Attached files

file filename
8-K - 8-K - TE Connectivity Ltd.a09-32483_18k.htm
EX-99.2 - EX-99.2 - TE Connectivity Ltd.a09-32483_1ex99d2.htm

Exhibit 99.1

 

News Release

 

 

 

 

FOR IMMEDIATE RELEASE

 

Contacts:

 

Media Relations:

Sheri Woodruff

610-893-9555  Office

609-933-9243  Mobile

swoodruff@tycoelectronics.com

 

Investor Relations:

John Roselli

610-893-9559  Office

john.roselli@tycoelectronics.com

Keith Kolstrom

610-893-9551  Office

keith.kolstrom@tycoelectronics.com

 

TYCO ELECTRONICS REPORTS FISCAL FOURTH QUARTER RESULTS

 

Fiscal Fourth Quarter Results

 

·                  Net Sales of $2.7 Billion Increased 8 Percent Sequentially; Decreased 25 Percent Year-Over-Year

·                  GAAP Operating Income of $176 Million; Adjusted Operating Income of $221 Million, a 74 Percent Sequential Increase

·                  Diluted Earnings Per Share (EPS) From Continuing Operations of $0.18 on a GAAP Basis; Adjusted EPS of $0.30

·                  Cash From Continuing Operations of $549 Million; Free Cash Flow of $608 Million

 

Fiscal First Quarter Outlook

 

·                  Company Expects Sales of $2.7 to $2.8 Billion

·                  GAAP Operating Income Expected to be $190 to $220 Million; Adjusted Operating Income Expected to be $250 to $280 Million

·                  EPS From Continuing Operations Expected to be $0.25 to $0.29; Adjusted EPS Expected to be $0.35 to $0.39

 

SCHAFFHAUSEN, Switzerland – Nov. 4, 2009 – Tyco Electronics Ltd. (NYSE: TEL) today reported results for the fiscal fourth quarter ended Sept. 25, 2009.  The company reported net sales of $2.7 billion for the fiscal fourth quarter, an 8 percent increase sequentially and a 25 percent decrease compared to the prior-year period.  GAAP diluted earnings per share from continuing operations were $0.18 for the quarter, compared to $0.19 in the prior-year period.  Included in the earnings per share from continuing operations were $0.08 per share of restructuring and other charges, $0.09 per share of income tax related charges, and $0.04 per share of income related to a gain from the early retirement of debt.  This compares to $0.46 per share of net charges in the prior-year quarter.  Adjusted EPS from continuing operations were $0.30 in the quarter, compared to last year’s adjusted EPS of $0.65.

 

1



 

“Our fourth quarter was a strong finish to a challenging year,” said Tyco Electronics Chief Executive Officer Tom Lynch.  “Sales increased 8 percent sequentially due to continued improvement in our automotive and consumer-related businesses which grew 17 percent.  This more than offset the expected slowdown in our Undersea Telecommunications segment.  The aggressive cost actions we initiated in response to the downturn, coupled with the sales increase, improved our adjusted operating margins from 5 to 8 percent sequentially.  Further improvements in working capital enabled us to generate more than $600 million in free cash flow in the quarter, bringing our full-year free cash flow to more than $1.2 billion.

 

“In the first quarter, we expect our sales to be flat to up slightly due to continued strengthening in our Electronic Components segment, partially offset by the continued slowdown in our Undersea Telecommunications business.  We expect another quarter of solid operating margin improvement.”

 

The following discussion includes non-GAAP financial measures which are described at the end of this press release.  For a reconciliation of these non-GAAP financial measures, see the attached tables.  All dollar amounts are pre-tax and stated in millions.  All comparisons are to the fiscal quarter ended Sept. 26, 2008 unless otherwise indicated.

 

($ in millions)

 

Sept 25, 2009

 

Sept 26, 2008

 

$ Change

 

% Change

 

Net Sales

 

$

2,698

 

$

3,576

 

$

(878

)

(25

)%

Operating Income

 

$

176

 

$

205

 

$

(29

)

(14

)%

Restructuring and Other Charges

 

$

(45

)

$

(165

)

 

 

 

 

Impairment of Goodwill

 

$

0

 

$

(103

)

 

 

 

 

Adjusted Operating Income

 

$

221

 

$

473

 

$

(252

)

(53

)%

Operating Margin

 

6.5

%

5.7

%

 

 

 

 

Adjusted Operating Margin

 

8.2

%

13.2

%

 

 

 

 

 

GAAP operating income was $176 million, compared to $205 million of operating income in the prior-year period.  Included in the current quarter were restructuring and other charges of $45 million.  Included in prior-year operating income were $165 million of restructuring and other charges and $103 million related to an impairment of goodwill.  Excluding these items in both periods, adjusted operating income was $221 million compared to $473 million a year ago, a decrease of 53 percent.  The adjusted operating margin was 8.2 percent, compared to 13.2 percent a year ago — reflecting a 25 percent decline in sales.

 

CASH FLOW

 

Cash from continuing operations was $549 million during the quarter, compared to $597 million in the year-ago period.  Free cash flow was $608 million, compared to $437 million in the prior-year period.  The increase in free cash flow was primarily driven by inventory reductions, as well as reduced capital

 

2



 

expenditures versus the prior year.

 

ADDITIONAL ITEMS

 

·                  In early July, the company repurchased approximately $152 million of principal amount of its senior notes.  As a result, the company reported a net gain of $19 million in the fiscal fourth quarter.

·                 On Oct. 8, the company’s shareholders approved a dividend in the form of a capital reduction of $0.16 per share for each of the first and second quarters of fiscal 2010.

 

ORDERS

 

Total company orders increased 25 percent sequentially in the fourth quarter.  On a year-over-year basis, orders declined 8 percent.  The book-to-bill ratio was 1.07 in the quarter.  Excluding the company’s Undersea Telecommunications segment, which is a project-oriented business with uneven order patterns, orders increased 12 percent sequentially and declined 17 percent year-over-year and the book-to-bill ratio was 1.05.

 

FIRST QUARTER FISCAL 2010 OUTLOOK

 

For the first quarter of fiscal 2010, the company expects sales of $2.7 to $2.8 billion, which is flat to a 4 percent increase sequentially.  The company expects income from operations of $190 to $220 million, which includes restructuring and other charges of approximately $60 million.  Adjusted operating income is expected to be $250 to $280 million.  GAAP EPS from continuing operations is expected to be $0.25 to $0.29, including restructuring and other charges of approximately $0.10 per share.  Adjusted EPS from continuing operations are expected to be $0.35 to $0.39, compared to adjusted EPS of $0.21 in the prior-year period.  This outlook assumes current foreign exchange rates.

