Docoh
Loading...

VIAV Viavi Solutions

Filed: 4 May 21, 4:08pm

Exhibit 99.1
VIAVI ANNOUNCES THIRD QUARTER FISCAL 2021 RESULTS
Third Quarter
Net revenue of $303.4 million, up $47.2 million or 18.4% year-over-year
GAAP operating margin of 11.8%, up 820 bps year-over-year
Non-GAAP operating margin of 20.2%, up 540 bps year-over-year
GAAP EPS of $0.05, up $0.19 or 135.7% year-over-year
Non-GAAP EPS of $0.18, up $0.04 or 28.6% year-over-year

Scottsdale, Arizona, May 4, 2021 — VIAVI (NASDAQ: VIAV) today reported results for its third fiscal quarter ended April 3, 2021.

Third quarter of fiscal 2021 net revenue was $303.4 million. GAAP net income was $11.8 million, or $0.05 per share. Non-GAAP net income was $42.3 million, or $0.18 per share.

Second quarter of fiscal 2021 net revenue was $299.9 million. GAAP net income was $21.9 million or $0.09 per share. Non-GAAP net income was $52.1 million, or $0.23 per share.

Third quarter of fiscal 2020 net revenue was $256.2 million. GAAP net loss was $(32.8) million, or $(0.14) per share. Non-GAAP net income was $32.0 million, or $0.14 per share.

“Fiscal Q3 2021 posted record revenue and non-GAAP profitability for a March quarter, typically a seasonally weak quarter period. VIAVI exceeded the high end of the guidance range with the revenue at $303.4 million and non-GAAP operating margin at 20.2%. Non-GAAP EPS at $0.18 reached the high end of the range,” said Oleg Khaykin, VIAVI’s President and Chief Executive Officer. NSE revenue continued to see strong recovery momentum and exceeding our expectations, up 12.9% from a year ago levels led by strength in Fiber, Cable, and Wireless. OSP revenue came in-line with our guidance, up 33.2% year-on-year due to strong demand in both Anti-Counterfeiting and 3D Sensing.”

Khaykin added, “For Q4, we expect NSE revenue to continue to strengthen, driven by strong demand for Field Instruments and Lab Equipment. OSP revenue is expected to be significantly up year-on-year, but sequentially down from a very strong fiscal Q3, driven by lower Anti-Counterfeiting and seasonally weaker 3D Sensing demand.”

Financial Overview:

The tables below (in millions, except percentage, and per share data) provide comparisons of quarterly results to prior periods, including sequential quarterly and year-over-year changes. A full reconciliation between the GAAP and non-GAAP measures included in the tables is contained in this release under the section titled “Use of Non-GAAP (Adjusted) Financial Measures.”
1


Third Quarter Ended April 3, 2021
 GAAP Results
Q3Q2Q3Change
 FY 2021FY 2021FY 2020Q/QY/Y
Net revenue$303.4 $299.9 $256.2 1.2 %18.4 %
Gross margin60.0 %60.1 %57.3 %(10) bps270 bps
Operating margin11.8 %14.1 %3.6 %(230) bps820 bps
Income from operations35.9 42.3 9.1 (15.1)%294.5 %
Net income per share0.05 0.09 (0.14)(44.4)%135.7 %
 Non-GAAP Results
 Q3Q2Q3Change
 FY 2021FY 2021FY 2020Q/QY/Y
Non-GAAP gross margin63.1 %63.1 %61.2 %— bps190 bps
Non-GAAP operating margin20.2 %22.3 %14.8 %(210) bps540 bps
Non-GAAP income from operations61.4 66.8 38.0 (8.1)%61.6 %
Non-GAAP net earnings per share0.18 0.23 0.14 (21.7)%28.6 %
 Net Revenue by Segment
 Q3% of NetQ2Q3Change
 FY 2021revenueFY 2021FY 2020Q/QY/Y
Network Enablement$190.9 62.9 %$180.9 $163.9 5.5 %16.5 %
Service Enablement20.3 6.7 %25.8 23.1 (21.3)%(12.1)%
Optical Security and Performance Products92.2 30.4 %93.2 69.2 (1.1)%33.2 %
Total$303.4 100.0 %$299.9 $256.2 1.2 %18.4 %
Americas, Asia-Pacific and EMEA customers represented 33.6%, 33.7% and 32.7%, respectively, of total net revenue for the quarter ended April 3, 2021.

