Exhibit 99.1

Investor Relations:

Kathleen Nemeth

Juniper Networks

(408) 936-5397

kbela@juniper.net

Media Relations:

David Shane

Juniper Networks

(408) 936-4872

dshane@juniper.net

Cindy Ta

Juniper Networks

(408) 936-6131

cta@juniper.net

JUNIPER NETWORKS REPORTS

PRELIMINARY SECOND QUARTER 2012 FINANCIAL RESULTS

 

•

Revenue: $1,074 million, up 4% from Q1’12 and down 4% from Q2’11

 

•

Operating Margin: 8.1% GAAP; 15.0% non-GAAP

 

•

GAAP Net Income Per Share: $0.11 diluted

 

•

Non-GAAP Net Income Per Share: $0.19 diluted, up 19% from Q1’12 and down 39% from Q2’11

SUNNYVALE, Calif., July 24, 2012 - Juniper Networks (NYSE: JNPR), the industry leader in network innovation, today reported preliminary financial results for the three and six months ended June 30, 2012, and provided its outlook for the three months ending September 30, 2012.

Net revenues for the second quarter of 2012 increased 4% sequentially, and decreased 4% on a year-over-year basis, to $1,074 million.

The Company posted GAAP net income of $58 million, or $0.11 per diluted share, and non-GAAP net income of $103 million, or $0.19 per diluted share, for the second quarter of 2012.

Non-GAAP net income per diluted share increased 19% compared to the first quarter of 2012, and decreased 39% compared to the second quarter of 2011. The reconciliation between GAAP and non-GAAP results of operations is provided in a table immediately following the Share-Based Compensation Related Payroll Tax by Category table below.

“Juniper’s second quarter results delivered sequential top line growth as a result of our focus on execution,” said Kevin Johnson, CEO of Juniper Networks. “New products continued to gain traction in the marketplace with key customer wins across our portfolio. In a challenging macro environment, we remain focused on our operational execution, delivering great products, driving revenue and managing our cost base.”

Juniper’s operating margin for the second quarter of 2012 increased to 8.1% on a GAAP basis from 4.6% in the first quarter of 2012, and decreased from 15.3% in the second quarter of 2011. Non-GAAP operating margin for the second quarter of 2012 increased to 15.0% from 12.0% in the first quarter of 2012 and decreased from 21.6% in the second quarter of 2011.

 

Page 1 of 16

---

“In the second quarter Juniper delivered revenue, margins and earnings ahead of our guidance,” said Robyn Denholm, CFO of Juniper Networks. “While customers remain cautious in their investment activity near-term, we are focused on executing our strategy to deliver revenue growth while driving disciplined cost management.”

Other Financial Highlights

Total cash, cash equivalents and investments as of June 30, 2012 were $4,272 million, compared to $4,216 million as of March 31, 2012 and $4,220 million as of June 30, 2011.

Juniper generated net cash from operations for the second quarter of 2012 of $212 million, compared to net cash provided by operations of $102 million in the first quarter of 2012, and $318 million in the second quarter of 2011.

Days sales outstanding in accounts receivable (“DSO”) was 34 days in the second quarter of 2012, compared to 39 days in the first quarter of 2012 and 39 days in the second quarter of 2011.

Juniper repurchased approximately 5 million shares in the second quarter of 2012, at an average price of $18.76 per share, or approximately $94 million.

Capital expenditures, as well as depreciation and amortization of intangible assets expense during the second quarter of 2012, were $88 million and $46 million, respectively.

Outlook

While the long-term fundamentals driving demand for high-performance networking remain solid, our outlook for the September quarter reflects continued near-term macro uncertainty. While our new products are resonating with our customers, many customers continue to be cautious about their investment prioritization and timing around project deployments. We remain focused on prudently managing our business to ensure disciplined operational execution.

 

•

Juniper estimates revenue for the third quarter ending September 30, 2012 to be in the range of $1,040 million to $1,075 million.

 

•

Juniper estimates that its non-GAAP gross margin for the third quarter will be roughly flat, at the high end of the revenue range.

 

•

Juniper expects its non-GAAP operating margin for the third quarter will be in the range of 13% to 14%.

 

•

Juniper estimates that its non-GAAP net income per share will range between $0.15 and $0.18 on a diluted basis, assuming a flat share count and estimated non-GAAP tax rate of 31%. The non-GAAP EPS estimate includes a dilutive impact of approximately $0.02 per share due to net interest expense from our debt.

All forward-looking non-GAAP measures exclude estimates for amortization of intangible assets, share-based compensation expenses, acquisition related charges, restructuring charges, litigation settlement charges, gain or loss on equity investments, non-recurring income tax adjustments, valuation allowance on deferred tax assets, and income tax effect of non-GAAP exclusions. A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis.

 

Page 2 of 16

---

Conference Call Webcast

Juniper Networks will host a conference call web cast today, July 24, 2012 at 2:00 p.m. (Pacific Time), to be broadcast live over the Internet at: http://www.juniper.net/company/investor/conferencecall.html.