 

($ in millions, except per share amounts)

 

Q1 Outlook

 

 

 

 

 

Sales

 

$2,700 to $2,800

 

GAAP Operating Income

 

$190 to $220

 

Restructuring and Other Charges

 

$(60)

 

Adjusted Operating Income

 

$250 to $280

 

GAAP Earnings Per Share

 

$0.25 to $0.29

 

Adjusted EPS from Continuing Operations

 

$0.35 to $0.39

 

 

SEGMENT RESULTS

 

Tyco Electronics is comprised of four reporting segments: Electronic Components, Network Solutions,

 

3



 

Specialty Products and Undersea Telecommunications.

 

Electronic Components

 

The Electronic Components segment is one of the world’s largest suppliers of passive electronic components, including connectors and interconnect systems, relays, switches, sensors, and wire and cable.

 

($ in millions)

 

Sept 25, 2009

 

Sept 26, 2008

 

$ Change

 

% Change

 

Organic Growth

 

Net Sales

 

$

1,632

 

$

2,255

 

$

(623

)

(28

)%

(24

)%

Operating Income

 

$

38

 

$

29

 

$

9

 

31

%

 

 

Restructuring and Other Charges

 

$

(24

)

$

(157

)

 

 

 

 

 

 

Impairment of Goodwill

 

$

0

 

$

(103

)

 

 

 

 

 

 

Adjusted Operating Income

 

$

62

 

$

289

 

$

(227

)

(79

)%

 

 

Operating Margin

 

2.3

%

1.3

%

 

 

 

 

 

 

Adjusted Operating Margin

 

3.8

%

12.8

%

 

 

 

 

 

 

 

Sales in the segment declined 28 percent compared to the prior-year quarter and increased 15 percent on a sequential basis.  The segment experienced year-over-year declines across all end-markets, including automotive which was down 19 percent, computer down 37 percent, communications down 39 percent and industrial down 43 percent.

 

Operating margin and adjusted operating margin decreased primarily due to the sales declines and the negative impact of lower production to reduce inventory, partially offset by the company’s cost reduction activities.  The current quarter included $24 million of restructuring and other charges, compared to $157 million of restructuring and other charges and $103 million of charges related to an impairment of goodwill in the prior-year quarter.

 

Network Solutions

 

The Network Solutions segment is one of the world’s largest suppliers of infrastructure components and systems for the communication service provider, enterprise networks and energy markets.

 

($ in millions)

 

Sept 25, 2009

 

Sept 26, 2008

 

$ Change

 

% Change

 

Organic Growth

 

Net Sales

 

$

436

 

$

560

 

$

(124

)

(22

)%

(18

)%

Operating Income

 

$

37

 

$

65

 

$

(28

)

(43

)%

 

 

Restructuring and Other Charges

 

$

(14

)

$

(4

)

 

 

 

 

 

 

Adjusted Operating Income

 

$

51

 

$

69

 

$

(18

)

(26

)%

 

 

Operating Margin

 

8.5

%

11.6

%

 

 

 

 

 

 

Adjusted Operating Margin

 

11.7

%

12.3

%

 

 

 

 

 

 

 

4



 

Segment sales declined 22 percent compared to the prior-year quarter and increased 3 percent sequentially.  Compared to the prior year, sales to the communication service provider market declined 27 percent, sales to the energy market declined 20 percent and sales to the enterprise networks market declined 24 percent.  The revenue decline was due to reduced capital spending by customers in these markets.

 

Operating margin and adjusted operating margin decreased primarily due to the sales declines, partially offset by the company’s cost reduction activities.  Restructuring and other charges in the quarter were $14 million, compared to $4 million in the prior-year quarter.

 

Specialty Products

 

The Specialty Products segment is a leader in providing highly-engineered custom solutions, components and connectors for electronic systems, subsystems and devices in the aerospace, defense and marine; medical; touch systems; and circuit protection markets.

 

($ in millions)

 

Sept 25, 2009

 

Sept 26, 2008

 

$ Change

 

% Change

 

Organic Growth

 

Net Sales

 

$

362

 

$

459

 

$

(97

)

(21

)%

(22

)%

Operating Income

 

$

47

 

$

65

 

$

(18

)

(28

)%

 

 

Restructuring and Other Charges

 

$

(4

)

$

(3

)

 

 

 

 

 

 

Other Items

 

$

0

 

$

(8

)

 

 

 

 

 

 

Adjusted Operating Income

 

$

51

 

$

76

 

$

(25

)

(33

)%

 

 

Operating Margin

 

13.0

%

14.2

%

 

 

 

 

 

 

Adjusted Operating Margin

 

14.1

%

16.6

%

 

 

 

 

 

 

 

Segment sales declined 21 percent compared to the prior-year quarter and increased 6 percent sequentially.  Year-over-year, sales to the aerospace, defense and marine market declined 23 percent, touch systems declined 25 percent, circuit protection declined 14 percent, and medical decreased 16 percent.

 

Operating margin and adjusted operating margin decreased primarily due to the sales declines, partially offset by the company’s cost reduction activities.  Restructuring and other charges in the quarter were $4 million, compared to $3 million of restructuring and other charges and $8 million of other items in the prior-

 

5



 

year quarter.

 

Undersea Telecommunications

 

The company’s Undersea Telecommunications segment is a world leader in developing, manufacturing, installing and maintaining the world’s most advanced fiber optic undersea networks.

 

($ in millions)

 

Sept 25, 2009

 

Sept 26, 2008

 

$ Change

 

% Change

 

Organic Growth

 

Net Sales

 

$

268

 

$

302

 

$

(34

)

(11

)%

(11

)%

Operating Income

 

$

54

 

$

38

 

$

16

 

42

%

 

 

Restructuring and Other Charges

 

$

(3

)

$

(1

)

 

 

 

 

 

 

Adjusted Operating Income

 

$

57

 

$

39

 

$

18

 

46

%

 

 

Operating Margin

 

20.1

%

12.6

%

 

 

 

 

 

 

Adjusted Operating Margin

 

21.3

%

12.9

%

 

 

 

 

 

 

 

Segment sales decreased 11 percent compared to the prior-year quarter and decreased 16 percent sequentially.  Operating margin and adjusted operating margin increases were due to favorable project mix and execution.  Restructuring and other charges in the quarter were $3 million compared to $1 million in the prior-year quarter.

 

ABOUT TYCO ELECTRONICS

 

Tyco Electronics Ltd. is a leading global provider of engineered electronic components, network solutions, specialty products and undersea telecommunication systems, with fiscal 2009 sales of $10.3 billion to customers in more than 150 countries. We design, manufacture and market products for customers in a broad array of industries including automotive; data communication systems and consumer electronics; telecommunications; aerospace, defense and marine; medical; energy; and lighting. With approximately 7,000 engineers and worldwide manufacturing, sales and customer service capabilities, Tyco Electronics’ commitment is our customers’ advantage. More information on Tyco Electronics can be found at http://www.tycoelectronics.com/.