As of April 3, 2021, the Company held $678.1 million in total cash, short-term restricted cash and short-term investments.

As of April 3, 2021, the Company had $460.0 million aggregate principal amount of 1.00% Senior Convertible Notes and $225.0 million aggregate principal amount of 1.75% Senior Convertible Notes with a total net carrying value of $618.1 million classified as long-term debt.

During the fiscal quarter ended April 3, 2021, the Company generated $48.1 million of cash from operations.

Business Outlook for the Fourth Quarter of Fiscal 2021

For the fourth quarter of fiscal 2021 ending July 3, 2021, the Company expects net revenue to be between $290 million to $310 million and non-GAAP earnings per share to be between $0.18 and $0.20.

With respect to our expectations above, the Company has not reconciled non-GAAP net income per share to GAAP net income (loss) per share in this press release because it is unable to provide a meaningful or accurate estimate of certain reconciling items described in the “Use of Non-GAAP (Adjusted) Financial Measures” section below and the information is not available without unreasonable effort as a result of the inherent difficulty of forecasting the timing and/or amounts of certain items, including certain charges related to restructuring, acquisition, integration and related charges. In addition, the Company believes such reconciliations would imply a degree of precision that may be confusing or misleading to investors.

Conference Call

The Company will discuss these results and other related matters at 1:30 p.m. Pacific Time on May 4, 2021 in a live webcast, which will also be archived for replay on the Company’s website at https://investor.viavisolutions.com.  The Company will post supplementary slides outlining the Company’s latest financial results on https://investor.viavisolutions.com under the “Quarterly Results” section concurrently with this earnings press release. This press release is being furnished as a Current Report on Form 8-K with the Securities and Exchange Commission, and will be available at www.sec.gov.
2


 
About VIAVI Solutions

VIAVI (NASDAQ: VIAV) is a global provider of network test, monitoring and assurance solutions for communications service providers, enterprises, network equipment manufacturers, government and avionics. We help these customers harness the power of instruments, automation, intelligence and virtualization to Command the network. VIAVI is also a leader in light management solutions for 3D sensing, anti-counterfeiting, consumer electronics, industrial, automotive and defense applications. Learn more about VIAVI at www.viavisolutions.com. Follow us on VIAVI Perspectives, LinkedIn, Twitter, YouTube and Facebook.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements include any expectation, anticipation or guidance as to future financial performance, including future revenue, gross margin, operating expense, operating margin, profitability targets, cash flow and other financial metrics, as well as the impact and duration of certain trends and market position and conditions. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those projected. In particular, the Company’s ability to predict future financial performance continues to be difficult due to, among other things: (a) continuing general limited visibility across many of our product lines; (b) quarter-over-quarter product mix fluctuations, which can materially impact profitability measures due to the broad gross margin ranges across our portfolio; (c) consolidations in our customer base; (d) unforeseen changes in the demand for current and new products, technologies, services, delays or unforeseen events in the roll-out of new industry platforms such as 5G or evolving technology such as 3D sensing and customer purchasing delays as they assess or transition to such new technologies and/or architectures, all of which limit near-term demand visibility, and could negatively impact potential revenue; (e) continued decline of average selling prices across our businesses; (f) notable seasonality and a significant level of in-quarter book-and-ship business; (g) various product and manufacturing transfers, site consolidations, product discontinuances and the restructuring and workforce reduction plans, including the plan announced during the first quarter of fiscal 2019 that may cause short-term disruptions; (h) challenges integrating the businesses the Company has acquired and realizing all of the expected benefits and savings; (i) the ability of our suppliers and contract manufacturers to meet production and delivery requirements to our forecasted demand; (j) potential disruptions or delays to our manufacturing and operations due to natural disasters such as the recent wildfires in Northern California and related blackouts and power outages in the region; (k) the uncertain and ongoing impact to our supply chain of tariffs, sanctions and other trade measures imposed by domestic and foreign governments and the possibility of escalation of “trade wars” and retaliatory measures between nations; (l) the impact of infectious disease outbreaks, epidemics, and pandemics including the ongoing effects of the COVID-19 global pandemic on our financial results, revenues, customer demand, business operations and manufacturing and on the business operations of our customers, contract manufacturers and suppliers; and (m) inherent uncertainty related to global markets, including recessions and tightening liquidity and the effect of such markets on demand for our products. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those projected. For more information on these risks, please refer to the “Risk Factors” section included in the Company’s Annual Report on Form 10-K for the fiscal year ended June 27, 2020 filed with the Securities and Exchange Commission. The forward-looking statements contained in this press release are made as of the date thereof and the Company assumes no obligation to update such statements.
 
