PRNewswire-FirstCall
PEMBROKE, Bermuda
(BSX:TEL)
Jul 30, 2008
PEMBROKE, Bermuda, July 30 /PRNewswire-FirstCall/ -- Tyco Electronics Ltd. (NYSE: TEL)(BSX: TEL) today reported net sales of $3.9 billion for the fiscal third quarter ended June 27, 2008, an increase of 19 percent over the prior- year period. Excluding currency effects, organic sales growth was 11 percent. GAAP diluted earnings per share (EPS) from continuing operations were $0.66 for the quarter, compared to a loss of $1.88 in the prior-year period. Included in EPS from continuing operations were $0.04 of net charges -- comprised of $0.02 per share of restructuring costs and a $0.02 per share charge related to the company's portion of a Tyco International securities litigation settlement. This compares to $2.37 per share of charges in the prior-year quarter. Adjusted EPS from continuing operations were $0.70 in the quarter, an increase of 43 percent over last year's adjusted EPS of $0.49.
"Since we became an independent company one year ago, we've delivered four quarters of solid results," said Tyco Electronics Chief Executive Officer Tom Lynch. "In the third quarter, we continued to benefit from the breadth of our business, which enabled us to grow 11 percent organically. This growth, coupled with improved operating leverage in our Electronic Components segment and a favorable sales mix in our Undersea and Wireless segments, resulted in a 22 percent increase in operating income."
Organic Sales Growth, Adjusted Operating Income, Adjusted EPS, Adjusted Operating Margin and Free Cash Flow are all non-GAAP financial measures and are described at the end of this press release. For a reconciliation of these non-GAAP measures, see the attached tables. All dollar amounts are pre-tax and stated in millions. All comparisons are to the quarter ended June 29, 2007 unless otherwise indicated.
($ in millions) June 27, 2008 June 29, 2007 $ Change % Change Net Sales $3,908 $3,292 $616 19% Operating Income/ (Loss) $537 $(507) $1,044 NM Restructuring-Related Costs $(16) $(25) Other Items, Net $(7) $(941) Adjusted Operating Income $560 $459 $101 22% Operating Margin 13.7% NM Adjusted Operating Margin 14.3% 13.9%
GAAP operating income was $537 million, compared to an operating loss of $507 million in the prior-year period. The operating margin on a GAAP basis was 13.7 percent. Included in the current quarter operating income was a $7 million net charge related to the company's portion of a Tyco International securities litigation settlement and $16 million of restructuring costs. Included in prior-year operating income were $25 million of restructuring costs, $50 million of separation-related costs and $891 million of costs related to the company's share of Tyco International's securities class action litigation settlement. Excluding these items in both periods, adjusted operating income was $560 million compared to $459 million a year ago, an increase of 22 percent. The adjusted operating margin was 14.3 percent, compared to 13.9 percent a year ago, primarily reflecting the benefit of higher sales volumes, productivity improvements in the Electronic Components segment, and a favorable sales mix in the Undersea Telecommunications and Wireless Systems segments.
CASH FLOW
Free cash flow was $283 million in the quarter, a decrease of 13 percent from the prior-year quarter. Higher income levels compared to the prior-year quarter were more than offset by a decrease in deferred revenue and the timing of interest payments.
OTHER ITEMS
-- During the quarter, Tyco Electronics announced that it entered into a definitive agreement to sell its Radio Frequency Components and Subsystem business for $425 million in cash. On July 28, Tyco Electronics signed a definitive agreement to sell its automotive radar sensors business for $42 million in cash. The results of both businesses were previously reported as discontinued operations.
-- Tyco Electronics' Board of Directors has authorized a $750 million increase in the company's share repurchase program. This brings the total share repurchase program authorization to $2.0 billion.
ORDERS
Total company orders grew 28 percent compared to the prior year. On an organic basis, excluding the effects of currency translation, orders grew 20 percent and the book-to-bill ratio was 1.07. Excluding the company's Undersea Telecommunications and Wireless Systems segments, which are project-oriented businesses with uneven order patterns, orders grew 13 percent overall and 5 percent organically in the quarter, and the book-to-bill ratio was 1.00.