 

CONFERENCE CALL AND WEBCAST

 

·    The company will hold a conference call for investors today beginning at 8:30 a.m. EST.

·    Internet users will be able to access the company’s earnings webcast, including slide materials, at the “Investors” section of Tyco Electronics’ website: http://investors.tycoelectronics.com.

·    For both “listen-only” telephone participants and those participants who wish to take part in the question-and-answer portion of the call, the dial-in number in the United States is (800) 230-1059.  The telephone dial-in number for participants outside the United States is (612) 234-9959.

 

6



 

·        An audio replay of the conference call will be available beginning at 10:30 a.m. on Nov. 4, 2009 and ending at 11:59 p.m. on Nov. 11, 2009.  The dial-in number for participants in the United States is (800) 475-6701.  For participants outside the United States, the replay dial-in number is (320) 365-3844. The replay access code for all callers is 117013.

 

NON-GAAP MEASURES

 

“Organic Sales Growth,” “Adjusted Operating Income,” “Adjusted Operating Margin,” “Adjusted Interest Expense,” “Adjusted Other Income (Expense), Net,” “Adjusted Income Tax Expense,” “Adjusted Income from Continuing Operations,”  “Adjusted Earnings Per Share,” and “Free Cash Flow” (FCF) are non-GAAP measures and should not be considered replacements for GAAP results.

 

“Organic Sales Growth” is a useful measure used by the company to measure the underlying results and trends in the business.  The difference between reported net sales growth (the most comparable GAAP measure) and Organic Sales Growth (the non-GAAP measure) consists of the impact from foreign currency, acquisitions and divestitures.  Organic Sales Growth is a useful measure of the company’s performance because it excludes items that:  i) are not completely under management’s control, such as the impact of foreign currency exchange; or ii) do not reflect the underlying growth of the company, such as acquisition and divestiture activity.  It is also a component of the company’s compensation programs. The limitation of this measure is that it excludes items that have an impact on the company’s sales.  This limitation is best addressed by using organic sales growth in combination with the GAAP numbers. See the accompanying tables to this press release for the reconciliation presenting the components of Organic Sales Growth.

 

The company has presented its operating income before unusual items including charges related to legal settlements and reserves, restructuring charges, impairment charges and other income or charges (“Adjusted Operating Income”).  The company utilizes Adjusted Operating Income to assess segment level core operating performance and to provide insight to management in evaluating segment operating plan execution and underlying market conditions.  It is also a significant component in the company’s incentive compensation plans. Adjusted Operating Income is a useful measure for investors because it better reflects the company’s underlying operating results, trends and the comparability of these results between periods.  The difference between Adjusted Operating Income and operating income (the most comparable GAAP measure) consists of the impact of charges related to legal settlements and reserves, restructuring charges, impairment charges and other income or charges that may mask the underlying operating results and/or business trends.  The limitation of this measure is that it excludes the financial impact of items that would otherwise either increase or decrease the company’s reported operating income. This limitation is best addressed by using Adjusted Operating Income in combination with operating income (the most comparable GAAP measure) in order to better understand the amounts, character and impact of any increase or decrease on reported results.

 

The company has presented its operating margin before unusual items including charges related to legal settlements and reserves, restructuring charges, impairment charges and other income or charges (“Adjusted Operating Margin”).  The company presents and forecasts its Adjusted Operating Margin before unusual items to give investors a perspective on the underlying business results.  Because the company cannot predict the amount and timing of such items and the associated charges or gains that will be recorded in the company’s financial statements, it is difficult to include the impact of those items in the forecast.

 

The company has presented interest expense before unusual items including costs related to the retirement of debt (“Adjusted Interest Expense”). The company presents Adjusted Interest Expense as it believes that it is appropriate for investors to consider results excluding these items in addition to its results in accordance with GAAP. The difference between Adjusted Interest Expense and interest expense (the most comparable GAAP measure) is the gain related to retirement of debt. The limitation of

 

7



 

this measure is that it excludes the financial impact of items that would otherwise either increase or decrease interest expense. This limitation is best addressed by using Adjusted Interest Expense in combination with interest expense (the most comparable GAAP measure) in order to better understand the amounts, character and impact of any increase or decrease in reported amounts.

 

The company has presented other income (expense), net before unusual items including tax sharing income related to the adoption of the uncertain tax position provisions of Accounting Standards Codification (“ASC”) 740 (Income Taxes) and the gain on retirement of debt (“Adjusted Other Income (Expense), Net”). The company presents Adjusted Other Income (Expense), Net as it believes that it is appropriate for investors to consider results excluding these items in addition to its results in accordance with GAAP. The difference between Adjusted Other Income (Expense), Net and other income (expense), net (the most comparable GAAP measure) consists of tax sharing income related to the adoption of the uncertain tax position provisions of ASC 740 and the gain related to retirement of debt and, if applicable, related tax effects. The limitation of this measure is that it excludes the financial impact of items that would otherwise either increase or decrease other income (expense), net. This limitation is best addressed by using Adjusted Other Income (Expense), Net in combination with other income (expense), net (the most comparable GAAP measure)  in order to better understand the amounts, character and impact of any increase or decrease in reported amounts.

 

The company has presented income tax expense after adjusting for the tax effect of unusual items including charges related to restructuring, impairment charges and other income or charges (“Adjusted Income Tax Expense”).  The company presents Adjusted Income Tax Expense to provide investors further information regarding the tax effects of adjustments used in determining the non-GAAP financial measure Adjusted Income from Continuing Operations (as defined below).  The difference between Adjusted Income Tax Expense and income tax expense (the most comparable GAAP measure) is the tax effect of adjusting items.  The limitation of this measure is that it excludes the financial impact of items that would otherwise either increase or decrease income tax expense. This limitation is best addressed by using Adjusted Income Tax Expense in combination with income tax expense in order to better understand the amounts, character and impact of any increase or decrease in reported amounts.

 

The company has presented income from continuing operations before unusual items including charges related to legal settlements and reserves, restructuring charges, impairment charges, tax sharing income related to the adoption of the uncertain tax position provisions of ASC 740, other income or charges and, if applicable, related tax effects (“Adjusted Income from Continuing Operations”).  The company presents Adjusted Income from Continuing Operations as it believes that it is appropriate for investors to consider results excluding these items in addition to its results in accordance with GAAP.  Adjusted Income from Continuing Operations provides additional information regarding the company’s underlying operating results, trends and the comparability of these results between periods.  The difference between Adjusted Income from Continuing Operations and income from continuing operations (the most comparable GAAP measure) consists of the impact of charges related to legal settlements and reserves, restructuring charges, impairment charges, tax sharing income related to the adoption of the uncertain tax position provisions of ASC 740, other income or charges and, if applicable, related tax effects.  The limitation of this measure is that it excludes the financial impact of items that would otherwise either increase or decrease the company’s reported results. This limitation is best addressed by using Adjusted Income from Continuing Operations in combination with income from continuing operations (the most comparable GAAP measure) in order to better understand the amounts, character and impact of any increase or decrease in reported amounts.