Contact Information

Investors:
Bill Ong
408-404-4512
bill.ong@viavisolutions.com

Press:
Amit Malhotra
202-341-8624
amit.malhotra@viavisolutions.com

The following financial tables are presented in accordance with GAAP, unless otherwise specified.
 
-SELECTED PRELIMINARY FINANCIAL DATA -
3


VIAVI SOLUTIONS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share data)
(unaudited)
PRELIMINARY
Three Months EndedNine Months Ended
April 3, 2021March 28, 2020April 3, 2021March 28, 2020
Net revenue$303.4 $256.2 $888.0 $869.7 
Cost of revenues113.1 101.4 331.6 334.2 
Amortization of acquired technologies8.3 8.0 24.9 24.8 
Gross profit182.0 146.8 531.5 510.7 
Operating expenses:
Research and development52.1 46.8 150.9 148.6 
Selling, general and administrative86.1 83.6 247.0 263.1 
Amortization of other intangibles8.3 8.9 24.9 26.4 
Restructuring and related benefits(0.4)(1.6)(0.8)(2.2)
Total operating expenses146.1 137.7 422.0 435.9 
Income from operations35.9 9.1 109.5 74.8 
Interest and other income (expense), net(0.9)5.3 0.8 9.3 
Interest expense(9.0)(8.4)(27.0)(25.1)
Income before taxes26.0 6.0 83.3 59.0 
Provision for income taxes14.2 38.8 35.3 57.0 
Net income (loss)$11.8 $(32.8)$48.0 $2.0 
Net income (loss) per share:
Basic$0.05 $(0.14)$0.21 $0.01 
Diluted$0.05 $(0.14)0.21 0.01 
Shares used in per share calculations:
Basic228.7 230.0 228.8 229.8 
Diluted240.2 230.0 233.8 236.3 

The preliminary financial statements are estimated based on our current information.
4


VIAVI SOLUTIONS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, unaudited)
PRELIMINARY
April 3, 2021June 27, 2020
ASSETS
Current assets:
Cash and cash equivalents$672.2 $539.0 
Short-term investments1.6 1.5 
Restricted cash4.3 3.5 
Accounts receivable, net262.7 235.5 
Inventories, net90.6 83.3 
Prepayments and other current assets48.6 50.8 
Total current assets1,080.0 913.6 
Property, plant and equipment, net180.0 172.5 
Goodwill, net396.4 381.4 
Intangibles, net104.6 148.1 
Deferred income taxes113.1 105.4 
Other non-current assets52.7 55.3 
Total assets$1,926.8 $1,776.3 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable$54.8 $53.0 
Accrued payroll and related expenses61.3 51.4 
Deferred revenue65.9 54.6 
Accrued expenses27.4 22.6 
Current portion of long-term debt— 2.8 
Other current liabilities63.7 48.4 
Total current liabilities273.1 232.8 
Long-term debt618.1 600.9 
Other non-current liabilities223.8 231.2 
Total stockholders’ equity811.8 711.4 
Total liabilities and stockholders’ equity$1,926.8 $1,776.3 

The preliminary financial statements are estimated based on our current information.
5