FISCAL 2008 OUTLOOK
The company now expects adjusted EPS from continuing operations of $2.63 to $2.65 for the full fiscal year 2008, compared to $2.14 in the prior year -- an increase of 23 to 24 percent. This compares to the company's prior outlook of $2.60 to $2.66 per share. The company continues to expect restructuring- related costs of approximately $130 million ($0.17 per share) for the full year. The company further expects full-year sales growth of 14 to 16 percent with organic sales growth of 7 to 9 percent. This outlook assumes stable foreign exchange rates and raw material prices for the remainder of the fiscal year and excludes the one-time $1.15 per share benefit related to the company's tax sharing agreement from the adoption of FIN 48.
For the fourth quarter of fiscal 2008, the company expects sales growth of 6 to 8 percent over prior-year sales of $3.5 billion, with organic sales growth of 1 to 2 percent. The company further expects diluted EPS from continuing operations of $0.56 to $0.58, which includes restructuring costs of approximately $0.09 per share. Adjusted EPS from continuing operations are expected to be $0.65 to $0.67, an increase of 12 to 16 percent over the prior- year quarter. This outlook assumes a 35 percent tax rate and Other Income of approximately $10 to $15 million.
"In the fourth quarter, we again expect double-digit EPS growth and solid cash flow," Lynch said. "Our organic growth outlook reflects some recent softening of order rates in the automotive and telecom service provider markets. We continue to expect solid growth in the majority of our industrial and infrastructure businesses."
SEGMENT RESULTS
Tyco Electronics is comprised of four reporting segments: Electronic Components, Network Solutions, Undersea Telecommunications and Wireless Systems.
Electronic Components
The Electronic Components segment is one of the world's largest suppliers of passive electronic components, including connectors and interconnect systems, relays, switches, circuit protection devices, touchscreens, sensors, and wire and cable.
($ in millions) June 27, June 29, $ % Organic
2008 2007 Change Change Growth
Net Sales $2,930 $2,551 $379 15% 6%
Operating Income $417 $314 $103 33%
Restructuring-Related Costs $(11) $(18)
Other Items $0 $(20)
Adjusted Operating Income $428 $352 $76 22%
Operating Margin 14.2% 12.3%
Adjusted Operating Margin 14.6% 13.8%
Sales in the segment grew 15 percent year over year, or 6 percent organically. On an organic basis, strong growth in industrial (+23 percent), communications (+10 percent), automotive (+7 percent) and aerospace and defense (+7 percent) markets was partially offset by lower growth in the appliance (+2 percent) market and sales declines in the computer (-2 percent) and consumer electronics (-6 percent) markets. In automotive, growth of 12 percent in markets outside North America more than offset an 18 percent decline in North America.
Operating income increased by $103 million and adjusted operating income grew $76 million. The adjusted operating margin increased due to higher volumes and productivity improvements, which more than offset increased raw material costs. Restructuring costs in the quarter were $11 million, compared to $18 million of restructuring and $20 million of separation-related costs in the prior-year quarter.
Network Solutions
The Network Solutions segment is one of the world's largest suppliers of infrastructure components and systems for the communication service provider, building networks and energy markets.
($ in millions) June 27, June 29, $ % Organic
2008 2007 Change Change Growth
Net Sales $573 $500 $73 15% 6%
Operating Income $66 $72 $(6) (8)%
Restructuring-Related
Costs $(4) $(4)
Other Items $0 $(3)
Adjusted Operating Income $70 $79 $(9) (11)%
Operating Margin 11.5% 14.4%
Adjusted Operating Margin 12.2% 15.8%
Segment sales grew 15 percent compared to the prior-year quarter, or 6 percent organically. On an organic basis, sales to the building networks and energy markets grew 15 percent and 5 percent respectively. Sales to the communication service provider market were essentially flat, with strong growth in North America offset by the continuation of slower network investment by certain European telecommunications carriers.
Operating income decreased by $6 million and adjusted operating income decreased by $9 million. The decrease in the adjusted operating margin primarily relates to a lower-margin sales mix and lower productivity levels. Restructuring costs in the quarter were $4 million, compared to $4 million of restructuring and $3 million of separation-related costs in the prior-year quarter.
Undersea Telecommunications
The company's Undersea Telecommunications segment is a world leader in developing, manufacturing, installing and maintaining the world's most advanced fiber optic undersea networks.