 

The company has presented adjusted diluted earnings per share, which is diluted earnings per share from continuing operations before unusual items, including charges related to legal settlements and reserves, restructuring charges, impairment charges, tax sharing income related to the adoption of the uncertain tax position provisions of ASC 740 and other income or charges (“Adjusted Earnings Per Share”). The company presents Adjusted Earnings Per Share because it believes that it is appropriate for investors to consider results excluding these items in addition to its results in accordance with GAAP.  The company believes such a measure provides a picture of its results that is more comparable among periods since it excludes the impact of unusual items, which may recur occasionally, but tend to be irregular as to timing, thereby making comparisons between periods more difficult. This limitation is best addressed by using Adjusted Earnings Per Share in combination with

 

8



 

diluted earnings per share from continuing operations (the most comparable GAAP measure) in order to better understand the amounts, character and impact of any increase or decrease on reported results.

 

“Free Cash Flow” (FCF) is a useful measure of the company’s cash generation which is free from any significant existing obligation.  The difference between cash flows from operating activities (the most comparable GAAP measure) and FCF (the non-GAAP measure) consists mainly of significant cash outflows that the company believes are useful to identify.  FCF permits management and investors to gain insight into the number that management employs to measure cash that is free from any significant existing obligation.  The difference reflects the impact from:

 

·                  net capital expenditures,

·                  voluntary pension contributions, and

·                  cash impact of unusual items.

 

Net capital expenditures are subtracted because they represent long-term commitments.  Voluntary pension contributions are subtracted from the GAAP measure because this activity is driven by economic financing decisions rather than operating activity.  The company forecasts its cash flow results excluding any voluntary pension contributions because it has not yet made a determination about the amount and timing of any future such contributions.  In addition, the company’s forecast excludes the cash impact of unusual items because the company cannot predict the amount and timing of such items.

 

The limitation associated with using FCF is that it subtracts cash items that are ultimately within management’s and the Board of Directors’ discretion to direct and that therefore may imply that there is less or more cash that is available for the company’s programs than the most comparable GAAP measure.  This limitation is best addressed by using FCF in combination with the GAAP cash flow numbers.

 

FCF as presented herein may not be comparable to similarly-titled measures reported by other companies.  The measure should be used in conjunction with other GAAP financial measures.  Investors are urged to read the company’s financial statements as filed with the Securities and Exchange Commission, as well as the accompanying tables to this press release that show all the elements of the GAAP measures of Cash Flows from Operating Activities, Cash Flows from Investing Activities, Cash Flows from Financing Activities and a reconciliation of the company’s total cash and cash equivalents for the period.  See the accompanying tables to this press release for a cash flow statement presented in accordance with GAAP and a reconciliation presenting the components of FCF.

 

Because the company does not predict the amount and timing of unusual items that might occur in the future, and its forecasts are developed at a level of detail different than that used to prepare GAAP-based financial measures, the company does not provide reconciliations to GAAP of its forward-looking financial measures.

 

FORWARD-LOOKING STATEMENTS

 

This release may contain certain “forward-looking statements” within the meaning of the United States Private Securities Litigation Reform Act of 1995. These statements are based on management’s current expectations and are subject to risks, uncertainty and changes in circumstances, which may cause actual results, performance, financial condition or achievements to differ materially from anticipated results, performance, financial condition or achievements. All statements contained herein that are not clearly historical in nature are forward-looking and the words “anticipate,” “believe,” “expect,” “estimate,” “plan,” and similar expressions are generally intended to identify forward-looking statements. Tyco Electronics has no intention and is under no obligation to update or alter (and expressly disclaims any such intention or obligation to do so) its forward-looking statements whether as a result of new information, future events or otherwise, except to the extent required by law.  The forward-looking statements in this release include statements addressing our future financial condition and operating results.  Examples of factors that could

 

9



 

cause actual results to differ materially from those described in the forward-looking statements include, among others, business, economic, competitive and regulatory risks, such as developments in the credit markets; conditions affecting demand for products, particularly the automotive industry and the telecommunications, computer and consumer electronics industries; future goodwill impairment; competition and pricing pressure; fluctuations in foreign currency exchange rates and commodity prices; political, economic and military instability in countries in which we operate; compliance with current and future environmental and other laws and regulations; and the possible effects on us of changes in tax laws, tax treaties and other legislation. More detailed information about these and other factors is set forth in Tyco Electronics’ Annual Report on Form 10-K/A for the fiscal year ended Sept. 26, 2008 and Quarterly Reports on Form 10-Q for the quarterly periods ended Dec. 26, 2008, March 27, 2009, and June 26, 2009, as well as in Tyco Electronics’ Current Reports on Form 8-K and other reports filed by Tyco Electronics with the Securities and Exchange Commission.

 

# # #

 

10



 

TYCO ELECTRONICS LTD.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

 

 

 

For the Quarter Ended

 

For the Year Ended

 

 

 

September 25,

 

September 26,

 

September 25,

 

September 26,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

(in millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,698

 

$

3,576

 

$

10,256

 

$

14,373

 

Cost of sales

 

2,007

 

2,568

 

7,720

 

10,200

 

Gross income

 

691

 

1,008

 

2,536

 

4,173

 

Selling, general, and administrative expenses

 

338

 

396

 

1,408

 

1,573

 

Research, development, and engineering expenses

 

131

 

155

 

536

 

593

 

Pre-Separation litigation charges, net

 

 

(8

)

144

 

22

 

Restructuring and other charges, net

 

46

 

157

 

375

 

219

 

Impairment of goodwill

 

 

103

 

3,547

 

103

 

Operating income (loss)

 

176

 

205

 

(3,474

)

1,663

 

Interest income

 

4

 

7

 

17

 

32

 

Interest expense

 

(40

)

(46

)

(165

)

(190

)

Other income (expense), net

 

(55

)

(39

)

(48

)

567

 

Income (loss) from continuing operations before income taxes and minority interest

 

85

 

127

 

(3,670

)

2,072

 

Income tax (expense) benefit

 

(1

)

(38

)

576

 

(540

)

Minority interest

 

(1

)

(1

)

(6

)

(5

)

Income (loss) from continuing operations

 

83

 

88

 

(3,100

)

1,527

 

Income (loss) from discontinued operations, net of income taxes

 

10

 

114

 

(156

)

255

 

Net income (loss)

 

$

93

 

$

202

 

$

(3,256

)

$

1,782

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

0.18

 

$

0.19

 

$

(6.75

)

$

3.16

 

Income (loss) from discontinued operations

 

0.02

 

0.24

 

(0.34

)

0.53

 

Net income (loss)

 

$

0.20

 

$

0.43

 

$

(7.09

)

$

3.69

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

0.18

 

$

0.19

 

$

(6.75

)

$

3.14

 

Income (loss) from discontinued operations

 

0.02

 

0.24

 

(0.34

)

0.53

 

Net income (loss)

 

$

0.20

 

$

0.43

 

$

(7.09

)

$

3.67

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

459

 

470

 

459

 

483

 

Diluted

 

461

 

473

 

459

 

486

 

 



 

TYCO ELECTRONICS LTD.

