ARRIS International plc

EDGAR

197 filing records in this dataset, filed from 2015-07-02 to 2019-03-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.58 billion USD

2018 Q1 · USD

Exact inputs and evidence
  • Revenue: 1577710000 USD Source

Operating margin

0.82%

2018 Q1 · %

Exact inputs and evidence
  • Operating Income: 12919000 USD Source
  • Revenue: 1577710000 USD Source

Operating cash flow

95.9 million USD

2018 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 95913000 USD Source

Free cash flow

80.7 million USD

2018 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 95913000 USD Source
  • Capital Expenditure: 15196000 USD Source
Cash and cash equivalents
730 million USD Source
Exact value

729933000 USD

Long-term debt including current maturities
2.12 billion USD Source
Exact value

2116244000 USD

Shares outstanding
174 million shares Source
Exact value

174000000 shares

Reported share-count change

-6.05% · -11.2 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 185200000 shares · 2017-12-31· Source
  • 174000000 shares · 2018-12-31· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

6.71 billion USD

2017-04-01 – 2018-03-31

Exact inputs and evidence
  • Revenue: 1664170000 USD · 2017-04-01 – 2017-06-30 Source
  • Revenue: 1728524000 USD · 2017-07-01 – 2017-09-30 Source
  • Revenue: 1738593000 USD · 2017-10-01 – 2017-12-31 Source
  • Revenue: 1577710000 USD · 2018-01-01 – 2018-03-31 Source

Net income

114 million USD

2018-01-01 – 2018-12-31

Exact inputs and evidence
  • Net income: -13600000 USD · 2018-01-01 – 2018-03-31 Source
  • Net income: 35754000 USD · 2018-04-01 – 2018-06-30 Source
  • Net income: 47079000 USD · 2018-07-01 – 2018-09-30 Source
  • Net income: 44507000 USD · 2018-10-01 – 2018-12-31 Source

Operating cash flow

649 million USD

2018-01-01 – 2018-12-31

Exact inputs and evidence
  • Operating cash flow: 95913000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 199250000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 95913000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 420240000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 199250000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 649002000 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: 420240000 USD · 2018-01-01 – 2018-09-30 Source

Capital expenditure

63.6 million USD

2018-01-01 – 2018-12-31

Exact inputs and evidence
  • Capital expenditure: 15196000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 28646000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 15196000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 45621000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 28646000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 63616000 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 45621000 USD · 2018-01-01 – 2018-09-30 Source

Free cash flow

585 million USD

2018-01-01 – 2018-12-31

Exact inputs and evidence
  • Operating cash flow: 95913000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 199250000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 95913000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 420240000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 199250000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 649002000 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: 420240000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 15196000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 28646000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 15196000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 45621000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 28646000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 63616000 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 45621000 USD · 2018-01-01 – 2018-09-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2019-03-29.

Financial data available through: 2017-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2017-12-31
  • Operating income: 5 of 11 periods available· newest 2017-12-31
  • Net income: 5 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2017-12-31
  • Total assets: 4 of 11 periods available· newest 2017-12-31
  • Total liabilities: 4 of 11 periods available· newest 2017-12-31
  • Current assets: 4 of 11 periods available· newest 2017-12-31
  • Current liabilities: 4 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2017-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2017-12-31
  • Shares outstanding: 4 of 11 periods available· newest 2017-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -3.1%

    Prior period

    USD 6.83 billion

    –

    Current period

    USD 6.61 billion

    –

    Exact inputs and evidence

    6614392000 − 6829118000 = -214726000 USD

    6829118000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    6614392000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +408.4%

    Prior period

    USD 18.1 million

    –

    Current period

    USD 92.03 million

    –

    Exact inputs and evidence

    92027000 − 18100000 = 73927000 USD

    18100000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    92027000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +47%

    Prior period

    USD 363.18 million

    –

    Current period

    USD 533.81 million

    –

    Exact inputs and evidence

    533811000 − 363180000 = 170631000 USD

    363180000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    533811000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +16.9%

    Prior period

    USD 66.76 million

    –

    Current period

    USD 78.07 million

    –

    Exact inputs and evidence

    78072000 − 66760000 = 11312000 USD

    66760000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    78072000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2017 2017-01-01 – 2017-12-31

  • Revenue USD 6.61 billion 100% of revenue
  • Cost of revenue USD 4.95 billion 75% of revenue
  • Operating expenses USD 1.54 billion 23% of revenue
  • Operating income USD 123.01 million 1.9% of revenue
  • Tax, interest and other Derived USD 30.99 million 0.5% of revenue
  • Net income USD 92.03 million 1.4% of revenue

Cash

  • Operating cash flow USD 533.81 million 8.1% of revenue
  • Capital expenditure USD 78.07 million 1.2% of revenue
  • Free cash flow Derived USD 455.74 million 6.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Operating loss: operating costs were 100% of revenue.
  • 2014 94%
  • 2015 96%
  • 2016 98%
  • 2017 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2013 2013-01-01 – 2013-12-313620902000 3638915000 Derived -18013000 30747000 Derived -48760000 491273000 Derived
Source
2014 2014-01-01 – 2014-12-315322921000 4981587000 Derived 341334000 14123000 Derived 327211000 402693000 Derived
Source
2015 2015-01-01 – 2015-12-314798332000 4587379000 Derived 210953000 118772000 Derived 92181000 293982000 Derived
Source
2016 2016-01-01 – 2016-12-316829118000 6718401000 Derived 110717000 92617000 Derived 18100000 296420000 Derived
Source
2017 2017-01-01 – 2017-12-316614392000 6491380000 Derived 123012000 30985000 Derived 92027000 455739000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 6.6B 2017
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.7.4B5.5B3.7B1.8B0.020132014201520162017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue3620902000
2014Revenue5322921000
2015Revenue4798332000
2016Revenue6829118000
2017Revenue6614392000

Revenue growth

Change in revenue from the same financial period one year earlier.