($ in millions) June 27, June 29, $ % Organic
2008 2007 Change Change Growth
Net Sales $278 $154 $124 81% 81%
Operating Income $39 $16 $23 144%
Restructuring-Related Costs $(1) $(2)
Other Items $0 $(1)
Adjusted Operating Income $40 $19 $21 111%
Operating Margin 14.0% 10.4%
Adjusted Operating Margin 14.4% 12.3%
Sales in the segment grew 81 percent organically versus the prior year, due to continued investment in undersea fiber optic network capacity, primarily in emerging markets. Adjusted operating income increased $21 million and the adjusted operating margin increased to 14.4 percent, driven by higher volumes and a favorable project mix. Restructuring-related costs in the quarter were $1 million, compared to $2 million of restructuring and $1 million of separation-related costs in the prior-year quarter.
Wireless Systems
The Wireless Systems segment is a leading innovator of wireless technology for critical communications.
($ in millions) June 27, June 29, $ % Organic
2008 2007 Change Change Growth
Net Sales $127 $87 $40 46% 43%
Operating Income $22 $7 $15 214%
Restructuring-Related Costs $0 $(1)
Other Items $0 $(1)
Adjusted Operating Income $22 $9 $13 144%
Operating Margin 17.3% 8.0%
Adjusted Operating Margin 17.3% 10.3%
Sales in the segment grew $40 million versus the prior year, primarily due to increased radio sales related to the federally-mandated re-banding efforts of a customer. Adjusted operating income increased $13 million due to higher sales volumes and a favorable sales mix. There were no Other Items in the quarter, compared to $1 million of restructuring and $1 million of separation- related costs in the prior-year quarter.
ABOUT TYCO ELECTRONICS
Tyco Electronics Ltd. is a leading global provider of engineered electronic components, network solutions, undersea telecommunication systems and wireless systems, with 2007 sales of $13.0 billion to customers in more than 150 countries. We design, manufacture and market products for customers in industries from automotive, appliance and aerospace and defense to telecommunications, computers and consumer electronics. With over 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. EDT. The call can be accessed in three ways:
-- At Tyco Electronics' website: http://investors.tycoelectronics.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) 230-1092. The telephone dial-in number for participants outside the United States is (651) 291-0618.
-- An audio replay of the conference call will be available beginning at 10:30 a.m. on July 30, 2008 and ending at 11:59 p.m. on August 6, 2008. 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 942723.
NON-GAAP MEASURES
"Organic Sales Growth," "Adjusted Operating Income," "Adjusted Earnings Per Share," "Adjusted Operating Margin," 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 costs related to the separation, legal settlements, restructuring costs 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 litigation settlement costs, separation-related costs and restructuring costs 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 adjusted diluted earnings per share, which is earnings per share from continuing operations before unusual items, including costs related to the separation, legal settlements, restructuring costs, loss on retirement of debt and other income or charges ("Adjusted Earnings Per Share"). The company presents Adjusted Earnings Per Share because we believe that it is appropriate for investors to consider results excluding these items in addition to our results in accordance with GAAP. We believe such a measure provides a picture of our 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 earnings per share (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 costs related to the separation, legal settlements, restructuring costs 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.
"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.
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 or achievements to differ materially from anticipated results, performance 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. The forward-looking statements in this release include statements addressing the following subjects: future financial condition and operating results. Economic, business, competitive and/or regulatory factors affecting Tyco Electronics' businesses are examples of factors, among others, that could cause actual results to differ materially from those described in the forward- looking statements. In addition, Tyco Electronics' historical combined financial information is not necessarily representative of the results it would have achieved as an independent, publicly-traded company and may not be a reliable indicator of its future results. 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. More detailed information about these and other factors is set forth in Tyco Electronics' Annual Report on Form 10-K for the fiscal year ended September 28, 2007, as retrospectively adjusted to reflect the Radio Frequency Components and Subsystem and Automotive Sensors businesses as discontinued operations in the Company's Current Report on Form 8-K filed June 27, 2008, and Quarterly Reports on Form 10-Q for the quarterly periods ended December 28, 2007 and March 28, 2008, as well as in current reports on Form 8-K filed by Tyco Electronics.
