Welcome!

Microsoft Cloud Authors: David Bermingham, Yung Chou, Dana Gardner, Jayaram Krishnaswamy, Pat Romanski

News Feed Item

ADT Reports Second Quarter 2014 Results

The ADT Corporation (NYSE: ADT) today reported its financial results for the second quarter of 2014. The Company reported diluted earnings per share of $0.34 for the second quarter of 2014, which includes a non-cash tax charge of $13 million related to Tyco's pending settlement with the IRS of a pre-separation tax liability. Excluding this and other special items, diluted earnings per share was $0.49(1). This compares to diluted earnings per share excluding special items of $0.41(1) in the second quarter of 2013. Using the Company's cash tax rate, diluted earnings per share before special items was $0.69(1).

The Company reported total revenue of $837 million, an increase of 1.9% compared to the second quarter of 2013. Recurring revenue, which made up 92% of total revenue in the quarter, was $773 million, up 2.2% compared to the same period last year and up 2.8% in constant currency(1). Recurring revenue growth was primarily driven by an increase in average revenue per customer, which rose 3.2% over last year to $41.05. Revenue attrition was flat at 14.2% for the quarter sequentially and unit attrition for residential and small business was 13.7%, up 10 basis points sequentially primarily due to higher attrition in small business. ADT closed the quarter with 6.4 million customer accounts.

EBITDA before special items increased by $22 million to $431 million(1), 5.4% higher than the prior year and EBITDA margin before special items was 51.5%(1), a 170 basis point improvement. The year-over-year increase in margins was primarily attributable to productivity improvements and cost reductions.

Free cash flow before special items increased 33% to $121 million(1) in the quarter, up from $91 million(1) in the same period last year. The Company also reported steady-state free cash flow before special items, calculated on a pre-tax and unlevered basis, of $786 million(1). Steady-state free cash flow was flat sequentially as subscriber acquisition costs remained relatively high on increases in Pulse installations, elevated attrition levels, and flat sequential subscriber growth in the quarter.

"We drove improvements in our financial results, stabilized revenue attrition sequentially and made significant progress on our initiatives during the quarter," said Naren Gursahaney, ADT's chief executive officer. "We grew EBITDA, generated substantially more free cash flow, and delivered better bottom-line results. Also, aligned with our strategy to capture opportunities for growth, we invested in our future through an agreement to acquire Reliance Protectron Security Services, a high quality security services firm in Canada. Our Pulse home automation product continued to gain strong traction with take rates climbing to 44% combined and Pulse customer upgrades rising by 38% year-over-year. We also strengthened our senior team, adding new talent in the roles of chief marketing officer and vice president of dealers."

"Gross additions continue to run below our expectations as they remained flat sequentially, with the full effect of our initiatives yet to take hold," Gursahaney added. "Revenue attrition stabilized in the quarter at 14.2% and unit attrition was 13.7%, however, our sluggish start on gross adds and currency headwinds have resulted in slower than expected revenue growth in the first half of the year. Reducing attrition drives significant value in our business model and we remain committed to improving attrition in the second half of the year through our relocation and non-pay initiatives."

PROGRESS ON 2014 PRIORITIES: GROWTH INITIATIVES

  • Growth investments in ADT Pulse - The Company continued to invest in capturing the opportunities in interactive services and home automation, achieving strong growth in its ADT Pulse platform. ADT Pulse take rates climbed to 44% of customer additions, up from 23% last year, and upgrade units increased by 38% from a year ago. ADT Pulse customers now make up almost 12% of the total customer base, generate higher ARPU than the average of the base, and automation customers exhibit lower attrition characteristics.
  • Focusing on attrition reduction initiatives - The majority of customer attrition is driven by relocations associated with the housing recovery and non-pay customers. During the quarter, the Company continued to take action to improve its ability to reduce future customer attrition, including expanding the rollout of tighter credit screening policies and other non-pay initiatives, strengthening resale efforts and customer loyalty programs, and driving increased penetration of ADT Pulse automation which exhibits better retention characteristics. Revenue attrition was flat sequentially in the quarter at 14.2%, while unit attrition in our residential and small business channels was up a modest 10 basis points sequentially to 13.7%, driven largely by an increase in attrition in the small business channel. The Company believes these actions will have a positive impact on attrition by year-end.
  • Expanding dealer channel - Aligned with a key priority to improve productivity in the dealer channel, the Company took steps to strengthen the quality of this channel. The dealer channel drove a 36% take rate in ADT Pulse units in the quarter, up from 11% in the comparable period last year. Although total dealer channel sales production for the quarter was below last year, gross additions were up nearly 5% versus the first quarter of 2014.
  • Expanding presence in Small Business - The recently launched retail services bundle exhibited solid early traction and strong demand for ADT Pulse drove an increase in take rates to 37% during the quarter. The Company has plans to launch additional service bundles and continues to invest in marketing related activities and expanding its dedicated sales force.
  • Leverage M&A to accelerate growth - The Company announced that it reached an agreement to acquire Reliance Protectron Security Services, expanding and strengthening its presence in Canada. Protectron is a growing security company based in Canada with over 400 thousand high quality residential and commercial accounts (including 30,000 contract monitored accounts), strong management team, and recurring monthly revenue of approximately $11 million. This acquisition aligns with the Company's strategy to expand its core business and enhance its capabilities and is expected to close in the fourth quarter 2014 pending necessary regulatory approvals.
  • Forging new partnerships to achieve future vision - The partnership announced last quarter with McAfee will go live in Q3'14, extending our platform to protect both physical and digital assets. Additionally, the Company entered into a strategic partnership with Runway, a community of technology start-ups and entrepreneurs based in San Francisco, and also sponsored the Urban Future Lab, an incubation program at NYU Polytech School of Engineering. These organizations will report technology trends that are relevant to all three of ADT’s business channels - across devices, services, and platforms, and introduce ADT to start-up tech companies to partner with, or potentially invest in.
  • Innovations in ADT Pulse and Product Development - The Company continues to enhance the customer home automation experience, and is taking steps to broaden its services into protecting more aspects of customers lives:
    • The Company is on track to launch the ADT Pulse Voice and the Remote Garage Door Control solutions in 2H'14
    • ADT's personal protection Canopy App was launched into a family and friends pilot

"On the cost and capital front, the Company continues to pursue a dual strategy of investing in growth while at the same time implementing measures to increase operating margins and returning capital to shareholders," said Michael Geltzeiler, ADT’s chief financial officer. "In the second quarter, we continued to invest in our business both organically and through M&A, to strengthen our core business and we continued to return capital to shareholders by shrinking our capitalization. We also reported improvements in our cost structure, margins and cash flows reflecting our various initiatives in those areas. EBITDA margin before special items(1) approached our full year guidance and free cash flow before special items(1) grew 78% sequentially and 33% versus prior year."