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

 

 

 

September 25,

 

September 26,

 

 

 

2009

 

2008

 

 

 

(in millions, except share data)

 

Assets

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

1,521

 

$

1,090

 

Accounts receivable, net of allowance for doubtful accounts of $48 and $40, respectively

 

1,975

 

2,656

 

Inventories

 

1,435

 

2,159

 

Prepaid expenses and other current assets

 

487

 

756

 

Deferred income taxes

 

161

 

204

 

Assets held for sale

 

 

770

 

Total current assets

 

5,579

 

7,635

 

Property, plant, and equipment, net

 

3,111

 

3,342

 

Goodwill

 

3,160

 

6,749

 

Intangible assets, net

 

407

 

454

 

Deferred income taxes

 

2,518

 

1,915

 

Receivable from Tyco International Ltd. and Covidien Ltd.

 

1,211

 

1,218

 

Other assets

 

234

 

287

 

Total Assets

 

$

16,220

 

$

21,600

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Current maturities of long-term debt

 

$

101

 

$

20

 

Accounts payable

 

1,068

 

1,433

 

Accrued and other current liabilities

 

1,243

 

1,558

 

Deferred revenue

 

203

 

207

 

Liabilities held for sale

 

 

169

 

Total current liabilities

 

2,615

 

3,387

 

Long-term debt

 

2,316

 

3,161

 

Long-term pension and postretirement liabilities

 

1,129

 

721

 

Deferred income taxes

 

188

 

289

 

Income taxes

 

2,312

 

2,291

 

Other liabilities

 

634

 

668

 

Total Liabilities

 

9,194

 

10,517

 

Commitments and contingencies

 

 

 

 

 

Minority interest

 

10

 

10

 

Shareholders’ Equity:

 

 

 

 

 

Preferred shares, none at September 25, 2009; 125,000,000 shares authorized and none outstanding, $0.20 par value, at September 26, 2008

 

 

 

Common shares, 468,215,574 shares authorized and issued, CHF 2.43 par value, at September 25, 2009; 1,000,000,000 shares authorized and 500,241,706 issued, $0.20 par value, at September 26, 2008

 

1,049

 

100

 

Capital in excess:

 

 

 

 

 

Share premium

 

 

61

 

Contributed surplus

 

8,135

 

10,106

 

Accumulated (deficit) earnings

 

(2,274

)

1,141

 

Treasury shares, at cost, 9,425,172 shares at September 25, 2009; 36,904,702 shares at September 26, 2008

 

(349

)

(1,264

)

Accumulated other comprehensive income

 

455

 

929

 

Total Shareholders’ Equity

 

7,016

 

11,073

 

Total Liabilities and Shareholders’ Equity

 

$

16,220

 

$

21,600

 

 



 

TYCO ELECTRONICS LTD.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

 

 

For the Quarter Ended

 

For the Year Ended

 

 

 

September 25,

 

September 26,

 

September 25,

 

September 26,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

(in millions)

 

Cash Flows From Operating Activities:

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

93

 

$

202

 

$

(3,256

)

$

1,782

 

(Income) loss from discontinued operations, net of income taxes

 

(10

)

(114

)

156

 

(255

)

Income (loss) from continuing operations

 

83

 

88

 

(3,100

)

1,527

 

Adjustments to reconcile net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

Impairment of goodwill

 

 

103

 

3,547

 

103

 

Class action settlement

 

 

 

 

(936

)

Non-cash restructuring and other charges, net

 

20

 

53

 

49

 

81

 

Depreciation and amortization

 

133

 

140

 

515

 

539

 

Deferred income taxes

 

109

 

(41

)

(583

)

164

 

Provision for losses on accounts receivable and inventory

 

17

 

12

 

74

 

42

 

Tax sharing (income) loss

 

77

 

39

 

68

 

(567

)

Other

 

(3

)

30

 

53

 

42

 

Changes in assets and liabilities, net of the effects of acquisitions and divestitures:

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

(128

)

45

 

651

 

(107

)

Inventories

 

167

 

48

 

638

 

(221

)

Inventoried costs on long-term contracts

 

103

 

(5

)

(4

)

(46

)

Prepaid expenses and other current assets

 

(40

)

(6

)

184

 

56

 

Accounts payable

 

50

 

(40

)

(420

)

41

 

Accrued and other liabilities

 

124

 

168

 

(124

)

120

 

Income taxes

 

(142

)

18

 

(115

)

18

 

Deferred revenue

 

34

 

(2

)

(7

)

120

 

Other

 

(55

)

(53

)

(48

)

(54

)

Net cash provided by (used in) continuing operating activities

 

549

 

597

 

1,378

 

922

 

Net cash provided by (used in) discontinued operating activities

 

(7

)

41

 

(49

)

67

 

Net cash provided by (used in) operating activities

 

542

 

638

 

1,329

 

989

 

Cash Flows From Investing Activities:

 

 

 

 

 

 

 

 

 

Capital expenditures

 

(58

)

(165

)

(328

)

(610

)

Proceeds from sale of property, plant, and equipment

 

4

 

5

 

13

 

42

 

Class action settlement escrow

 

 

 

 

936

 

Proceeds from divestiture of discontinued operations, net of cash retained by operations sold

 

(1

)

469

 

693

 

571

 

Other

 

2

 

(8

)

16

 

(29

)

Net cash provided by (used in) continuing investing activities

 

(53

)

301

 

394

 

910

 

Net cash provided by (used in) discontinued investing activities

 

 

(5

)

(3

)

(15

)

Net cash provided by (used in) investing activities

 

(53

)

296

 

391

 

895

 

Cash Flows From Financing Activities:

 

 

 

 

 

 

 

 

 

Net (decrease) increase in commercial paper

 

 

(21

)

(649

)

630

 

Repayment of long-term debt

 

(141

)

(400

)

(602

)

(1,751

)

Proceeds from long-term debt

 

 

400

 

448

 

900

 