TYCO ELECTRONICS LTD.
CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS
(UNAUDITED)
For the For the Nine
Quarters Ended Months Ended
June 27, June 29, June 27, June 29,
2008 2007 2008 2007
(in millions, except per
share data)
Net sales $3,908 $3,292 $11,128 $9,471
Cost of sales 2,911 2,455 8,269 7,015
Gross income 997 837 2,859 2,456
Selling, general, and administrative
expenses 437 403 1,257 1,198
Litigation settlement, net 7 891 30 891
Separation costs - 25 - 25
Restructuring and other charges, net 16 25 62 42
Income (loss) from operations 537 (507) 1,510 300
Interest income 6 11 25 40
Interest expense (43) (57) (142) (175)
Other income (expense) 1 (232) 606 (232)
Income (loss) from continuing
operations before income taxes
and minority interest 501 (785) 1,999 (67)
Income taxes (182) (147) (508) (347)
Minority interest (2) (1) (4) (3)
Income (loss) from continuing
operations 317 (933) 1,487 (417)
Income (loss) from discontinued
operations, net of income taxes 13 (435) 93 (393)
Net income (loss) $330 $(1,368) $1,580 $(810)
Basic earnings (loss) per share:
Income (loss) from continuing
operations $0.66 $(1.88) $3.05 $(0.84)
Income (loss) from discontinued
operations 0.03 (0.87) 0.19 (0.79)
Net income (loss) $0.69 $(2.75) $3.24 $(1.63)
Diluted earnings (loss) per share:
Income (loss) from continuing
operations $0.66 $(1.88) $3.03 $(0.84)
Income (loss) from discontinued
operations 0.02 (0.87) 0.19 (0.79)
Net income (loss) $0.68 $(2.75) $3.22 $(1.63)
Weighted-average number of
shares outstanding:
Basic 478 497 487 497
Diluted 482 497 490 497
TYCO ELECTRONICS LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
June 27, September 28,
2008 2007
(in millions, except share data)
Assets
Current Assets:
Cash and cash equivalents $730 $942
Accounts receivable, net of allowance
for doubtful accounts of $49 and
$57, respectively 2,872 2,594
Inventories 2,427 2,049
Class action settlement escrow - 928
Class action settlement receivable - 2,064
Prepaid expenses and other current
assets 563 589
Deferred income taxes 238 325
Assets held for sale 307 505
Total current assets 7,137 9,996
Property, plant, and equipment, net 3,642 3,412
Goodwill 7,206 7,177
Intangible assets, net 513 526
Deferred income taxes 1,985 1,397
Receivable from Tyco International
Ltd. and Covidien 1,269 844
Other assets 362 336
Total Assets $22,114 $23,688
Liabilities and Shareholders' Equity
Current Liabilities:
Current maturities of long-term debt $21 $5
Accounts payable 1,573 1,343
Class action settlement liability - 2,992
Accrued and other current liabilities 1,445 1,417
Deferred revenue 294 181
Liabilities held for sale 86 266
Total current liabilities 3,419 6,204
Long-term debt 3,171 3,373
Long-term pension and postretirement
liabilities 648 607
Deferred income taxes 271 271
Income taxes 2,337 1,242
Other liabilities 667 599
Total Liabilities 10,513 12,296
Commitments and contingencies
Minority interest 10 15
Shareholders' equity:
Preferred shares, $0.20 par
value, 125,000,000 shares
authorized; none outstanding - -
Common shares, $0.20 par value,
1,000,000,000 shares authorized;
500,076,677 and 497,467,930 issued,
respectively 100 99
Capital in excess:
Share premium 61 13
Contributed surplus 10,077 10,029
Accumulated earnings 928 186
Treasury stock, at cost, 24,697,757 and
44,454 shares, respectively (870) (2)
Accumulated other comprehensive income 1,295 1,052
Total Shareholders' Equity 11,591 11,377
Total Liabilities and Shareholders'
Equity $22,114 $23,688
TYCO ELECTRONICS LTD.
CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS (UNAUDITED)
For the For the Nine
Quarters Ended Months Ended
June 27, June 29, June 27, June 29,
2008 2007 2008 2007
(in millions)
Cash Flows From Operating Activities:
Net income (loss) $330 $(1,368) $1,580 $(810)
(Income) loss from discontinued
operations, net of income taxes (13) 435 (93) 393
Income (loss) from continuing
operations 317 (933) 1,487 (417)
Adjustments to reconcile net cash
provided by operating activities:
Class action settlement - 891 (936) 891
Depreciation and amortization 143 130 414 381
Deferred income taxes 76 64 203 121
Tax sharing income (1) - (606) -
Loss on retirement of debt - 232 - 232
Other 27 40 67 87
Changes in assets and liabilities,
net of the effects of acquisitions
and divestitures:
Accounts receivable, net (89) (71) (160) (84)
Inventories (20) 14 (307) (202)
Accounts payable 43 38 77 41
Accrued and other liabilities (6) 47 (40) (26)
Income taxes (17) (163) - (163)
Deferred revenue (32) 33 115 58
Other 3 (24) 60 (45)
Net cash provided by continuing
operating activities 444 298 374 874
Net cash (used in) provided
by discontinued operating
activities (40) 5 (23) 8
Net cash provided by operating
activities 404 303 351 882
Cash Flows From Investing Activities:
Capital expenditures (167) (135) (450) (732)
Proceeds from sale of property,
plant, and equipment 6 1 37 32
Class action settlement escrow - (921) 936 (921)
Proceeds from divestiture of
discontinued operations, net of cash
retained by businesses sold - - 102 227
Other (4) 13 (21) 11
Net cash (used in) provided by
continuing investing activities (165) (1,042) 604 (1,383)
Net cash used in discontinued
investing activities (1) (3) (5) (14)
Net cash (used in) provided by
investing activities (166) (1,045) 599 (1,397)
Cash Flows From Financing Activities:
Net increase in commercial paper 1 - 651 -
Repayment of long-term debt (400) (67) (1,351) (74)
Proceeds from long-term debt 400 3,631 500 3,631
Allocated debt activity - (3,772) - (3,743)
Net transactions with former parent - 1,379 - 1,139
Repurchase of common shares (240) - (832) -
Payment of common dividends (69) - (205) -
Proceeds from exercise of share
options 23 - 51 -
Transfers to discontinued operations (11) (172) (11) (181)
Other (3) (18) (12) (3)
Net cash (used in) provided by
continuing financing activities (299) 981 (1,209) 769
Net cash provided by (used in)
discontinued financing
activities 27 (2) 12 11
Net cash (used in) provided by
financing activities (272) 979 (1,197) 780
Effect of currency translation on
cash 2 10 19 22
Net (decrease) increase in cash and
cash equivalents (32) 247 (228) 287
Less: net decrease (increase) in cash
and cash equivalents related to
discontinued operations 14 - 16 (5)
Cash and cash equivalents at
beginning of period 748 507 942 472
Cash and cash equivalents at end of
period $730 $754 $730 $754
Supplemental Cash Flow Information:
Income taxes paid, net of refunds $106 $252 $305 $388
Reconciliation to Free Cash Flow:
Net cash provided by continuing
operating activities $444 $298 $374 $874
Capital expenditures, net (161) (134) (413) (700)
Class action settlement - - 936 -
Income tax advance payment - 163 - 163
Free cash flow (1) $283 $327 $897 $337
(1) Free cash flow is a non-GAAP measure. See description of non-GAAP
measures contained in this release.
TYCO ELECTRONICS LTD.
CONSOLIDATED AND COMBINED SEGMENT DATA (UNAUDITED)
For the Quarters Ended For the Nine Months Ended
June 27, June 29, June 27, June 29,
2008 2007 2008 2007
($ in millions)
Net Sales:
Electronic
Components $2,930 $2,551 $8,330 $7,481
Network
Solutions 573 500 1,602 1,375
Undersea
Telecommunications 278 154 864 352
Wireless
Systems 127 87 332 263
Total $3,908 $3,292 $11,128 $9,471
Income (Loss)
from Operations:
Electronic
Components $417 14.2% $314 12.3% $1,188 14.3% $992 13.3%
Network Solutions 66 11.5% 72 14.4% 188 11.7% 185 13.5%
Undersea
Telecommunications 39 14.0% 16 10.4% 121 14.0% 19 5.4%
Wireless Systems 22 17.3% 7 8.0% 43 13.0% 20 7.6%
Litigation
settlement, net
and separation
costs (7) (916) (30) (916)
Total $537 13.7% $(507) -15.4% $1,510 13.6% $300 3.2%
TYCO ELECTRONICS LTD.