VIAVI SOLUTIONS INC.
REPORTABLE SEGMENT INFORMATION
(in millions, unaudited)
PRELIMINARY
Three Months Ended April 3, 2021
Network and Service Enablement
 Network EnablementService EnablementNetwork and Service EnablementOptical Security and Performance Products
Other Items (1)
Consolidated GAAP Measures
Net revenue$190.9 $20.3 $211.2 $92.2 $— $303.4 
Gross profit123.1 12.4 135.5 55.9 (9.4)182.0 
Gross margin64.5 %61.1 %64.2 %60.6 %60.0 %
Operating income20.9 40.5 (25.5)35.9 
Operating margin9.9 %43.9 %11.8 %
Three Months Ended March 28, 2020
Network and Service Enablement
 Network EnablementService EnablementNetwork and Service EnablementOptical Security and Performance Products
Other Items (1)
Consolidated GAAP Measures
Net revenue$163.9 $23.1 $187.0 $69.2 $— $256.2 
Gross profit104.3 16.0 120.3 36.4 (9.9)146.8 
Gross margin63.6 %69.3 %64.3 %52.6 %57.3 %
Operating income13.8 24.2 (28.9)9.1 
Operating margin7.4 %35.0 %3.6 %
Nine Months Ended April 3, 2021
Network and Service Enablement
Network EnablementService EnablementNetwork and Service EnablementOptical Security and Performance ProductsTotal Segment Measures
Other Items (1)
Consolidated GAAP Measures
Net revenue$533.9 $67.5 $601.4 $286.6 $888.0 $— $888.0 
Gross profit339.9 44.3 384.2 175.3 559.5 (28.0)531.5 
Gross margin63.7 %65.6 %63.9 %61.2 %63.0 %59.9 %
Operating income56.4 132.4 188.8 (79.3)109.5 
Operating margin9.4 %46.2 %21.3 %12.3 %
Nine Months Ended March 28, 2020
Network and Service Enablement
Network EnablementService EnablementNetwork and Service EnablementOptical Security and Performance ProductsTotal Segment Measures
Other Items (1)
Consolidated GAAP Measures
Net revenue$565.8 $75.2 $641.0 $228.7 $869.7 $— $869.7 
Gross profit367.1 49.4 416.5 123.3 539.8 (29.1)510.7 
Gross margin64.9 %65.7 %65.0 %53.9 %62.1 %58.7 %
Operating income73.6 85.0 158.6 (83.8)74.8 
Operating margin11.5 %37.2 %18.2 %8.6 %
(1) Other items include charges unrelated to core operating performance primarily consisting of stock-based compensation, amortization of acquisition-related intangibles, restructuring and related charges, changes in fair value of contingent consideration liabilities and other charges unrelated to core operating performance.
The preliminary financial schedules are estimated based on our current information.
6


Use of Non-GAAP (Adjusted) Financial Measures

The Company provides non-GAAP gross margin, non-GAAP operating margin, non-GAAP net income (loss), non-GAAP net income (loss) per share, EBITDA and adjusted EBITDA financial measures as supplemental information regarding the Company’s operational performance. The Company uses the measures disclosed in this release to evaluate the Company’s historical and prospective financial performance, as well as its performance relative to its competitors. Specifically, management uses these items to further its own understanding of the Company’s core operating performance, which the Company believes represent its performance in the ordinary, ongoing and customary course of its operations. Accordingly, management excludes from core operating performance items such as those relating to certain purchase price accounting adjustments, amortization of acquisition-related intangibles and inventory step-up, stock-based compensation, restructuring, separation costs, changes in fair value of contingent consideration liabilities and certain investing expenses and non-cash activities that management believes are not reflective of such ordinary, ongoing and customary course activities. Additionally, the Company excludes the results of discontinued operations in calculating non-GAAP net income (loss), non-GAAP net income (loss) per share, EBITDA and adjusted EBITDA for all periods reported. The Company believes excluding these items enables investors to evaluate more clearly and consistently the Company’s core operational performance.
 
The Company believes providing this additional information allows investors to see Company results through the eyes of management. The Company further believes that providing this information allows investors to better understand the Company’s financial performance and, importantly, to evaluate the efficacy of the methodology and information used by management to evaluate and measure such performance.
 
The non-GAAP adjustments described in this release are excluded by the Company from its non-GAAP financial measures. The non-GAAP adjustments, and the basis for excluding them, are outlined below.
 
Cost of revenues, costs of research and development and costs of selling, general and administrative: The Company’s GAAP presentation of gross margin and operating expenses may include (i) additional depreciation and amortization from changes in estimated useful life and the write-down of certain property, equipment and intangibles that have been identified for disposal but remained in use until the date of disposal, (ii) workforce related charges such as severance, retention bonuses and employee relocation costs related to formal restructuring plans, (iii) costs for facilities not required for ongoing operations, and costs related to the relocation of certain equipment from these facilities and/or contract manufacturer facilities, (iv) stock-based compensation, (v) changes in fair value of contingent consideration liabilities and (vi) other charges unrelated to our core operating performance comprising mainly of acquisition related transaction costs, amortization of acquisition related inventory step-up, integration costs related to acquired entities, litigation and other costs and contingencies unrelated to current and future operations, including transformational initiatives such as the implementation of simplified automated processes, site consolidations, and reorganizations. The Company excludes these items in calculating non-GAAP gross margin, non-GAAP operating margin, non-GAAP net income (loss), non-GAAP net income (loss) per share, EBITDA and adjusted EBITDA. The Company believes excluding these items enables investors to evaluate more clearly and consistently the Company’s core operational performance.
 