PROGRESS ON 2014 PRIORITIES: COST EFFICIENCIES

  • The Company made progress on its cost efficiency initiatives, improving its recurring revenue margin and slightly improving its creation multiple on a sequential basis. Total operating expenses before special items(3) were up only 2% over last year despite the acquisition of Devcon and higher depreciation and amortization expenses before special items(3) of 9%. EBITDA margin before special items rose to 51.5%(1), up 170 basis points versus prior year and 70 basis points versus Q1 2014.
  • Cost to serve / G&A - Cost to serve before special items(3) was relatively flat to the comparable period last year and lower by 1% sequentially, despite higher product related costs associated with the increase in ADT Pulse accounts and support costs related to the Devcon acquisition. Improvements were driven by a number of factors including the implementation of the self-service battery replacement program, a reduction in dispatch service calls due to outage assessment initiatives, Devcon synergies, and lower G&A costs related to ongoing restructuring efforts.
  • Subscriber acquisition cost / Creation multiple - Net Creation multiple for both the direct and dealer channels combined, excluding the impact of Pulse upgrades, was 32.1x, 13% higher than last year, but declined slightly on a quarter sequential basis. The year-over-year deterioration is related to higher SAC driven by Pulse automation sales and the lower level of gross additions for the fixed cost components of SAC to be spread. Sequential improvements in the net creation multiple were driven by the optimization of paid search activities, modifications to our promotional offers, and rationalization in the installation area. Looking forward, we expect to benefit more fully from these and other initiatives including the launch of electronic contracts and planned hardware efficiencies.

PROGRESS ON 2014 PRIORITIES: CAPITAL STRUCTURE OPTIMIZATION

  • M&A - The Company announced the acquisition of Reliance Protectron Security Services for approximately $500 million. The acquisition is expected to close in the summer pending regulatory approvals, and will be funded from cash on hand and additional borrowings against our revolver.
  • Share repurchase - The Company continued to return cash to shareholders under its previously announced three-year, $3 billion share repurchase program, repurchasing 6.7 million of its shares for $200 million during the second quarter through April 25th. This is in addition to closing out the accelerated share repurchase on February 25th, which reduced the share count by an additional 2.9 million. Since the beginning of this fiscal year, the Company has repurchased 35 million shares for $1.4 billion, at an average price of $38.49.
  • Issued new debt - During the quarter, the Company issued $500 million aggregate principal amount senior unsecured term notes. Long-term debt totaled $4.7 billion at the end of the quarter, bringing our leverage ratio, based off of a trailing twelve month EBITDA before special items, to 2.7(1).
  • Increased quarterly dividend - The Company paid a quarterly dividend of $0.20 per share on February 19th, an increase of 60%.

FISCAL 2014 RESULTS HIGHLIGHTS

($ in millions, except per share amounts)   Q2 2014   Q2 2013   Change
Recurring revenue $ 773 $ 756 2.2%
Other revenue $ 64 $ 65 (1.5)%
Total revenue $ 837 $ 821 1.9%
EBITDA before special items(1) $ 431 $ 409 5.4%
EBITDA margin before special items(1) 51.5 % 49.8 % 170 bps
Net income $ 63.0 $ 107.0 (41.1)%
Diluted earnings per share $ 0.34 $ 0.47 (27.7)%
Diluted earnings per share before special items(1) $ 0.49 $ 0.41 19.5%
Diluted weighted-average shares outstanding 183 229 (20.1)%
               

(1) Reconciliations from GAAP to non-GAAP financial measures can be found in the attached tables.

(2) All variances are year-over-year unless otherwise noted.

(3) Operating expenses in Q2 2014 include special items totaling $19 million, which is comprised of $7 million in cost to serve, $8 million in depreciation and amortization and $4 million in separation costs; Q1 2014 operating expenses include special items totaling $14 million, comprised of $9 million in cost to serve and $5 million in separation costs; Q2 2013 operating expenses include special items of $5 million within separation costs.

CONFERENCE CALL AND WEBCAST

Management will discuss the Company's second quarter 2014 results during a conference call and webcast today beginning at 8:30 a.m. (ET). During the conference call and webcast management will refer to a slide presentation hosted on and accessible at http://investors.adt.com. Today's conference call for investors can be accessed in the following ways:

  • At ADT's website: http://investors.adt.com
  • By telephone: For both "listen-only" participants and those participants who wish to take part in the question-and-answer portion of the call, the telephone dial-in number in the United States is (800) 299-8538, pass code 59694880 when prompted. The telephone dial-in number for participants outside the United States is (617) 786-2902, pass code 59694880 when prompted.
  • An audio replay of the conference call will be available at 12:30 p.m. (ET) on April 30, 2014 and ending at 11:59 p.m. (ET) on May 21, 2014. The dial-in number for participants in the United States is (888) 286-8010, pass code 97381852 when prompted. For participants outside the United States, the replay dial-in number is (617) 801-6888, pass code 97381852 when prompted.

ABOUT ADT

The ADT Corporation (NYSE: ADT) is a leading provider of electronic security, interactive home and business automation and monitoring services for residences and small businesses in the United States and Canada. ADT's broad and pioneering set of products and services, including ADT Pulse interactive home and business solutions, and home health services, meet a range of customer needs for today’s active and increasingly mobile lifestyles. Headquartered in Boca Raton, Florida, ADT helps provide peace of mind to more than six million customers, and it employs approximately 16,000 people at 200 locations. More information is available at www.adt.com or by downloading the ADT IR app for iPhone, iPad and Android Devices.

