
|
)
|
|
$
|
75
|
|
|
|
Percentage of Revenue
|
|
|
-13.2
|
%
|
|
|
1.4
|
%
|
|
|
6.0
|
%
|
|
|
5.1
|
%
|
|
|
8.7
|
%
|
|
|
-5.4
|
%
|
|
|
9.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items excluded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj. for fresh start accounting
|
|
|
107
|
|
|
|
|
|
|
|
33
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Amortization of intangible assets
|
|
|
81
|
|
|
|
|
|
|
|
27
|
|
|
|
38
|
|
|
|
62
|
|
|
|
62
|
|
|
|
Restructuring charges, net
|
|
|
40
|
|
|
|
|
|
|
|
24
|
|
|
|
8
|
|
|
|
8
|
|
|
|
4
|
|
|
|
Acquisition-related costs
|
|
|
7
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Loss on disposal of long-lived assets
|
|
|
2
|
|
|
|
|
|
|
|
1
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Impairment charges
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
120
|
|
|
|
-
|
|
|
|
Advisory fees
|
|
|
4
|
|
|
|
|
|
|
|
11
|
|
|
|
3
|
|
|
|
18
|
|
|
|
14
|
|
|
|
Share-based compensation
|
|
|
5
|
|
|
|
|
|
|
|
1
|
|
|
|
1
|
|
|
|
4
|
|
|
|
4
|
|
|
|
Costs in connection with certain legal matters
|
|
|
-
|
|
|
|
|
|
|
|
37
|
|
|
|
64
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating Income
|
|
$
|
157
|
|
|
|
|
|
|
$
|
172
|
|
|
$
|
183
|
|
|
$
|
169
|
|
|
$
|
159
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating Margin
|
|
|
20.7
|
%
|
|
|
|
|
|
|
22.2
|
%
|
|
|
23.2
|
%
|
|
|
21.0
|
%
|
|
|
19.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avaya Holdings Corp.
|
Supplemental Schedules of Non-GAAP Reconciliation of Gross Profit
and Gross Margin by Portfolio
|
(Unaudited; in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Successor
|
|
Successor
|
|
Predecessor
|
|
|
|
Predecessor
|
|
|
|
|
Three Months
|
|
Period from
|
|
Period from
|
|
Q118
|
|
|
|
|
|
|
|
|
|
|
Ended
|
|
Dec. 16, 2017
|
|
Oct. 1, 2017
|
|
Non-GAAP
|
|
Three Months Ended
|
|
|
|
|
March 31,
|
|
through
|
|
through
|
|
Combined
|
|
Sept. 30,
|
|
June 30,
|
|
Mar. 31,
|
|
|
|
|
2018
|
|
Dec. 31, 2017
|
|
Dec. 15, 2017
|
|
Results
|
|
2017
|
|
2017
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Gross Profit
and Non-GAAP Gross Margin - Products
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
293
|
|
|
$
|
71
|
|
|
$
|
253
|
|
|
$
|
324
|
|
|
$
|
343
|
|
|
$
|
345
|
|
|
$
|
348
|
|
|
|
Costs
|
|
|
110
|
|
|
|
33
|
|
|
|
84
|
|
|
|
117
|
|
|
|
104
|
|
|
|
121
|
|
|
|
125
|
|
|
|
Amortization of technology intangible assets
|
|
|
41
|
|
|
|
7
|
|
|
|
3
|
|
|
|
10
|
|
|
|
4
|
|
|
|
5
|
|
|
|
6
|
|
|
GAAP Gross Profit
|
|
|
142
|
|
|
|
31
|
|
|
|
166
|
|
|
|
197
|
|
|
|
235
|
|
|
|
219
|
|
|
|
217
|
|
|
GAAP Gross Margin
|
|
|
48.5
|
%
|
|
|
43.7
|
%
|
|
|
65.6
|
%
|
|
|
60.8
|
%
|
|
|
68.5
|
%
|
|
|
63.5
|
%
|
|
|
62.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items excluded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj. for fresh start accounting
|
|
|
32
|
|
|
|
|
|
|
|
7
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Amortization of technology intangible assets
|
|
|
41
|
|
|
|
|
|
|
|
10
|
|
|
|
4
|
|
|
|
5
|
|
|
|
6
|
|
|
|
Loss on disposal of long-lived assets
|
|
|
1
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Non-GAAP Gross Profit
|
|
$
|
216
|
|
|
|
|
|
|
$
|
214
|
|
|
$
|
239
|
|
|
$
|
224
|
|
|
$
|
223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Gross Margin
|
|
|
68.1
|
%
|
|
|
|
|
|
|
64.8
|
%
|
|
|
69.7
|
%
|
|
|
64.9
|
%
|
|
|
64.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Gross Profit
and Non-GAAP Gross Margin - Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
379
|
|
|
$
|
77
|
|
|
$
|
351
|
|
|
$
|
428
|
|
|
$
|
447
|
|
|
$
|
458
|
|
|
$
|
456
|
|
|
|
Costs
|
|
|
198
|
|
|
|
30
|
|
|
|
155
|
|
|
|
185
|
|
|
|
186
|
|
|
|
184
|
|
|
|
189
|
|
|
GAAP Gross Profit
|
|
|
181
|
|
|
|
47
|
|
|
|
196
|
|
|
|
243
|
|
|
|
261
|
|
|
|
274
|
|
|
|
267
|
|
|
GAAP Gross Margin
|
|
|
47.8
|
%
|
|
|
61.0
|
%
|
|
|
55.8
|
%
|
|
|
56.8
|
%
|
|
|
58.4
|
%
|
|
|
59.8
|
%
|
|
|
58.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items excluded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj. for fresh start accounting
|
|
|
74
|
|
|
|
|
|
|
|
22
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Loss on disposal of long-lived assets
|
|
|
1
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Non-GAAP Gross Profit
|
|
$
|
256
|
|
|
|
|
|
|
$
|
265
|
|
|
$
|
261
|
|
|
$
|
274
|
|
|
$
|
267
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Gross Margin
|
|
|
58.2
|
%
|
|
|
|
|
|
|
59.6
|
%
|
|
|
58.4
|
%
|
|
|
59.8
|
%
|
|
|
58.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avaya Holdings Corp.