Repurchase of common shares

 

 

(410

)

(152

)

(1,242

)

Payment of common share dividends and cash distributions to shareholders

 

(73

)

(66

)

(294

)

(271

)

Proceeds from exercise of share options

 

 

3

 

1

 

54

 

Transfers (to) from discontinued operations

 

(7

)

(27

)

(56

)

5

 

Other

 

(2

)

 

(6

)

(12

)

Net cash provided by (used in) continuing financing activities

 

(223

)

(521

)

(1,310

)

(1,687

)

Net cash provided by (used in) discontinued financing activities

 

7

 

(21

)

56

 

(52

)

Net cash provided by (used in) financing activities

 

(216

)

(542

)

(1,254

)

(1,739

)

Effect of currency translation on cash

 

(10

)

(18

)

(31

)

1

 

Net increase (decrease) in cash and cash equivalents

 

263

 

374

 

435

 

146

 

Less: net (increase) decrease in cash and cash equivalents related to discontinued operations

 

 

(15

)

(4

)

 

Cash and cash equivalents at beginning of period

 

1,258

 

731

 

1,090

 

944

 

Cash and cash equivalents at end of period

 

$

1,521

 

$

1,090

 

$

1,521

 

$

1,090

 

 

 

 

 

 

 

 

 

 

 

Supplemental Cash Flow Information:

 

 

 

 

 

 

 

 

 

Income taxes paid, net of refunds

 

$

34

 

$

62

 

$

121

 

$

359

 

 

 

 

 

 

 

 

 

 

 

Reconciliation to Free Cash Flow:

 

 

 

 

 

 

 

 

 

Net cash provided by continuing operating activities

 

$

549

 

$

597

 

$

1,378

 

$

922

 

Capital expenditures, net

 

(54

)

(160

)

(315

)

(568

)

Pre-Separation litigation payments

 

52

 

 

102

 

 

Voluntary pension contributions

 

61

 

 

61

 

 

Class action settlement

 

 

 

 

936

 

Free cash flow (1)

 

$

608

 

$

437

 

$

1,226

 

$

1,290

 


(1) Free cash flow is a non-GAAP measure. See description of non-GAAP measures contained in this release.

 



 

TYCO ELECTRONICS LTD.

CONSOLIDATED SEGMENT DATA (UNAUDITED)

 

 

 

For the Quarter Ended

 

 

 

For the Year Ended

 

 

 

 

 

September 25,

 

 

 

September 26,

 

 

 

September 25,

 

 

 

September 26,

 

 

 

 

 

2009

 

 

 

2008

 

 

 

2009

 

 

 

2008

 

 

 

 

 

($ in millions)

 

 

 

Net Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Components

 

$

1,632

 

 

 

$

2,255

 

 

 

$

5,961

 

 

 

$

9,277

 

 

 

Network Solutions

 

436

 

 

 

560

 

 

 

1,719

 

 

 

2,162

 

 

 

Specialty Products

 

362

 

 

 

459

 

 

 

1,415

 

 

 

1,769

 

 

 

Undersea Telecommunications

 

268

 

 

 

302

 

 

 

1,161

 

 

 

1,165

 

 

 

Total

 

$

2,698

 

 

 

$

3,576

 

 

 

$

10,256

 

 

 

$

14,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Components

 

$

38

 

2.3

%

$

29

 

1.3

%

$

(3,716

)

-62.3

%

$

978

 

10.5

%

Network Solutions

 

37

 

8.5

%

65

 

11.6

%

133

 

7.7

%

251

 

11.6

%

Specialty Products

 

47

 

13.0

%

65

 

14.2

%

34

 

2.4

%

296

 

16.7

%

Undersea Telecommunications

 

54

 

20.1

%

38

 

12.6

%

219

 

18.9

%

160

 

13.7

%

Pre-Separation litigation charges, net

 

 

 

 

8

 

 

 

(144

)

 

 

(22

)

 

 

Total

 

$

176

 

6.5

%

$

205

 

5.7

%

$

(3,474

)

-33.9

%

$

1,663

 

11.6

%

 



 

TYCO ELECTRONICS LTD.

NET SALES GROWTH RECONCILIATION (UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment’s Total

 

 

 

Change in Net Sales for the Quarter Ended September 25, 2009

 

Net Sales for the

 

 

 

versus Net Sales for the Quarter Ended September 26, 2008

 

Quarter Ended

 

 

 

Organic (1)

 

Translation (2)

 

Divestiture

 

Total

 

September 25, 2009

 

 

 

($ in millions)

 

 

 

Electronic Components (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automotive

 

$

(155

)

(15.3

)%

$

(35

)

$

 

$

(190

)

(18.8

)%

50

%

Computer

 

(90

)

(36.7

)

1

 

(2

)

(91

)

(37.0

)

10

 

Communications

 

(77

)

(30.4

)

8

 

(31

)

(100

)

(39.4

)

9

 

Appliance

 

(33

)

(24.0

)

(2

)

 

(35

)

(25.4

)

6

 

Industrial

 

(56

)

(41.0

)

(3

)

 

(59

)

(43.1

)

5

 

Consumer Electronics

 

(17

)

(32.2

)

 

(2

)

(19

)

(35.2

)

2

 

Other

 

(120

)

(29.0

)

(6

)

(3

)

(129

)

(31.2

)

18

 

Total

 

(548

)

(24.3

)

(37

)

(38

)

(623

)

(27.6

)

100

%

Network Solutions (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy

 

(40

)

(15.3

)

(12

)

 

(52

)

(20.1

)

48

 

Service Providers

 

(34

)

(21.7

)

(7

)

 

(41

)

(26.5

)

26

 

Enterprise Networks

 

(28

)

(19.7

)

(6

)

 

(34

)

(23.8

)

25

 

Other

 

1

 

7.9

 

2

 

 

3

 

100.0

 

1

 

Total

 

(101

)

(18.0

)

(23

)

 

(124

)

(22.1

)

100

%

Specialty Products (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aerospace, Defense, and Marine

 

(44

)

(22.7

)

(1

)

 

(45

)

(23.2

)

41

 

Touch Systems

 

(29

)

(24.9

)

(1

)

 

(30

)

(25.4

)

24

 

Medical

 

(11

)

(15.5

)

 

 

(11

)

(15.9

)

16

 

Circuit Protection

 

(15

)

(18.9

)

4

 

 

(11

)

(14.1

)

19

 

Total

 

(99

)

(21.5

)

2

 

 

(97

)

(21.1

)

100

%

Undersea Telecommunications

 

(32

)

(10.9

)

(2

)

 

(34

)

(11.3

)

 

 

Total

 

$

(780

)

(21.8

)%

$

(60

)

$

(38

)

$

(878

)

(24.6

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment’s Total

 