From time to time, ADT may use its website as a channel of distribution of material Company information. Financial and other material information regarding the Company is routinely posted on and accessible at http://investors.adt.com. In addition, you may automatically receive email alerts and other information about ADT by enrolling your email by visiting the "Investor Relations" section at http://investors.adt.com.

NON-GAAP MEASURES

Revenue in constant currency, recurring revenue in constant currency, leverage ratio, earnings before interest, taxes, depreciation and amortization (EBITDA), EBITDA margin, EBITDA (pre-SAC), EBITDA margin (pre-SAC), free cash flow (FCF), steady-state free cash flow (SSFCF), diluted earnings per share (EPS) and diluted EPS at cash tax rates, in each case "before special items," are non-GAAP measures that may be used from time to time and should not be considered replacements for GAAP results.

Revenue and recurring revenue in constant currency are useful measures because they provide transparency to the underlying performance in markets outside the United States by excluding the effect that foreign currency exchange rate fluctuations have on comparability. Revenue and recurring revenue in constant currency as presented herein may not be comparable to similarly titled measures reported by other companies. The difference between revenue (the most comparable GAAP measure), revenue in constant currency (non-GAAP measure), and recurring revenue in constant currency (non-GAAP measure) is the exclusion of the impact of foreign currency exchange fluctuations. This is also the primary limitation of this measure which is best addressed by using revenue and recurring revenue in constant currency in combination with GAAP revenue.

The leverage ratio is defined as the ratio of EBITDA before special items to total debt. The leverage ratio is a useful measure of the Company's credit position and progress towards leverage targets. Refer to the discussion on EBITDA before special items for a description of the differences between the most comparable GAAP measure. The calculation is limited in that the Company may not always be able to use cash to repay debt on a dollar-for-dollar basis.

EBITDA is a useful measure of the Company's success in acquiring, retaining and servicing our customer base and ability to generate and grow recurring revenue while providing a high level of customer service in a cost-effective manner. The difference between Net Income (the most comparable GAAP measure) and EBITDA (the non-GAAP measure) is the exclusion of interest expense, the provision for income taxes, depreciation and amortization expense. Excluding these items eliminates the impact of expenses associated with our capitalization and tax structure as well as the impact of non-cash charges related to capital investments.

EBITDA (pre-SAC) is a useful measure of the Company’s success in retaining and servicing our customer base while providing a high level of customer service in a cost-effective manner. The difference between Net Income (the most comparable GAAP measure) and EBITDA (pre-SAC) (the non-GAAP measure) is the exclusion of interest expense, the provision for income taxes, depreciation expense, amortization expense, and subscriber acquisition related revenue and expenses. Excluding these items eliminates the impact of expenses associated with our capitalization and tax structure, the impact of non-cash charges related to capital investments and the impact of growing our subscriber base.

In addition, from time to time, the Company may present EBITDA and EBITDA (pre-SAC) before special items, which are the respective measures, adjusted to exclude the impact of the special items highlighted below. This number provides information to investors regarding the impact of certain items management believes are useful to identify, as described below.

There are material limitations to using EBITDA and EBITDA (pre-SAC). EBITDA and EBITDA (pre-SAC) may not be comparable to similarly titled measures reported by other companies. Furthermore, EBITDA and EBITDA (pre-SAC) do not take into account certain significant items, including depreciation and amortization, interest expense and tax expense, which directly affect our net income. Additionally, EBITDA (pre-SAC) does not take into account expenses related to acquiring new customers. These limitations are best addressed by considering the economic effects of the excluded items independently, and by considering EBITDA and EBITDA (pre-SAC) in conjunction with net income as calculated in accordance with GAAP. The EBITDA and EBITDA (pre-SAC) discussion above is also applicable to the respective margin measures.

FCF is a useful measure of our ability to service debt, make other investments and return capital to shareholders through dividends and share repurchases. The difference between Cash Flows from Operating Activities (the most comparable GAAP measure) and FCF (the non-GAAP measure) consists of the impact of capital expenditures, subscriber system assets, dealer generated customer accounts and bulk account purchases. Dealer generated accounts are accounts that are generated through the network of authorized dealers. Bulk account purchases represent accounts acquired from third parties outside of the authorized dealer network, such as other security service providers, on a selective basis. These items are subtracted from cash flows from operating activities because they represent long-term investments that are required for normal business activities.

SSFCF is a useful measure of pre-levered cash that is generated by the Company after the cost of replacing recurring revenue lost to attrition, but before the cost of new subscribers that drive recurring revenue growth. The difference between Net Income (the most comparable GAAP measure) and SSFCF (the non-GAAP measure) consists of the factors discussed above regarding EBITDA (pre-SAC), on a quarter-to-date basis. EBITDA (pre-SAC) is then annualized and adjusted for additional factors, described in the reconciliation below, required to maintain the steady-state. Certain components of these inputs are determined using trailing twelve month information or information from the most recent quarter.

In addition, from time to time the Company may present FCF and SSFCF before special items, which is FCF or SSFCF, adjusted to exclude the cash impact of the special items highlighted below. These numbers provide information to investors regarding the cash impact of certain items management believes are useful to identify, as described below.

The limitation associated with using FCF and SSFCF is that they adjust for certain items that are ultimately within management's and the Board of Directors' discretion to direct and therefore may imply that there is less or more cash that is available than the most comparable GAAP measure. This limitation is best addressed by using FCF and SSFCF in combination with other GAAP financial measures.

FCF and SSFCF as presented herein may not be comparable to similarly titled measures reported by other companies. These measures 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 measure.

Diluted EPS at cash tax rates is a useful measure of the Company's diluted earnings per share after considering the difference between the effective tax rate and cash tax rate. The difference between diluted EPS (the most comparable GAAP measure) and diluted EPS at cash tax rates (the non-GAAP measure) is the exclusion of the impact of income tax expense and the inclusion of the impact of income taxes paid, net of refunds. Adjusting for these items provides information on the impact of our net operating loss carryforwards on our diluted EPS.