NET SALES GROWTH RECONCILIATION (UNAUDITED)
Percentage
of
Segment's
Total Net
Change in Net Sales for the Quarter Sales
Ended June 27, 2008 versus for the
Net Sales for the Quarter Quarter
Ended June 29, 2007 Ended
Trans-
lation June 27,
Organic(1) (2) Total 2008
($ in millions)
Electronic Components (3):
Automotive $70 6.9% $115 $185 18.3% 41%
Computer (5) (2.0) 11 6 2.3 9
Communications 20 9.9 18 38 18.4 8
Industrial 34 23.3 19 53 36.6 7
Aerospace and Defense 11 7.3 10 21 13.5 6
Appliance 2 1.6 10 12 9.2 5
Consumer Electronics (3) (5.5) 4 1 2.1 1
Other 27 4.5 36 63 10.5 23
Total 156 6.1 223 379 14.9 100
Network Solutions (3):
Energy 11 5.0 23 34 15.3 45
Communication Service Provider (1) (0.7) 10 9 6.3 27
Building Networks 18 15.2 11 29 24.2 26
Other - 0.2 1 1 7.1 2
Total 28 5.7 45 73 14.6 100%
Undersea Telecommunications 126 81.3 (2) 124 80.5
Wireless Systems 38 42.9 2 40 46.0
Total $348 10.6% $268 $616 18.7%
Percentage
of
Segment's
Total Net
Sales
Change in Net Sales for the Nine for the
Months Ended June 27, 2008 Nine
versus Net Sales for the Nine Months Months
Ended June 29, 2007 Ended
Trans-
lation June 27,
Organic(1) (2) Total 2008
($ in millions)
Electronic Components (3):
Automotive $165 5.6% $297 $462 15.7% 41%
Computer (34) (4.4) 30 (4) (0.5) 9
Communications 88 15.2 45 133 22.9 9
Industrial 73 17.3 44 117 27.8 6
Aerospace and Defense 37 8.5 24 61 14.2 6
Appliance (10) (2.5) 27 17 4.4 5
Consumer Electronics (15) (9.9) 9 (6) (3.9) 2
Other (20) (1.1) 89 69 3.9 22
Total 284 3.8 565 849 11.3 100
Network Solutions (3):
Energy 37 6.1 64 101 16.4 45
Communication Service Provider 22 5.8 27 49 12.5 27
Building Networks 44 13.4 31 75 22.9 25
Other (3) (6.2) 5 2 4.7 3
Total 100 7.3 127 227 16.5 100%
Undersea Telecommunications 510 145.2 2 512 145.5
Wireless Systems 62 23.7 7 69 26.2
Total $956 10.1% $701 $1,657 17.5%
(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 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.
ADJUSTED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
For the Quarter Ended June 27, 2008
Adjustments
Restructuring
and Adjusted
Other Other Results
Charges, Items, (Non-GAAP)
U.S. GAAP Net Net(1) (2)
(in millions, except per share data)
Net sales $3,908 $- $- $3,908
Cost of sales 2,911 - - 2,911
Gross income 997 - - 997
Selling, general, and administrative
expenses 437 - - 437
Litigation settlement, net 7 - (7) -
Restructuring and other charges, net 16 (16) - -
Income from operations 537 16 7 560
Interest income 6 - - 6
Interest expense (43) - - (43)
Other income 1 - - 1
Income from continuing operations
before income taxes and minority
interest 501 16 7 524
Income taxes (182) (5) - (187)
Minority interest (2) - - (2)
Income from continuing operations $317 $11 $7 $335
Basic earnings per share:
Income from continuing operations $0.66 $0.70
Diluted earnings per share:
Income from continuing operations $0.66 $0.70
Weighted-average number of shares
outstanding:
Basic 478 478
Diluted 482 482
ADJUSTED CONSOLIDATED INCOME FROM OPERATIONS BY SEGMENT (UNAUDITED)
For the Quarter Ended June 27, 2008
Adjustments
Restructuring
and Adjusted
Other Other Results
Charges, Items, (Non-GAAP)
U.S. GAAP Net Net(1) (2)
(in millions)
Income from Operations:
Electronic Components $417 $11 $- $428
Network Solutions 66 4 - 70
Undersea Telecommunications 39 1 - 40
Wireless Systems 22 - - 22
Litigation settlement, net (7) - 7 -
Total $537 $16 $7 $560
(1) Consists of $7 million of net costs related to the settlement of
legacy securities litigation.