 

 

Change in Net Sales for the Year Ended September 25, 2009

 

Net Sales for the

 

 

 

versus Net Sales for the Year Ended September 26, 2008

 

Year Ended

 

 

 

Organic (1)

 

Translation (2)

 

Divestiture

 

Total

 

September 25, 2009

 

 

 

($ in millions)

 

 

 

Electronic Components (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Automotive

 

$

(1,471

)

(33.1

)%

$

(227

)

$

 

$

(1,698

)

(38.2

)%

46

%

Computer

 

(350

)

(35.9

)

2

 

(3

)

(351

)

(36.0

)

11

 

Communications

 

(258

)

(26.4

)

18

 

(74

)

(314

)

(32.1

)

11

 

Appliance

 

(156

)

(29.1

)

(12

)

 

(168

)

(31.4

)

6

 

Industrial

 

(181

)

(35.2

)

(23

)

2

 

(202

)

(39.4

)

5

 

Consumer Electronics

 

(53

)

(27.7

)

2

 

(8

)

(59

)

(31.1

)

2

 

Other

 

(467

)

(28.2

)

(47

)

(10

)

(524

)

(31.9

)

19

 

Total

 

(2,936

)

(31.7

)

(287

)

(93

)

(3,316

)

(35.7

)

100

%

Network Solutions (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy

 

(88

)

(9.0

)

(89

)

 

(177

)

(18.1

)

47

 

Service Providers

 

(76

)

(12.3

)

(53

)

 

(129

)

(20.9

)

28

 

Enterprise Networks

 

(105

)

(19.1

)

(35

)

 

(140

)

(25.5

)

24

 

Other

 

(1

)

(5.7

)

4

 

 

3

 

16.7

 

1

 

Total

 

(270

)

(12.5

)

(173

)

 

(443

)

(20.5

)

100

%

Specialty Products (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aerospace, Defense, and Marine

 

(104

)

(14.0

)

(18

)

 

(122

)

(16.4

)

44

 

Touch Systems

 

(106

)

(23.7

)

(10

)

 

(116

)

(26.0

)

24

 

Medical

 

(23

)

(8.6

)

(2

)

 

(25

)

(9.3

)

17

 

Circuit Protection

 

(99

)

(32.1

)

8

 

 

(91

)

(29.5

)

15

 

Total

 

(332

)

(18.8

)

(22

)

 

(354

)

(20.0

)

100

%

Undersea Telecommunications

 

(4

)

(0.4

)

 

 

(4

)

(0.3

)

 

 

Total

 

$

(3,542

)

(24.6

)%

$

(482

)

$

(93

)

$

(4,117

)

(28.6

)%

 

 

 


(1) Represents the change in net sales resulting from volume and price changes, before consideration of acquisitions, divestitures, and the impact of changes in foreign currency exchange rates.  Organic net sales growth is a non-GAAP measure.  See description of non-GAAP measures contained in this release.

(2) Represents the change in net sales resulting from changes in foreign currency exchange rates.

(3) Industry end market information about net sales is presented consistently with our internal management reporting and may be periodically revised as management deems necessary.

 



 

TYCO ELECTRONICS LTD.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP FINANCIAL MEASURES

For the Quarter Ended September 25, 2009

(UNAUDITED)

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

Restructuring

 

 

 

 

 

 

 

 

 

 

 

and Other

 

Tax

 

Retirement

 

Adjusted

 

 

 

U.S. GAAP

 

Charges, Net (1)

 

Items (2)

 

of Debt

 

(Non-GAAP) (3)

 

 

 

($ in millions, except per share data)

 

Operating Income:

 

 

 

 

 

 

 

 

 

 

 

Electronic Components

 

$

 38

 

$

 24

 

$

 

$

 —

 

$

 62

 

Network Solutions

 

37

 

14

 

 

 

51

 

Specialty Products

 

47

 

4

 

 

 

51

 

Undersea Telecommunications

 

54

 

3

 

 

 

57

 

Total

 

$

 176

 

$

 45

 

$

 —

 

$

 —

 

$

 221

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margin

 

6.5

%

 

 

 

 

 

 

8.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

$

 (40

)

$

 —

 

$

 —

 

$

 3

 

$

 (37

)

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense), Net

 

$

 (55

)

$

 —

 

$

 86

 

$

 (22

)

$

 9

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

$

 (1

)

$

 (9

)

$

 (46

)

$

 —

 

$

 (56

)

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

$

 83

 

$

 36

 

$

 40

 

$

 (19

)

$

 140

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings per Share from Continuing Operations

 

$

 0.18

 

$

 0.08

 

$

0.09

 

$

 (0.04

)

$

 0.30

 

 


(1) Includes $46 million recorded in net restructuring and other charges and a $1 million credit recorded in cost of sales.

(2) Includes an income tax benefit primarily related to proposed adjustments to prior year tax returns, and charges to other expense pursuant to the Tax Sharing Agreement with Tyco International and Covidien.

(3) See description of non-GAAP measures contained in this release.

 



 

TYCO ELECTRONICS LTD.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP FINANCIAL MEASURES

For the Quarter Ended September 26, 2008

(UNAUDITED)

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

Restructuring

 

 

 

 

 

 

 

 

 

 

 

 

 

and Other

 

Impairment of

 

Tax

 

Other Items,

 

Adjusted

 

 

 

U.S. GAAP

 

Charges, Net (1)

 

Goodwill

 

Items (2)

 

Net (3)

 

(Non-GAAP) (4)

 

 

 

($ in millions, except per share data)

 

Operating Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Components

 

$

 29

 

$

 157

 

$

 103

 

$

 —

 

$

 —

 

$

 289

 

Network Solutions

 

65

 

4

 

 

 

 

69

 

Specialty Products

 

65

 

3

 

 

 

8

 

76

 

Undersea Telecommunications

 

38

 

1

 

 

 

 

39

 

Pre-Separation litigation charges, net

 

8

 

 

 

 

(8

)

 

Total

 

$

 205

 

$

 165

 

$

 103

 

$

 —

 

$

 —

 

$

 473

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margin

 

5.7

%

 

 

 

 

 

 

 

 

13.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense), Net

 

$

 (39

)

$

 —

 

$

 —

 

$

 54

 

$

 —

 

$

 15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

$

 (38

)

$

 (8

)

$

 (14

)

$

 (76

)

$

 (4

)

$

 (140

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

$

 88

 

$

 157

 

$

 89

 

$

 (22

)

$

 (4

)

$

 308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings per Share from Continuing Operations

 

$

 0.19

 

$

 0.33

 

$

 0.19

 

$

 (0.05

)

$

 (0.01

)

$

 0.65

 

 


(1) Includes $157 million recorded in net restructuring and other charges and $8 million recorded in cost of sales.