The Company has presented its diluted EPS, diluted EPS at cash tax rates, EBITDA, EBITDA margin, EBITDA (pre-SAC), EBITDA margin (pre-SAC), FCF, SSFCF and other measures before special items. Special items include charges and gains related to acquisitions, restructurings, impairments, and other income or charges that may mask the underlying operating results and/or business trends of the Company. The Company utilizes these measures to assess overall operating performance, as well as to provide insight to management in evaluating overall operating plan execution and underlying market conditions. The Company may also present its effective tax rate as adjusted for special items for consistency. One or more of these measures may be used as components in the Company's incentive compensation plans. These measures are useful for investors because they may permit more meaningful comparisons of the Company's underlying operating results and business trends between periods. The difference between net income and diluted EPS before special items and net income and diluted EPS (the most comparable GAAP measures) consists of the impact of the special items noted above on the applicable GAAP measure. EBITDA, EBITDA margin, EBITDA (pre-SAC) and EBITDA margin (pre-SAC) before special items do not reflect any additional adjustments that are not reflected in net income before special items. The limitation of these measures is that they exclude the impact (which may be material) of items that increase or decrease the Company's reported operating income and operating margin and net income and EPS. This limitation is best addressed by using the non-GAAP measures in combination with the most comparable GAAP measures in order to better understand the amounts, character and impact of any increase or decrease on reported results.

FORWARD-LOOKING STATEMENTS

Our reports, filings, and other public announcements may include "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to anticipated financial performance, management's plans and objectives for future operations, business prospects, outcome of regulatory proceedings, market conditions and other matters. We make these forward-looking statements in reliance on the safe harbor protections provided under the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts, included in this press release or report that address activities, events or developments that we expect, believe or anticipate will exist or may occur in the future, are forward-looking statements. Forward-looking statements can be identified by various words such as "expects," "intends," "will," "anticipates," "believes," "confident," "continue," "propose," "seeks," "could," "may," "should," "estimates," "forecasts," "might," "goals," "objectives," "targets," "planned," "projects," and similar expressions. These forward-looking statements are based on management's current beliefs and assumptions and on information currently available to management that are subject to risks and uncertainties, many of which are outside of our control, and could cause future events or results to be materially different from those stated or implied in this press release or report. Specific factors that could cause actual results to differ from results contemplated by forward-looking statements include, among others, the following:

  • competition in the markets we serve, including new entrants in these markets;
  • entry of potential competitors upon the expiration of non-competition agreements;
  • unauthorized use of our brand name;
  • risks associated with ownership of the ADT® brand name outside of the United States and Canada by Tyco International Ltd., our former parent company ("Tyco");
  • failure to enforce our intellectual property rights;
  • allegations that we have infringed the intellectual property rights of third parties;
  • failure to maintain the security of our information and technology networks;
  • interruption to our monitoring facilities;
  • an increase in the rate of customer attrition;
  • downturns in the housing market and consumer discretionary income;
  • our ability to develop or acquire new technology;
  • changes in U.S. and non-U.S. governmental laws and regulations;
  • increase in government regulation of telemarketing, e-mail marketing and other marketing upon cost and growth of our business;
  • risks associated with our non-compete and non-solicit arrangements with Tyco;
  • shifts in consumers' choice of, or telecommunication providers' support for, telecommunication services and equipment;
  • our dependence on certain software technology that we license from third parties;
  • failure or interruption in products or services of third-party providers;
  • our greater exposure to liability for employee acts or omissions or system failures;
  • interference with our customers' access to some of our products and services through the Internet by broadband service providers;
  • potential impairment of our deferred tax assets;
  • risks associated with acquiring and integrating customer accounts;
  • potential loss of authorized dealers and affinity marketing relationships;
  • failure to realize expected benefits from acquisitions;
  • risks associated with pursuing business opportunities that diverge from our current business model;
  • adverse developments in our relationship with our employees;
  • potential liabilities for obligations of The Brink's Company under the Coal Act;
  • changes in our credit ratings;
  • risks related to our increased indebtedness;
  • capital market conditions, including availability of funding sources;
  • potential liabilities for legacy obligations relating to the separation from Tyco;
  • failure to fully realize expected benefits from the separation from Tyco; and
  • difficulty in operating as an independent public company separate from Tyco.

Given the risk factors and uncertainties that could cause our actual results to differ materially from those contained in any forward-looking statement, we caution investors not to unduly rely on our forward-looking statements. These risk factors should not be construed as exhaustive. We disclaim any obligations to and do not intend to update the above list or to announce publicly the result of any revisions to any of the forward-looking statements to reflect future events or developments. If one or more of these risks or uncertainties materialize or if our underlying assumptions prove to be incorrect, actual results may vary materially from what we projected, including the market prices of our common stock during the term and after the completion of the accelerated share repurchase, the ability of the broker selected by us to buy or borrow shares of our common stock, the ability to complete the share repurchases within the proposed timing or at all, the number of shares that ultimately will be repurchased, and the uncertainty regarding the amount and timing of future share repurchases by ADT and the origin of funds used for such repurchases. Consequently, actual events and results may vary significantly from those included in or contemplated or implied by our forward-looking statements. More detailed information about these and other factors is set forth in ADT's most recent annual report on Form 10-K, our quarterly reports on Form 10-Q and in other subsequent filings with the U.S. Securities and Exchange Commission.