|
Reconciliation of GAAP to Non-GAAP results
|
Three months ended March 31, 2018
|
(Unaudited; in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj. for
|
|
Amortization
|
|
|
|
|
|
Disposal of
|
|
Share-based
|
|
|
|
|
|
|
|
Q217
|
|
|
|
|
|
GAAP
|
|
Fresh Start
|
|
of Intangible
|
|
Restructuring
|
|
Acquisition
|
|
Long-lived
|
|
and Other
|
|
Advisory
|
|
Other
|
|
Non-GAAP
|
|
GAAP
|
|
Non-GAAP
|
|
|
|
|
|
Results
|
|
Accounting
|
|
Assets
|
|
Charges, net
|
|
Costs
|
|
Assets
|
|
Comp
|
|
Fees
|
|
Costs, net
|
|
Results
|
|
Results
|
|
Results
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
|
$
|
293
|
|
|
$
|
24
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
$
|
317
|
|
|
$
|
348
|
|
|
$
|
348
|
|
|
|
Services
|
|
|
|
379
|
|
|
|
61
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
440
|
|
|
|
456
|
|
|
|
456
|
|
|
|
|
|
|
|
672
|
|
|
|
85
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
757
|
|
|
|
804
|
|
|
|
804
|
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs
|
|
|
|
110
|
|
|
|
(8
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
101
|
|
|
|
125
|
|
|
|
125
|
|
|
|
Amortization of technology intangible assets
|
|
|
41
|
|
|
|
-
|
|
|
|
(41
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
6
|
|
|
|
-
|
|
|
|
Services
|
|
|
|
198
|
|
|
|
(13
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
184
|
|
|
|
189
|
|
|
|
189
|
|
|
|
|
|
|
|
349
|
|
|
|
(21
|
)
|
|
|
(41
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
285
|
|
|
|
320
|
|
|
|
314
|
|
|
GROSS PROFIT
|
|
|
|
323
|
|
|
|
106
|
|
|
|
41
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
472
|
|
|
|
484
|
|
|
|
490
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
282
|
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(7
|
)
|
|
|
-
|
|
|
|
(5
|
)
|
|
|
(4
|
)
|
|
|
-
|
|
|
265
|
|
|
|
292
|
|
|
|
274
|
|
|
|
Research and development
|
|
|
|
50
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
50
|
|
|
|
57
|
|
|
|
57
|
|
|
|
Amortization of intangible assets
|
|
|
|
40
|
|
|
|
-
|
|
|
|
(40
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
56
|
|
|
|
-
|
|
|
|
Restructuring charges, net
|
|
|
|
40
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(40
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
4
|
|
|
|
-
|
|
|
|
|
|
|
|
412
|
|
|
|
(1
|
)
|
|
|
(40
|
)
|
|
|
(40
|
)
|
|
|
(7
|
)
|
|
|
-
|
|
|
|
(5
|
)
|
|
|
(4
|
)
|
|
|
-
|
|
|
315
|
|
|
|
409
|
|
|
|
331
|
|
|
OPERATING (LOSS) INCOME
|
|
|
|
(89
|
)
|
|
|
107
|
|
|
|
81
|
|
|
|
40
|
|
|
|
7
|
|
|
|
2
|
|
|
|
5
|
|
|
|
4
|
|
|
|
-
|
|
|
157
|
|
|
|
75
|
|
|
|
159
|
|
|
|
Interest expense
|
|
|
|
(47
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
(47
|
)
|
|
|
(38
|
)
|
|
|
(38
|
)
|
|
|
Other (expense) income, net
|
|
|
|
(3
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
12
|
|
|
9
|
|
|
|
(22
|
)
|
|
|
(11
|
)
|
|
|
Reorganization items, net
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
(42
|
)
|
|
|
-
|
|
|
(LOSS) INCOME BEFORE INCOME TAXES
|
|
$
|
(139
|
)
|
|
$
|
107
|
|
|
$
|
81
|
|
|
$
|
40
|
|
|
$
|
7
|
|
|
$
|
2
|
|
|
$
|
5
|
|
|
$
|
4
|
|
|
$
|
12
|
|
$
|
119
|
|
|
$
|
(27
|
)
|
|
$
|
110
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: Avaya Newsroom
View source version on businesswire.com:
https://www.businesswire.com/news/home/20180510005438/en/
Avaya Holdings Corp.
Media Inquiries:
Debbie
Lewandowski, 630-245-2720
deblewan@avaya.com
or
Investor
Inquiries:
Peter Schuman, 669-242-8098
pschuman@avaya.com
Source: Avaya Holdings Corp.