(2) Includes $22 million of income related to various tax matters, including a tax settlement.

(3) Consists of $8 million of income related to insurance recoveries on pre-Separation securities litigation and $8 million of costs related to a customs settlement recorded in selling, general, and administrative expenses.

(4) See description of non-GAAP measures contained in this release.

 



 

TYCO ELECTRONICS LTD.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP FINANCIAL MEASURES

For the Year Ended September 25, 2009

(UNAUDITED)

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

Restructuring

 

 

 

 

 

 

 

 

 

 

 

 

 

and Other

 

Impairment of

 

Tax

 

Other Items,

 

Adjusted

 

 

 

U.S. GAAP

 

Charges, Net (1)

 

Goodwill

 

Items (2)

 

Net (3)

 

(Non-GAAP) (4)

 

 

 

($ in millions, except per share data)

 

Operating Income (Loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Components

 

$

(3,716

)

$

278

 

$

3,435

 

$

 

$

 

$

(3

)

Network Solutions

 

133

 

56

 

 

 

 

189

 

Specialty Products

 

34

 

31

 

112

 

 

8

 

185

 

Undersea Telecommunications

 

219

 

8

 

 

 

 

227

 

Pre-Separation litigation charges, net

 

(144

)

 

 

 

144

 

 

Total

 

$

(3,474

)

$

373

 

$

3,547

 

$

 

$

152

 

$

598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margin

 

-33.9

%

 

 

 

 

 

 

 

 

5.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

$

(165

)

$

 

$

 

$

 

$

3

 

$

(162

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense), Net

 

$

(48

)

$

 

$

 

$

86

 

$

(22

)

$

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax (Expense) Benefit

 

$

576

 

$

(87

)

$

(523

)

$

(46

)

$

(3

)

$

(83

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) from Continuing Operations

 

$

(3,100

)

$

286

 

$

3,024

 

$

40

 

$

130

 

$

380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings (Loss) per Share from Continuing Operations (5)

 

$

(6.75

)

$

0.62

 

$

6.57

 

$

0.09

 

$

0.28

 

$

0.83

 

 


(1) Includes $375 million recorded in net restructuring and other charges and a $2 million credit recorded in cost of sales.

(2) Includes an income tax benefit primarily related to proposed adjustments to prior year tax returns, and charges to other expense pursuant to the Tax Sharing Agreement with Tyco International and Covidien.

(3) Consists of $144 million of costs related to the settlement of pre-Separation securities litigation and $8 million of costs related to a product liability matter from several years ago recorded in selling, general, and administrative expenses. Also includes net gain related to retirement of debt of $19 million.

(4) See description of non-GAAP measures contained in this release.

(5) GAAP diluted shares excludes 1 million of non-vested restricted share awards and non-vested options as the inclusion of these securities would have been anti-dilutive. Such amounts are included in non-GAAP diluted shares.

 



 

TYCO ELECTRONICS LTD.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP FINANCIAL MEASURES

For the Year Ended September 26, 2008

(UNAUDITED)

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

Restructuring

 

 

 

 

 

 

 

 

 

 

 

 

 

and Other

 

Impairment of

 

Tax

 

Other Items,

 

Adjusted

 

 

 

U.S. GAAP

 

Charges, Net (1)

 

Goodwill

 

Items (2)

 

Net (3)

 

(Non-GAAP) (4)

 

 

 

($ in millions, except per share data)

 

Operating Income (Loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

Electronic Components

 

$

978

 

$

198

 

$

103

 

$

 

$

(36

)

$

1,243

 

Network Solutions

 

251

 

22

 

 

 

 

273

 

Specialty Products

 

296

 

3

 

 

 

8

 

307

 

Undersea Telecommunications

 

160

 

5

 

 

 

 

165

 

Pre-Separation litigation charges, net

 

(22

)

 

 

 

22

 

 

Total

 

$

1,663

 

$

228

 

$

103

 

$

 

$

(6

)

$

1,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margin

 

11.6

%

 

 

 

 

 

 

 

 

13.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense), Net

 

$

567

 

$

 

$

 

$

(518

)

$

 

$

49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax (Expense) Benefit

 

$

(540

)

$

(27

)

$

(14

)

$

(76

)

$

16

 

$

(641

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) from Continuing Operations

 

$

1,527

 

$

201

 

$

89

 

$

(594

)

$

10

 

$

1,233

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings (Loss) per Share from Continuing Operations

 

$

3.14

 

$

0.41

 

$

0.18

 

$

(1.22

)

$

0.02

 

$

2.54

 

 


(1) Includes $219 million recorded in net restructuring and other charges and $9 million recorded in cost of sales.

(2) In connection with the adoption of the uncertain tax position provisions of ASC 740 (Income Taxes), the Company recorded income of $545 million pursuant to its Tax Sharing Agreement with Tyco International and Covidien. The Company also recorded $49 million of income, of which $27 million of expense is recorded in net other income (expense) and $76 million of tax benefits are recorded in income tax (expense) benefit, related to various tax matters, including a tax settlement.

(3) Consists of a $36 million gain on the sale of real estate and $8 million of costs related to a customs settlement, both of which are recorded in selling, general and administrative expenses, and $22 million of net costs related to the settlement of pre-Separation securities litigation.

(4) See description of non-GAAP measures contained in this release.

 



 

TYCO ELECTRONICS LTD.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP FINANCIAL MEASURES

For the Quarter Ended June 26, 2009

(UNAUDITED)

 

 

 

 

 

Adjustments

 

 

 

 

 

 

 

Restructuring

 

 

 

 

 

 

 

and Other

 

Adjusted

 

 

 

U.S. GAAP

 

Charges, Net (1)

 

(Non-GAAP) (2)

 

 

 

($ in millions, except per share data)

 

Operating Income:

 

 

 

 

 

 

 

Electronic Components

 

$

(82

)

$

46

 

$

(36

)

Network Solutions

 

31

 

15

 

46

 

Specialty Products

 

42

 

1

 

43

 

Undersea Telecommunications

 

73

 

1

 

74

 

Total

 

$

64

 

$

63

 

$

127

 

 

 

 

 

 

 

 

 

Operating Margin

 

2.6

%

 

 

5.1

%

 

 

 

 

 

 

 

 

Income Tax Expense

 

$

(3

)

$

(12

)

$

(15

)

 

 

 

 

 

 

 

 

Income from Continuing Operations

 

$

26

 

$

51

 

$

77

 

 

 

 

 

 

 

 

 

Diluted Earnings per Share from Continuing Operations

 

$

0.06

 

$

0.11

 

$

0.17

 

 


(1) Includes $63 million recorded in net restructuring and other charges.

(2) See description of non-GAAP measures contained in this release.