       

THE ADT CORPORATION

CONDENSED AND CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per share data)

(Unaudited)

 
For the
Quarters Ended
For the
Six Months Ended

March 28,
2014

 

March 29,
2013

% Change

March 28,
2014

 

March 29,
2013

% Change
Revenue $ 837 $ 821 1.9% $ 1,676 $ 1,630 2.8%
Cost of revenue 356 341 4.4% 718 677 6.1%
Selling, general and administrative expenses 313 301 4.0% 620 582 6.5%
Separation costs 4   5   (20.0)% 9   11   (18.2)%
Operating income 164 174 (5.7)% 329 360 (8.6)%
Interest expense, net (46 ) (30 ) 53.3% (93 ) (54 ) 72.2%
Other income   16   (100.0)% 2   22   (90.9)%
Income before income taxes 118 160 (26.3)% 238 328 (27.4)%
Income tax expense (55 ) (53 ) 3.8% (98 ) (116 ) (15.5)%
Net income $ 63   $ 107   (41.1)% $ 140   $ 212   (34.0)%
 
Earnings per share:
Basic $ 0.35 $ 0.47 (25.5)% $ 0.74 $ 0.92 (19.6)%
Diluted $ 0.34 $ 0.47 (27.7)% $ 0.74 $ 0.91 (18.7)%
Weighted-average shares outstanding:
Basic 182 226 (19.5)% 189 230 (17.8)%
Diluted 183 229 (20.1)% 190 233 (18.5)%
 
Effective tax rate 46.6 % 33.1 % 1350 bps 41.2 % 35.4 % 580 bps
 
   

THE ADT CORPORATION

CONDENSED AND CONSOLIDATED BALANCE SHEETS

(in millions)

(Unaudited)

 

March 28,
2014

September 27,
2013

Assets
Current Assets:
Cash and cash equivalents $ 332 $ 138
Accounts receivable trade, net 82 86
Inventories 73 66
Prepaid expenses and other current assets 73 85
Deferred income taxes 204   205
Total current assets 764 580
Property and equipment, net 231 235
Subscriber system assets, net 2,127 2,002
Goodwill 3,456 3,476
Intangible assets, net 2,836 2,922
Deferred subscriber acquisition costs, net 541 520
Other assets 192   178
Total Assets $ 10,147   $ 9,913
Liabilities and Equity
Current Liabilities:
Current maturities of long-term debt $ 3 $ 3
Accounts payable 174 203
Accrued and other current liabilities 269 264
Income taxes payable 39 43
Deferred revenue 247   245
Total current liabilities 732 758
Long-term debt 4,712 3,373
Deferred subscriber acquisition revenue 798 769
Deferred tax liabilities 629 551
Other liabilities 154   140
Total Liabilities 7,025   5,591
Total Equity 3,122   4,322
Total Liabilities and Equity $ 10,147   $ 9,913
 
   

THE ADT CORPORATION

CONDENSED AND CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

(Unaudited)

 
For the Six Months Ended
March 28, 2014   March 29, 2013 % Change
Cash Flows from Operating Activities:
Net income $ 140 $ 212
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and intangible asset amortization 509 459
Amortization of deferred subscriber acquisition costs 65 60
Amortization of deferred subscriber acquisition revenue (74 ) (65 )
Stock-based compensation expense 9 9
Deferred income taxes 82 116
Provision for losses on accounts receivable and inventory 25 27
Changes in operating assets and liabilities and other 1   (6 )
Net cash provided by operating activities 757   812   (6.8)%
Cash Flows from Investing Activities:
Dealer generated customer accounts and bulk account purchases (225 ) (290 )
Subscriber system assets (325 ) (265 )
Capital expenditures (33 ) (27 )
Other investing 28   (17 )
Net cash used in investing activities (555 ) (599 ) (7.3)%
Cash Flows from Financing Activities:
Proceeds from exercise of stock options 12 72
Excess tax benefit from stock-based award activities 2
Repurchases of common stock under approved program (1,286 ) (760 )
Repurchases of common stock for employee related program (2 ) (6 )
Dividends paid (62 ) (58 )
Proceeds received for allocation of funds related to the Separation 32
Proceeds from long-term borrowings 1,725 700
Repayment of long-term debt (376 ) (1 )
Debt issuance costs (20 ) (6 )
Other financing (1 )  
Net cash used in financing activities (8 ) (27 ) (70.4)%
Effect of currency translation on cash (1 )
Net increase in cash and cash equivalents 194 185
Cash and cash equivalents at beginning of period 138   234  
Cash and cash equivalents at end of period $ 332   $ 419  
 
           

THE ADT CORPORATION

GAAP to Non-GAAP Reconciliations

(Unaudited)

Net Income Before Special Items

 
For the Quarters Ended For the Quarters Ended For the Six Months Ended
($ in millions)

March 28,
2014

 

March 29,
2013

% Change

March 28,
2014

 

December 27,
2013

% Change

March 28,
2014

 

March 29,
2013

% Change
Net Income (GAAP) $ 63 $ 107 (41.1)% $ 63 $ 77 (18.2)% $ 140 $ 212 (34.0)%
Restructuring and related, net(1) 6 6 3 9
Conversion costs(1) 4 4 2 6
Non-recurring separation costs(1) 3 3 3 3 6 7
Separation related other expense (income)(2) (15 ) 1 1 (21 )
Pre-separation tax adjustments 13     13     13    
Net Income before special items $ 89   $ 95   (6.3)% $ 89   $ 86   3.5% $ 175   $ 198   (11.6)%
 

(1) Items have been presented net of tax of $6M for the quarter ended March 28, 2014, $2M for the quarter ended March 29, 2013, $6M for the quarter ended December 27, 2013, $12M for the six months ended March 28, 2014 and $4M for the six months ended March 29, 2013.

(2) Relates to the 2012 Tax Sharing Agreement between Tyco, ADT and Pentair.

                   

Diluted EPS Before Special Items

 
For the Quarters Ended For the Quarters Ended For the Six Months Ended

March 28,
2014

 

March 29,
2013

% Change

March 28,
2014

 

December 27,
2013

% Change

March 28,
2014

 

March 29,
2013

% Change
Diluted EPS (GAAP) $ 0.34 $ 0.47 (27.7)% $ 0.34 $ 0.39 (12.8)% $ 0.74 $ 0.91 (18.7)%
Impact of special items(1) 0.15   (0.06 ) 0.15   0.04   0.18   (0.06 )
Diluted EPS before special items $ 0.49   $ 0.41   19.5% $ 0.49   $ 0.43   14.0% $ 0.92   $ 0.85   8.2%
 

(1) Items have been presented net of tax where applicable.