-3.1% 2017
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.52%35%19%2%-14%20132014201520162017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over year47%
2015Year over year-9.9%
2016Year over year42.3%
2017Year over year-3.1%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 1.9% 2017
Net margin 1.4% 2017
Free cash flow margin 6.9% 2017
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.14.8%10.4%6.1%1.8%-2.5%20132014201520162017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin-0.5%
2014Operating margin6.4%
2015Operating margin4.4%
2016Operating margin1.6%
2017Operating margin1.9%
2013Net margin-1.3%
2014Net margin6.1%
2015Net margin1.9%
2016Net margin0.3%
2017Net margin1.4%
2013Free cash flow margin13.6%
2014Free cash flow margin7.6%
2015Free cash flow margin6.1%
2016Free cash flow margin4.3%
2017Free cash flow margin6.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 533.8M 2017
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.607.7M455.8M303.9M151.9M0.020132014201520162017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow562716000
2014Operating cash flow459281000
2015Operating cash flow343872000
2016Operating cash flow363180000
2017Operating cash flow533811000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 455.7M 2017
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.530.6M397.9M265.3M132.6M0.020132014201520162017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flow491273000
2014Free cash flow402693000
2015Free cash flow293982000
2016Free cash flow296420000
2017Free cash flow455739000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

58.2% 2017
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.66%49%33%16%0%2013-12-312014201520162017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Liabilities / assetsNot reportedNo source recorded
2014Liabilities / assets61.1%
2015Liabilities / assets59.3%
2016Liabilities / assets58.4%
2017Liabilities / assets58.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.51× 2017
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.25×1.69×1.13×0.56×0.00×2013-12-312014201520162017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014Current assets / current liabilities1.9×
2015Current assets / current liabilities2.08×
2016Current assets / current liabilities1.79×
2017Current assets / current liabilities1.51×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2013 2013-01-01 – 2013-12-31
−USD 48.76 million
Exact value

Exact value: -48760000 USD

2013-01-01 – 2013-12-31: -48760000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 562.72 million
Exact value

Exact value: 562716000 USD

2013-01-01 – 2013-12-31: 562716000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 71.44 million
Exact value

Exact value: 71443000 USD

2013-01-01 – 2013-12-31: 71443000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 491.27 million
Calculation and evidence

562716000 − 71443000 USD

Exact free cash flow: 491273000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2014 2014-01-01 – 2014-12-31
USD 327.21 million
Exact value

Exact value: 327211000 USD

2014-01-01 – 2014-12-31: 327211000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 459.28 million
Exact value

Exact value: 459281000 USD

2014-01-01 – 2014-12-31: 459281000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 56.59 million
Exact value

Exact value: 56588000 USD

2014-01-01 – 2014-12-31: 56588000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 402.69 million
Calculation and evidence

459281000 − 56588000 USD

Exact free cash flow: 402693000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2015-01-01 – 2015-12-31
USD 92.18 million
Exact value

Exact value: 92181000 USD

2015-01-01 – 2015-12-31: 92181000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 343.87 million
Exact value

Exact value: 343872000 USD

2015-01-01 – 2015-12-31: 343872000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 49.89 million
Exact value

Exact value: 49890000 USD

2015-01-01 – 2015-12-31: 49890000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 293.98 million
Calculation and evidence

343872000 − 49890000 USD

Exact free cash flow: 293982000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2016-01-01 – 2016-12-31
USD 18.1 million
Exact value

Exact value: 18100000 USD

2016-01-01 – 2016-12-31: 18100000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 363.18 million
Exact value

Exact value: 363180000 USD

2016-01-01 – 2016-12-31: 363180000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 66.76 million
Exact value

Exact value: 66760000 USD

2016-01-01 – 2016-12-31: 66760000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 296.42 million
Calculation and evidence

363180000 − 66760000 USD

Exact free cash flow: 296420000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-31
USD 92.03 million
Exact value

Exact value: 92027000 USD

2017-01-01 – 2017-12-31: 92027000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 533.81 million
Exact value

Exact value: 533811000 USD

2017-01-01 – 2017-12-31: 533811000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 78.07 million
Exact value

Exact value: 78072000 USD

2017-01-01 – 2017-12-31: 78072000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 455.74 million
Calculation and evidence

533811000 − 78072000 USD

Exact free cash flow: 455739000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

197 filings · 2,367 latest values · 2,353 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001645494, 1645494, ARRS, arrs, edgar:1645494

Also known as ARRIS INTERNATIONAL PLC, ARRIS International Ltd, ARRIS International plc