
CommScope Holding (COMM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.1B
Gross Profit
468.6M
42.13%
Operating Income
136.5M
12.27%
Net Income
784.0M
70.49%
EPS (Diluted)
$2.88
Balance Sheet Metrics
Total Assets
7.5B
Total Liabilities
8.8B
Shareholders Equity
-1.3B
Cash Flow Metrics
Operating Cash Flow
-137.9M
Free Cash Flow
-202.4M
Revenue & Profitability Trend
CommScope Holding Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.2B | 5.8B | 7.5B | 6.7B | 8.4B |
Cost of Goods Sold | 2.6B | 3.6B | 4.9B | 4.3B | 5.7B |
Gross Profit | 1.6B | 2.1B | 2.6B | 2.4B | 2.7B |
Gross Margin % | 37.5% | 37.1% | 34.5% | 36.2% | 32.6% |
Operating Expenses | |||||
Research & Development | 316.2M | 459.7M | 543.6M | 565.0M | 703.3M |
Selling, General & Administrative | 755.5M | 873.3M | 1.0B | 1.1B | 1.2B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.1B | 1.3B | 1.6B | 1.6B | 1.9B |
Operating Income | 268.7M | 488.2M | 569.5M | 281.7M | 243.3M |
Operating Margin % | 6.4% | 8.4% | 7.6% | 4.2% | 2.9% |
Non-Operating Items | |||||
Interest Income | 10.9M | 11.1M | 2.8M | 1.9M | 4.4M |
Interest Expense | 686.9M | 675.8M | 588.9M | 561.2M | 577.8M |
Other Non-Operating Income | -2.0M | -541.4M | -1.2B | -111.6M | -324.4M |
Pre-tax Income | -409.3M | -717.9M | -1.2B | -389.2M | -654.5M |
Income Tax | 51.7M | 133.4M | -15.0M | -39.2M | -81.1M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -315.5M | -1.5B | -1.3B | -462.6M | -573.4M |
Net Margin % | -7.5% | -25.1% | -17.1% | -6.9% | -6.8% |
Key Metrics | |||||
EBITDA | 660.3M | 1.1B | 1.3B | 1.0B | 1.0B |
EPS (Basic) | $-1.78 | $-7.17 | $-6.49 | $-2.55 | $-3.20 |
EPS (Diluted) | $-1.78 | $-7.17 | $-6.49 | $-2.55 | $-3.20 |
Basic Shares Outstanding | 214400000 | 210900000 | 207400000 | 203600000 | 196800000 |
Diluted Shares Outstanding | 214400000 | 210900000 | 207400000 | 203600000 | 196800000 |
Income Statement Trend
CommScope Holding Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 564.9M | 543.8M | 373.0M | 360.3M | 521.9M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 685.9M | 815.2M | 1.2B | 1.5B | 1.5B |
Inventory | 736.8M | 1.1B | 1.4B | 1.4B | 1.1B |
Other Current Assets | 139.4M | 145.4M | 177.1M | 251.0M | 256.3M |
Total Current Assets | 3.5B | 2.9B | 3.7B | 3.6B | 3.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | -10.0K | 0 | 0 |
Goodwill | 7.0B | 8.6B | 10.1B | 13.5B | 14.2B |
Intangible Assets | 1.2B | 1.6B | 1.9B | 3.0B | 3.7B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 837.3M | 911.5M | 1.4B | 764.5M | 600.9M |
Total Non-Current Assets | 5.3B | 6.5B | 8.0B | 9.7B | 10.2B |
Total Assets | 8.7B | 9.4B | 11.7B | 13.3B | 13.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 370.7M | 435.9M | 684.3M | 1.2B | 1.0B |
Short-term Debt | 33.7M | 68.5M | 76.4M | 78.7M | 94.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 426.7M | 501.8M | 822.4M | 371.5M | 288.6M |