           

Diluted EPS Before Special Items at Cash Tax Rates

 
For the Quarters Ended For the Quarters Ended For the Six Months Ended

March 28,
2014

 

March 29,
2013

% Change

March 28,
2014

 

December 27,
2013

% Change

March 28,
2014

 

March 29,
2013

% Change
Diluted EPS (GAAP) $ 0.34 $ 0.47 (27.7)% $ 0.34 $ 0.39 (12.8)% $ 0.74 $ 0.91 (18.7)%
Plus: Impact of income tax expense on diluted EPS 0.30 0.23 0.30 0.22 0.52 0.50
Less: Impact of income taxes paid, net of refunds (0.05 ) (0.03 ) (0.05 ) (0.02 ) (0.08 ) (0.04 )
Diluted EPS at cash tax rates $ 0.59 $ 0.67 (11.9)% $ 0.59 $ 0.59 —% $ 1.18 $ 1.37 (13.9)%
Impact of special items(1) 0.10   (0.04 ) 0.10   0.07   0.17   (0.04 )
Diluted EPS before special items at cash tax rates $ 0.69   $ 0.63   9.5% $ 0.69   $ 0.66   4.5% $ 1.35   $ 1.33   1.5%
 

(1) Items presented at cash tax rates where applicable.

           

THE ADT CORPORATION

GAAP to Non-GAAP Reconciliations (continued)

(Unaudited)

 

EBITDA Before Special Items

 
For the Quarters Ended For the Quarters Ended For the Six Months Ended
($ in millions)

March 28,
2014

 

March 29,
2013

% Change

March 28,
2014

 

December 27,
2013

% Change

March 28,
2014

 

March 29,
2013

% Change
Net Income (GAAP) $ 63 $ 107 (41.1)% $ 63 $ 77 (18.2)% $ 140 $ 212 (34.0)%
Interest expense, net 46 30 46 47 93 54
Income tax expense 55 53 55 43 98 116
Depreciation and intangible asset amortization 260 232 260 249 509 459
Amortization of deferred subscriber acquisition costs 33 30 33 32 65 60
Amortization of deferred subscriber acquisition revenue (37 ) (33 ) (37 ) (37 ) (74 ) (65 )
EBITDA $ 420   $ 419   0.2% $ 420   $ 411   2.2% $ 831   $ 836   (0.6)%
EBITDA Margin 50.2 % 51.0 % -80 bps 50.2 % 49.0 % 120 bps 49.6 % 51.3 % -170 bps
 
Restructuring, net 1 1 5 6
Acquisition and integration costs 1 1
Conversion costs 6 6 3 9
Non-recurring separation costs 4 5 4 5 9 11
Separation related other expense (income)(1)   (15 )   1   1   (21 )
EBITDA before special items $ 431   $ 409   5.4% $ 431   $ 426   1.2% $ 857   $ 826   3.8%
EBITDA Margin before special items 51.5 % 49.8 % 170 bps 51.5 % 50.8 % 70 bps 51.1 % 50.7 % 40 bps
 
Subscriber acquisition cost expenses net of related revenue 94   99   94   98   192   196  
EBITDA before special items (pre-SAC) $ 525   $ 508   3.3% $ 525   $ 524   0.2% $ 1,049   $ 1,022   2.6%
EBITDA Margin before special items (pre-SAC) 66.7 % 65.6 % 110 bps 66.7 % 66.6 % 10 bps 66.6 % 66.5 % 10 bps
 
Revenue (GAAP) $ 837 $ 821 1.9% $ 837 $ 839 (0.2)% $ 1,676 $ 1,630 2.8%
Subscriber acquisition cost related revenue (50 ) (47 ) (50 ) (52 ) (102 ) (93 )
Revenue (pre-SAC) $ 787   $ 774   1.7% $ 787   $ 787   —% $ 1,574   $ 1,537   2.4%
 

(1) Relates to the 2012 Tax Sharing Agreement between Tyco, ADT and Pentair.

 

THE ADT CORPORATION

GAAP to Non-GAAP Reconciliations (continued)

(Unaudited)

 

SSFCF Before Special Items

 
For the Quarters Ended
($ in millions)

March 28,
2014

 

March 29,
2013

 

December 27,
2013

Last quarter, annualized EBITDA before special items (pre-SAC) $ 2,100 $ 2,032 $ 2,096
SAC required to maintain recurring revenue(1) (1,304 ) (1,086 ) (1,299 )
Maintenance capital expenditures (10 ) (10 ) (10 )
SSFCF before special items $ 786   $ 936   $ 787  
 

(1) SAC required to maintain recurring revenue is calculated as follows:

 
For the Quarters Ended
($ in millions)

March 28,
2014

 

March 29,
2013

 

December 27,
2013

Last quarter average recurring revenue under contract for the period $ 258 $ 252 $ 258
Trailing twelve month disconnects net of price escalation(2) 15.0 % 13.9 % 14.9 %
Last quarter gross recurring revenue creation multiple(3) 33.7   31.0   33.8  
SAC required to maintain recurring revenue $ 1,304   $ 1,086   $ 1,299  
 

(2) Average trailing twelve month recurring revenue disconnected net of price escalations. Disconnects account for dealer chargebacks.

(3) Gross creation cost includes amount held back from dealers for chargebacks.

       

FCF Before Special Items

 
For the Quarters Ended For the Quarters Ended
($ in millions)

March 28,
2014

 

March 29,
2013

% Change

March 28,
2014

 

December 27,
2013

% Change
Net cash provided by operating activities $ 422 $ 403 4.7% $ 422 $ 335 26.0%
Dealer generated customer accounts and bulk account purchases (115 ) (165 ) (115 ) (110 )
Subscriber system assets (168 ) (143 ) (168 ) (157 )
Capital expenditures (21 ) (14 ) (21 ) (12 )
FCF $ 118 $ 81 45.7% $ 118 $ 56 110.7%
Restructuring, net 1
Acquisition and integration costs 1 1
Tax sharing costs (12 ) (12 )
Conversion costs 5 5 1
Non-recurring separation costs including capital expenditures 9   9   9   11  
FCF before special items $ 121   $ 91   33.0% $ 121   $ 68   77.9%
 
                     

Revenue at Constant Currency

 
For the Quarters Ended For the Six Months Ended
($ in millions)

March 28,
2014

 

March 29,
2013

% Change

March 28,
2014

 

March 29,
2013

% Change
Recurring revenue as reported $ 773 $ 756 2.2% $ 1,548 $ 1,500 3.2%
Recurring revenue at constant currency (1) $ 777 $ 756 2.8% $ 1,554 $ 1,500 3.6%
 
Total revenue as reported $ 837 $ 821 1.9% $ 1,676 $ 1,630 2.8%
Total revenue at constant currency (1) $ 841 $ 821 2.4% $ 1,683 $ 1,630 3.3%
 

(1) Constant currency revenue results are calculated by translating current period revenue in local currency using the prior comparable period's currency conversion rate.