Amortization of intangibles: The Company includes amortization expense related to intangibles in its GAAP presentation of cost of revenues and operating expense. The Company excludes these significant non-cash items in calculating non-GAAP gross margin, non-GAAP operating margin, non-GAAP net income (loss), non-GAAP net income (loss) per share, EBITDA and adjusted EBITDA, because it believes doing so provides investors a clearer and more consistent view of the Company’s core operating performance in terms of cost of revenues and operating expenses.

Non-cash interest expense and other expense: The Company incurred non-cash interest expense accretion of the debt discount on its convertible debt instruments. The Company eliminates this in calculating non-GAAP net income (loss), and non-GAAP net income (loss) per share, EBITDA and adjusted EBITDA, because it believes that in so doing, it can provide investors a clearer and more consistent view of the Company’s core operating performance.

Income tax expense or benefit: The Company excludes certain non-cash tax expense or benefit items, such as the utilization of net operating losses where valuation allowances were released, intra-period tax allocation benefit and the tax effect for amortization of non-tax deductible intangible assets, in calculating non-GAAP net income (loss) and non-GAAP net income (loss) per share. The Company believes excluding these items enables investors to evaluate more clearly and consistently the Company’s core operational performance.

Interest, taxes, depreciation, amortization and other adjustments: The Company’s EBITDA calculation primarily excludes interest income and other income (expense), interest expense, taxes, depreciation and amortization, and other items
7


that are not part of its core operating performance described above. The Company’s adjusted EBITDA excludes items in addition to the items excluded from the EBITDA calculation such as stock-based compensation, restructuring and related charges (benefits), gain or loss on sale of available for-sale investments, changes in fair value of contingent consideration liabilities arising from prior acquisitions and other charges related to activities that are not part of its core operating performance described above. Management believes adjusted EBITDA is a helpful indicator of the Company’s core operational cash flow.

Non-GAAP financial measures are not in accordance with, preferable to, or an alternative for, generally accepted accounting principles in the United States. The GAAP measure most directly comparable to non-GAAP net income (loss) is net income (loss). The GAAP measure most directly comparable to non-GAAP net income (loss) per share is net income (loss) per share. The Company believes these GAAP measures alone are not fully indicative of its core operating expenses and performance and that providing non-GAAP financial measures in conjunction with GAAP measures provides valuable supplemental information regarding the Company’s overall performance.
8