(2) Adjusted results is a non-GAAP measure. See description of non-GAAP
measures contained in this release.
TYCO ELECTRONICS LTD.
ADJUSTED COMBINED STATEMENT OF OPERATIONS (UNAUDITED)
For the Quarter Ended June 29, 2007
Adjustments
Restruct- Loss
Liti- Separ- uring on Adjusted
gation ation and Retire- Results
Settle- Related Other ment (Non-
U.S. ment, Costs Charges, of GAAP)
GAAP Net (1) Net Debt (2)
(in millions, except per share data)
Net sales $3,292 $- $- $- $- $3,292
Cost of sales 2,455 - - - - 2,455
Gross income 837 - - - - 837
Selling, general, and
administrative expenses 403 - (25) - - 378
Litigation settlement, net 891 (891) - - - -
Separation costs 25 - (25) - - -
Restructuring and other
charges, net 25 - - (25) - -
Income (loss) from
operations (507) 891 50 25 - 459
Interest income 11 - - - - 11
Interest expense (57) (57)
Other expense (232) - - - 232 -
Income (loss) from
continuing operations
before income taxes
and minority interest (785) 891 50 25 232 413
Income taxes (147) - (14) (9) - (170)
Minority interest (1) - - - - (1)
Income (loss) from
continuing operations $(933) $891 $36 $16 $232 $242
Basic and diluted earnings
(loss) per share:
Income (loss) from
continuing operations $(1.88) $0.49
Weighted-average number
of shares outstanding:
Basic and diluted 497 497
ADJUSTED COMBINED INCOME (LOSS) FROM OPERATIONS BY SEGMENT (UNAUDITED)
For the Quarter Ended June 29, 2007
Adjustments
Restruct- Loss
Liti- Separ- uring on Adjusted
gation ation and Retire- Results
Settle- Related Other ment (Non-
U.S. ment, Costs Charges, of GAAP)
GAAP Net (1) Net Debt (2)
(in millions)
Income (Loss) from Operations:
Electronic Components $314 $- $20 $18 $- $352
Network Solutions 72 - 3 4 - 79
Undersea Telecommunications 16 - 1 2 - 19
Wireless Systems 7 - 1 1 - 9
Litigation settlement, net and
separation costs (916) 891 25 - - -
Total $(507) $891 $50 $25 $- $459
(1) Includes $25 million of separation costs, primarily related to
employee costs, and $25 million of costs related to building separate
company functions that did not exist in the prior year.
(2) Adjusted results is a non-GAAP measure. See description of non-GAAP
measures contained in this release.
TYCO ELECTRONICS LTD.
ADJUSTED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
For the Nine Months Ended June 27, 2008
Adjustments
Restructuring
and Tax Other Adjusted
Other Sharing Items, Results
U.S. Charges, Income Net (Non-GAAP)
GAAP Net (1) (2) (3)
(in millions, except per share data)
Net sales $11,128 $- $- $- $11,128
Cost of sales 8,269 (1) - - 8,268
Gross income 2,859 1 - - 2,860
Selling, general, and
administrative expenses 1,257 - - 36 1,293
Litigation settlement, net 30 - - (30) -
Restructuring and other
charges, net 62 (62) - - -
Income from operations 1,510 63 - (6) 1,567
Interest income 25 - - - 25
Interest expense (142) - - - (142)
Other income 606 - (572) - 34
Income from continuing
operations before income
taxes and minority
interest 1,999 63 (572) (6) 1,484
Income taxes (508) (19) - 20 (507)
Minority interest (4) - - - (4)
Income from continuing
operations $1,487 $44 $(572) $14 $973
Basic earnings per share:
Income from continuing
operations $3.05 $2.00
Diluted earnings per share:
Income from continuing
operations $3.03 $1.99
Weighted-average number
of shares outstanding:
Basic 487 487
Diluted 490 490
ADJUSTED CONSOLIDATED INCOME FROM OPERATIONS BY SEGMENT (UNAUDITED)
For the Nine Months Ended June 27, 2008
Adjustments
Restructuring
and Tax Other Adjusted
Other Sharing Items, Results
U.S. Charges, Income Net (Non-GAAP)
GAAP Net (1) (2) (3)
(in millions)
Income from Operations:
Electronic Components $1,188 $41 $- $(36) $1,193
Network Solutions 188 18 - - 206
Undersea Telecommunications 121 3 - - 124
Wireless Systems 43 1 - - 44
Litigation settlement, net (30) - - 30 -
Total $1,510 $63 $- $(6) $1,567
(1) In connection with the adoption of FIN 48, the Company recorded income
pursuant to its Tax Sharing Agreement with Tyco International and
Covidien.