 

THE ADT CORPORATION

GAAP to Non-GAAP Reconciliations (continued)

(Unaudited)

 

Leverage Ratio

 
For the Twelve Months Ended
($ in millions)

March 28,
2014

 

September 27,
2013

 

September 28,
2012

Net Income (GAAP) $ 349 $ 421 $ 394
Interest expense, net 156 117 92
Income tax expense 203 221 236
Depreciation and intangible asset amortization 992 942 871
Amortization of deferred subscriber acquisition costs 128 123 111
Amortization of deferred subscriber acquisition revenue (144 ) (135 ) (120 )
EBITDA $ 1,684   $ 1,689   $ 1,584  
Restructuring, net 5 (1 ) 4
Acquisition and integration costs 3 2 14
Conversion costs 9
Non-recurring separation costs 21 23 7
Separation related other income(1) (1 ) (23 )  
EBITDA before special items $ 1,721   $ 1,690   $ 1,609  
EBITDA Margin before special items 51.3 % 51.1 % 49.8 %
 

(1) Relates to the 2012 Tax Sharing Agreement between Tyco, ADT and Pentair.

     
($ in millions)

March 28,
2014

September 27,
2013

September 28,
2012

Current maturities of long-term debt $ 3 $ 3 $ 2
Long-term debt 4,712   3,373   2,525
Total Debt $ 4,715   $ 3,376   $ 2,527
 
Leverage Ratio(2) 2.7 2.0 1.6
 

(2) Leverage ratio is defined as the ratio of debt to trailing twelve month EBITDA before special items.

   

THE ADT CORPORATION

SELECTED FINANCIAL AND OPERATING DATA

(Unaudited)

 
For the Quarters Ended

March 28,
2014

 

March 29,
2013

Change
Recurring customer revenue (in millions) $ 773 $ 756 2.2%
Other revenue (in millions) 64   65   (1.5)%
Total revenue (in millions) $ 837   $ 821   1.9%
 
Ending number of customers (in thousands)(1) 6,416 6,445 (0.4)%
Gross customer additions (in thousands)(1) 232 301 (22.9)%
Customer revenue attrition rate(2) 14.2 % 13.5 % 70 bps
Customer unit attrition rate(3) 13.7 % 13.0 % 70 bps
Average revenue per customer (dollars)(1) (4) $ 41.05 $ 39.79 3.2%
 

(1) During the first quarter of fiscal year 2014, the Company determined that a small number of customer upgrades in Canada were incorrectly reflected as customer additions in prior periods. As a result, historical ending number of customers, gross customer additions and average revenue per customer have been adjusted. This adjustment had no impact on our financial statements for any prior periods.

(2) The attrition rate is a 52 week trailing ratio, the numerator of which is the annualized recurring revenue lost during the period due to attrition, net of charge-backs and re-sales, and the denominator of which is total annualized recurring revenue based on an average of recurring revenue under contract at the beginning of each month during the period.

(3) The attrition rate is a 52 week trailing ratio, the numerator of which is the trailing twelve month units canceled during the period due to attrition, net of charge-backs and re-sales, and the denominator of which is the average of the customer base at the beginning of each month during the trailing twelve month period.

(4) Average revenue per customer measures the average amount of recurring revenue per customer per month, and is calculated based on the recurring revenue under contract at the end of the period, divided by the total number of customers under contract at the end of the period.

More Stories By Business Wire

Copyright © 2009 Business Wire. All rights reserved. Republication or redistribution of Business Wire content is expressly prohibited without the prior written consent of Business Wire. Business Wire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.