VIAVI SOLUTIONS INC.
RECONCILIATION OF GAAP MEASURES FROM CONTINUING OPERATIONS
TO NON-GAAP MEASURES
(in millions, except per share data)
(unaudited)
PRELIMINARY
The following tables reconcile GAAP measures to non-GAAP measures:
 Three Months EndedNine Months Ended
 April 3, 2021March 28, 2020April 3, 2021March 28, 2020
 Gross ProfitGross MarginGross ProfitGross MarginGross ProfitGross MarginGross ProfitGross Margin
GAAP measures$182.0 60.0 %$146.8 57.3 %$531.5 59.9 %$510.7 58.7 %
Stock-based compensation1.2 0.4 %1.2 0.5 %3.6 0.4 %3.2 0.4 %
Other charges unrelated to core operating performance (1)(0.1)— %0.7 0.3 %(0.5)(0.1)%1.1 0.1 %
Amortization of intangibles8.3 2.7 %8.0 3.1 %24.9 2.8 %24.8 2.9 %
Total related to Cost of Revenue9.4 3.1 %9.9 3.9 %28.0 3.1 %29.1 3.4 %
Non-GAAP measures$191.4 63.1 %$156.7 61.2 %$559.5 63.0 %$539.8 62.1 %
 Three Months EndedNine Months Ended
 April 3, 2021March 28, 2020April 3, 2021March 28, 2020
 Operating IncomeOperating MarginOperating IncomeOperating MarginOperating IncomeOperating MarginOperating IncomeOperating Margin
GAAP measures$35.9 11.8 %$9.1 3.6 %$109.5 12.3 %$74.8 8.6 %
Stock-based compensation11.0 3.6 %11.7 4.6 %33.4 3.8 %33.3 3.8 %
Change in fair value of contingent liability(2.3)(0.8)%— — %(3.8)(0.4)%(4.3)(0.5)%
Other charges unrelated to core operating performance (1)0.6 0.2 %1.9 0.7 %0.7 0.1 %5.8 0.7 %
Amortization of intangibles16.6 5.5 %16.9 6.5 %49.8 5.6 %51.2 5.9 %
Restructuring and related benefits(0.4)(0.1)%(1.6)(0.6)%(0.8)(0.1)%(2.2)(0.3)%
Total related to Cost of Revenue and Operating Expenses25.5 8.4 %28.9 11.2 %79.3 9.0 %83.8 9.6 %
Non-GAAP measures$61.4 20.2 %$38.0 14.8 %$188.8 21.3 %$158.6 18.2 %
 Three Months EndedNine Months Ended
 April 3, 2021March 28, 2020April 3, 2021March 28, 2020
 Net IncomeDiluted EPSNet Income (Loss)Diluted EPSNet IncomeDiluted
 EPS
Net IncomeDiluted
 EPS
GAAP measures$11.8 $0.05 $(32.8)$(0.14)$48.0 $0.21 $2.0 $0.01 
Items reconciling GAAP net income and EPS to non-GAAP net income and EPS:    
Stock-based compensation11.0 0.05 11.7 0.05 33.4 0.14 33.3 0.14 
Change in fair value of contingent liability(2.3)(0.01)— — (3.8)(0.02)(4.3)(0.02)
Other charges unrelated to core operating performance (1)0.6 — 1.9 0.01 0.7 — 5.8 0.02 
Amortization of intangibles16.6 0.07 16.9 0.07 49.8 0.21 51.2 0.22 
Restructuring and related charges (benefits)(0.4)— (1.6)(0.01)(0.8)— (2.2)(0.01)
Non-cash interest expense and other expense5.6 0.02 5.2 0.02 16.4 0.07 15.5 0.07 
Withholding income taxes— — 31.6 0.13 — — 31.6 0.13 
Benefit from income taxes(0.6)— (0.9)— (1.0)— (2.4)(0.01)
Total related to net income and EPS30.5 0.13 64.8 0.28 94.7 0.40 128.5 0.54 
Non-GAAP measures$42.3 $0.18 $32.0 $0.14 $142.7 $0.61 $130.5 $0.55 
Shares used in per share calculation for Non-GAAP EPS 240.2  234.1 233.8 236.3 
Note: Certain totals may not add due to rounding

The preliminary financial schedules are estimated based on our current information.
9


VIAVI SOLUTIONS INC.
RECONCILIATION OF GAAP MEASURES FROM CONTINUING OPERATIONS
TO ADJUSTED EBITDA
(in millions, unaudited)
PRELIMINARY
 Three Months EndedNine Months Ended
 April 3, 2021March 28, 2020April 3, 2021March 28, 2020
GAAP net income (loss)$11.8 $(32.8)$48.0 $2.0 
Interest and other income and (expense), net0.9 (5.3)(0.8)(9.3)
Interest expense9.0 8.4 27.0 25.1 
Withholding income taxes— 31.6 — 31.6 
Provision for income taxes14.2 7.2 35.3 25.4 
Depreciation9.2 10.3 26.8 30.0 
Amortization16.6 16.9 49.8 51.2 
EBITDA61.7 36.3 186.1 156.0 
Costs related to restructuring and related benefits(0.4)(1.6)(0.8)(2.2)
Costs related to stock-based compensation11.0 11.7 33.4 33.3 
Change in fair value of contingent liability(2.3)— (3.8)(4.3)
Other charges unrelated to core operating performance (1)0.6 1.9 0.7 5.8 
Adjusted EBITDA$70.6 $48.3 $215.6 $188.6 
Note: Certain totals may not add due to rounding
(1) Other items include charges unrelated to core operating performance primarily consisted of acquisition and integration related charges, transformational initiatives such as site consolidations, and reorganization, loss on sale of investments and loss on disposal of long-lived assets.

The preliminary financial schedules are estimated based on our current information.
10