Total Current Liabilities | 1.2B | 1.4B | 2.1B | 2.2B | 2.0B |
Non-Current Liabilities | |||||
Long-term Debt | 9.2B | 9.2B | 9.5B | 9.5B | 9.5B |
Deferred Tax Liabilities | 99.4M | 110.7M | 115.5M | 208.2M | 206.2M |
Other Non-Current Liabilities | 408.8M | 411.9M | 355.9M | 490.8M | 531.8M |
Total Non-Current Liabilities | 9.7B | 9.8B | 10.0B | 10.2B | 10.2B |
Total Liabilities | 11.0B | 11.2B | 12.1B | 12.4B | 12.2B |
Equity | |||||
Common Stock | 2.3M | 2.3M | 2.2M | 2.2M | 2.1M |
Retained Earnings | -5.3B | -5.0B | -3.5B | -2.2B | -1.8B |
Treasury Stock | 303.6M | 301.7M | 292.6M | 277.8M | 251.4M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -2.2B | -1.8B | -445.7M | 899.5M | 1.4B |
Key Metrics | |||||
Total Debt | 9.3B | 9.3B | 9.5B | 9.6B | 9.6B |
Working Capital | 2.3B | 1.5B | 1.6B | 1.4B | 1.4B |
Balance Sheet Composition
CommScope Holding Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -315.5M | -1.5B | -1.3B | -462.6M | -573.4M |
Depreciation & Amortization | 370.5M | 561.2M | 696.1M | 786.3M | 823.3M |
Stock-Based Compensation | 29.1M | 47.3M | 61.1M | 79.6M | 115.0M |
Working Capital Changes | -23.8M | 880.6M | -318.6M | -200.5M | 2.3M |
Operating Cash Flow | 166.3M | -249.2M | -960.5M | 105.4M | 271.5M |
Investing Activities | |||||
Capital Expenditures | -25.1M | 17.9M | -101.2M | -118.3M | -116.2M |
Acquisitions | -45.1M | - | 0 | 0 | -3.5M |
Investment Purchases | - | 0 | 0 | -18.0M | 0 |
Investment Sales | - | - | - | 0 | 0 |
Investing Cash Flow | -57.2M | 38.3M | -82.1M | -136.8M | -120.2M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | 0 | 0 | -14.9M | -43.0M | -14.3M |
Debt Issuance | 4.4B | 0 | 333.0M | 1.2B | 950.0M |
Debt Repayment | -4.3B | -174.6M | -365.0M | -1.3B | -1.3B |
Financing Cash Flow | -83.0M | -181.7M | -65.0M | -145.1M | -392.8M |
Free Cash Flow | 247.8M | 236.6M | 88.7M | -9.1M | 315.0M |
Net Change in Cash | 26.1M | -392.6M | -1.1B | -176.5M | -241.5M |
Cash Flow Trend
CommScope Holding Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
58.11
Forward P/E
19.61
Price to Book
-2.86
Price to Sales
0.73
PEG Ratio
-1.26
Profitability Ratios
Profit Margin
16.62%
Operating Margin
18.67%
Return on Equity
17.08%
Return on Assets
5.16%
Financial Health
Current Ratio
2.18
Debt to Equity
-6.26
Beta
2.39
Per Share Data
EPS (TTM)
$0.27
Book Value per Share
$-11.02
Revenue per Share
$21.94
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
comm | 3.5B | 58.11 | -2.86 | 17.08% | 16.62% | -6.26 |
Cisco Systems | 262.2B | 25.36 | 5.56 | 22.58% | 18.45% | 59.63 |
Motorola Solutions | 76.9B | 37.11 | 39.05 | 151.52% | 19.08% | 419.96 |
Lumentum Holdings | 8.2B | 318.81 | 7.26 | 2.48% | 1.57% | 229.86 |
Belden | 4.9B | 22.59 | 3.99 | 18.34% | 8.60% | 113.38 |
Viasat | 3.5B | -5.88 | 0.77 | -11.50% | -13.11% | 153.97 |
Financial data is updated regularly. All figures are in the company's reporting currency.