@ThingsExpo Stories
With an estimated 50 billion devices connected to the Internet by 2020, several industries will begin to expand their capabilities for retaining end point data at the edge to better utilize the range of data types and sheer volume of M2M data generated by the Internet of Things. In his session at @ThingsExpo, Don DeLoach, CEO and President of Infobright, will discuss the infrastructures businesses will need to implement to handle this explosion of data by providing specific use cases for filte...
SYS-CON Events announced today that Avere Systems, a leading provider of enterprise storage for the hybrid cloud, will exhibit at SYS-CON's 18th International Cloud Expo®, which will take place on June 7-9, 2016, at the Javits Center in New York City, NY. Avere delivers a more modern architectural approach to storage that doesn’t require the overprovisioning of storage capacity to achieve performance, overspending on expensive storage media for inactive data or the overbuilding of data centers ...
SYS-CON Events announced today that Pythian, a global IT services company specializing in helping companies adopt disruptive technologies to optimize revenue-generating systems, has been named “Bronze Sponsor” of SYS-CON's 18th Cloud Expo, which will take place on June 7-9, 2015 at the Javits Center in New York, New York. Founded in 1997, Pythian is a global IT services company that helps companies compete by adopting disruptive technologies such as cloud, Big Data, advanced analytics, and DevO...
SYS-CON Events announced today that Interoute, owner-operator of one of Europe's largest networks and a global cloud services platform, has been named “Bronze Sponsor” of SYS-CON's 18th Cloud Expo, which will take place on June 7-9, 2015 at the Javits Center in New York, New York. Interoute is the owner-operator of one of Europe's largest networks and a global cloud services platform which encompasses 12 data centers, 14 virtual data centers and 31 colocation centers, with connections to 195 ad...
Join us at Cloud Expo | @ThingsExpo 2016 – June 7-9 at the Javits Center in New York City and November 1-3 at the Santa Clara Convention Center in Santa Clara, CA – and deliver your unique message in a way that is striking and unforgettable by taking advantage of SYS-CON's unmatched high-impact, result-driven event / media packages.
SYS-CON Events announced today that Alert Logic, Inc., the leading provider of Security-as-a-Service solutions for the cloud, will exhibit at SYS-CON's 18th International Cloud Expo®, which will take place on June 7-9, 2016, at the Javits Center in New York City, NY. Alert Logic, Inc., provides Security-as-a-Service for on-premises, cloud, and hybrid infrastructures, delivering deep security insight and continuous protection for customers at a lower cost than traditional security solutions. Ful...
SYS-CON Events announced today that iDevices®, the preeminent brand in the connected home industry, will exhibit at SYS-CON's 18th International Cloud Expo®, which will take place on June 7-9, 2016, at the Javits Center in New York City, NY. iDevices, the preeminent brand in the connected home industry, has a growing line of HomeKit-enabled products available at the largest retailers worldwide. Through the “Designed with iDevices” co-development program and its custom-built IoT Cloud Infrastruc...
SYS-CON Events announced today that Men & Mice, the leading global provider of DNS, DHCP and IP address management overlay solutions, will exhibit at SYS-CON's 18th International Cloud Expo®, which will take place on June 7-9, 2016, at the Javits Center in New York City, NY. The Men & Mice Suite overlay solution is already known for its powerful application in heterogeneous operating environments, enabling enterprises to scale without fuss. Building on a solid range of diverse platform support,...
Fortunately, meaningful and tangible business cases for IoT are plentiful in a broad array of industries and vertical markets. These range from simple warranty cost reduction for capital intensive assets, to minimizing downtime for vital business tools, to creating feedback loops improving product design, to improving and enhancing enterprise customer experiences. All of these business cases, which will be briefly explored in this session, hinge on cost effectively extracting relevant data from ...
As enterprises work to take advantage of Big Data technologies, they frequently become distracted by product-level decisions. In most new Big Data builds this approach is completely counter-productive: it presupposes tools that may not be a fit for development teams, forces IT to take on the burden of evaluating and maintaining unfamiliar technology, and represents a major up-front expense. In his session at @BigDataExpo at @ThingsExpo, Andrew Warfield, CTO and Co-Founder of Coho Data, will dis...
Companies can harness IoT and predictive analytics to sustain business continuity; predict and manage site performance during emergencies; minimize expensive reactive maintenance; and forecast equipment and maintenance budgets and expenditures. Providing cost-effective, uninterrupted service is challenging, particularly for organizations with geographically dispersed operations.
The Quantified Economy represents the total global addressable market (TAM) for IoT that, according to a recent IDC report, will grow to an unprecedented $1.3 trillion by 2019. With this the third wave of the Internet-global proliferation of connected devices, appliances and sensors is poised to take off in 2016. In his session at @ThingsExpo, David McLauchlan, CEO and co-founder of Buddy Platform, will discuss how the ability to access and analyze the massive volume of streaming data from mil...
WebSocket is effectively a persistent and fat pipe that is compatible with a standard web infrastructure; a "TCP for the Web." If you think of WebSocket in this light, there are other more hugely interesting applications of WebSocket than just simply sending data to a browser. In his session at 18th Cloud Expo, Frank Greco, Director of Technology for Kaazing Corporation, will compare other modern web connectivity methods such as HTTP/2, HTTP Streaming, Server-Sent Events and new W3C event APIs ...
SYS-CON Events announced today that FalconStor Software® Inc., a 15-year innovator of software-defined storage solutions, will exhibit at SYS-CON's 18th International Cloud Expo®, which will take place on June 7-9, 2016, at the Javits Center in New York City, NY. FalconStor Software®, Inc. (NASDAQ: FALC) is a leading software-defined storage company offering a converged, hardware-agnostic, software-defined storage and data services platform. Its flagship solution FreeStor®, utilizes a horizonta...
Silver Spring Networks, Inc. (NYSE: SSNI) extended its Internet of Things technology platform with performance enhancements to Gen5 – its fifth generation critical infrastructure networking platform. Already delivering nearly 23 million devices on five continents as one of the leading networking providers in the market, Silver Spring announced it is doubling the maximum speed of its Gen5 network to up to 2.4 Mbps, increasing computational performance by 10x, supporting simultaneous mesh communic...
The cloud promises new levels of agility and cost-savings for Big Data, data warehousing and analytics. But it’s challenging to understand all the options – from IaaS and PaaS to newer services like HaaS (Hadoop as a Service) and BDaaS (Big Data as a Service). In her session at @BigDataExpo at @ThingsExpo, Hannah Smalltree, a director at Cazena, will provide an educational overview of emerging “as-a-service” options for Big Data in the cloud. This is critical background for IT and data profes...
Eighty percent of a data scientist’s time is spent gathering and cleaning up data, and 80% of all data is unstructured and almost never analyzed. Cognitive computing, in combination with Big Data, is changing the equation by creating data reservoirs and using natural language processing to enable analysis of unstructured data sources. This is impacting every aspect of the analytics profession from how data is mined (and by whom) to how it is delivered. This is not some futuristic vision: it's ha...
With the Apple Watch making its way onto wrists all over the world, it’s only a matter of time before it becomes a staple in the workplace. In fact, Forrester reported that 68 percent of technology and business decision-makers characterize wearables as a top priority for 2015. Recognizing their business value early on, FinancialForce.com was the first to bring ERP to wearables, helping streamline communication across front and back office functions. In his session at @ThingsExpo, Kevin Roberts...
Cognitive Computing is becoming the foundation for a new generation of solutions that have the potential to transform business. Unlike traditional approaches to building solutions, a cognitive computing approach allows the data to help determine the way applications are designed. This contrasts with conventional software development that begins with defining logic based on the current way a business operates. In her session at 18th Cloud Expo, Judith S. Hurwitz, President and CEO of Hurwitz & ...
One of the bewildering things about DevOps is integrating the massive toolchain including the dozens of new tools that seem to crop up every year. Part of DevOps is Continuous Delivery and having a complex toolchain can add additional integration and setup to your developer environment. In his session at @DevOpsSummit at 18th Cloud Expo, Miko Matsumura, Chief Marketing Officer of Gradle Inc., will discuss which tools to use in a developer stack, how to provision the toolchain to minimize onboa...