(2) Consists of a $36 million gain on the sale of real estate and $30
million of net costs related to the settlement of legacy securities
litigation.
(3) Adjusted results is a non-GAAP measure. See description of non-GAAP
measures contained in this release.
TYCO ELECTRONICS LTD.
ADJUSTED COMBINED STATEMENT OF OPERATIONS (UNAUDITED)
For the Nine Months Ended June 29, 2007
Adjustments
Restruct- Loss
Liti- Separ- uring on Adjusted
gation ation and Retire- Results
Settle- Related Other ment (Non-
U.S. ment, Costs Charges, of GAAP)
GAAP Net (1) Net Debt (2)
(in millions, except per share data)
Net sales $9,471 $- $- $- $- $9,471
Cost of sales 7,015 - - - - 7,015
Gross income 2,456 - - - - 2,456
Selling, general, and
administrative expenses 1,198 - (41) - - 1,157
Litigation settlement, net 891 (891) - - - -
Separation costs 25 - (25) - - -
Restructuring and other
charges, net 42 - - (42) - -
Income from operations 300 891 66 42 - 1,299
Interest income 40 - - - - 40
Interest expense (175) (175)
Other expense (232) - - - 232 -
Income (loss) from
continuing operations
before income taxes
and minority interest (67) 891 66 42 232 1,164
Income taxes (347) - (19) (14) - (380)
Minority interest (3) - - - - (3)
Income (loss) from
continuing operations $(417) $891 $47 $28 $232 $781
Basic and diluted earnings
(loss) per share:
Income (loss) from
continuing operations $(0.84) $1.57
Weighted-average number of
shares outstanding:
Basic and diluted 497 497
ADJUSTED COMBINED INCOME FROM OPERATIONS BY SEGMENT (UNAUDITED)
For the Nine Months Ended June 29, 2007
Adjustments
Restruct- Loss
Liti- Separ- uring on Adjusted
gation ation and Retire- Results
Settle- Related Other ment (Non-
U.S. ment, Costs Charges, of GAAP)
GAAP Net (1) Net Debt (2)
(in millions)
Income from Operations:
Electronic Components $992 $- $33 $34 $- $1,059
Network Solutions 185 - 5 4 - 194
Undersea Telecommunications 19 - 1 3 - 23
Wireless Systems 20 - 2 1 - 23
Litigation settlement, net and
separation costs (916) 891 25 - - -
Total $300 $891 $66 $42 $- $1,299
(1) Includes $25 million of separation costs, primarily related to
employee costs, and $41 million of costs related to building separate
company functions that did not exist in the prior year.
(2) Adjusted results is a non-GAAP measure. See description of non-GAAP
measures contained in this release.
SOURCE: Tyco Electronics Ltd.
CONTACT: Media Relations, Sheri Woodruff, +1-610-893-9555, Office,
+1-609-933-9243, Mobile, swoodruff@tycoelectronics.com, or Investor Relations,
John Roselli, +1-610-893-9559, Office, john.roselli@tycoelectronics.com, or
Keith Kolstrom, +1-610-893-9551, Office, keith.kolstrom@tycoelectronics.com,
all of Tyco Electronics Ltd.
Web site: http://www.tycoelectronics.com/