To participate via telephone, in the U.S. the toll free dial-in number is 877-407-8033; outside of the U.S. dial +1-201-689-8033. Please call 10 minutes prior to the scheduled conference call time. The webcast replay of the conference call will be archived on the Juniper Networks website.

About Juniper Networks

Juniper Networks is in the business of network innovation. From devices to data centers, from consumers to cloud providers, Juniper Networks delivers the software, silicon and systems that transform the experience and economics of networking. Additional information can be found at Juniper Networks (www.juniper.net) or connect with Juniper on Twitter and Facebook.

Juniper Networks and Junos are registered trademarks of Juniper Networks, Inc. in the United States and other countries. The Juniper Networks and Junos logos are trademarks of Juniper Networks, Inc. All other trademarks, service marks, registered trademarks, or registered service marks are the property of their respective owners.

Statements in this release concerning Juniper Networks’ business outlook, economic and market outlook, future financial and operating results, and overall future prospects are forward-looking statements that involve a number of uncertainties and risks. Actual results or events could differ materially from those anticipated in those forward-looking statements as a result of certain factors, including: general economic conditions globally or regionally; business and economic conditions in the networking industry; changes in overall technology spending and spending by communication service providers; the network capacity requirements of communication service providers; contractual terms that may result in the deferral of revenue; increases in and the effect of competition; the timing of orders and their fulfillment; manufacturing and supply chain constraints; ability to establish and maintain relationships with distributors, resellers and other partners; variations in the expected mix of products sold; changes in customer mix; changes in geography mix; customer and industry analyst perceptions of Juniper Networks and its technology, products and future prospects; delays in scheduled product availability; market acceptance of Juniper Networks products and services; rapid technological and market change; adoption of regulations or standards affecting Juniper Networks products, services or the networking industry; the ability to successfully acquire, integrate and manage businesses and technologies; product defects, returns or vulnerabilities; the ability to recruit and retain key personnel; significant effects of tax legislation and judicial or administrative interpretation of tax regulations; currency fluctuations; litigation; and other factors listed in Juniper Networks’ most recent report on Form 10-Q filed with the Securities and Exchange Commission. All statements made in this press release are made only as of the date set forth at the beginning of this release. Juniper Networks undertakes no obligation to update the information in this release in the event facts or circumstances subsequently change after the date of this press release.

Juniper Networks believes that the presentation of non-GAAP financial information provides important supplemental information to management and investors regarding financial and business trends relating to the company’s financial condition and results of operations. For further information regarding why Juniper Networks believes that these non-GAAP measures provide useful information to investors, the specific manner in which management uses these measures, and some of the limitations associated with the use of these measures, please refer to the discussion below.

 

Page 3 of 16

---

Juniper Networks, Inc.

Preliminary Condensed Consolidated Statements of Operations

(in thousands, except per share amounts)

(unaudited)

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2012				2011				2012				2011
Net revenues:
Product		$	804,662			$	891,428			$	1,576,535			$	1,768,868
Service			269,097				229,116				529,722				453,288
Total net revenues			1,073,759				1,120,544				2,106,257				2,222,156
Cost of revenues:
Product			292,589				292,391				573,218				558,137
Service			113,297				105,987				231,111				205,968
Total cost of revenues			405,886				398,378				804,329				764,105
Gross margin			667,873				722,166				1,301,928				1,458,051
Operating expenses:
Research and development			268,734				257,250				538,336				519,229
Sales and marketing			259,455				246,635				517,174				492,926
General and administrative			48,775				44,260				103,441				89,184
Amortization of purchased intangible assets			1,236				1,332				2,414				2,876
Restructuring			3,161				(916	)			5,200				(1,263	)
Acquisition-related			(206	)			2,685				936				6,786
Total operating expenses			581,155				551,246				1,167,501				1,109,738
Operating income			86,718				170,920				134,427				348,313
Other income (expense), net			2,770				(13,688	)			(21,661	)			(20,150	)
Income before income taxes and noncontrolling interest			89,488				157,232				112,766				328,163
Income tax provision			31,769				41,714				38,777				82,985
Consolidated net income			57,719				115,518				73,989				245,178
Adjust for net income attributable to noncontrolling interest			—				42				—				132
Net income attributable to Juniper Networks		$	57,719			$	115,560			$	73,989			$	245,310
Net income per share attributable to Juniper Networks common stockholders:
Basic		$	0.11			$	0.22			$	0.14			$	0.46
Diluted		$	0.11			$	0.21			$	0.14			$	0.45
Shares used in computing net income per share:
Basic			527,756				532,909				527,989				531,827
Diluted			531,755				546,452				533,753				547,729

 

Page 4 of 16

---

Juniper Networks, Inc.

Preliminary Net Revenues by Reportable Segment

(in thousands)

(unaudited)

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2012				2011				2012				2011
Platform Systems Division:
PSD Products:
Routing		$	487,358			$	580,558			$	944,937			$	1,163,375
Switching			139,894				117,144				263,417				217,765
Security/Other			41,811				53,763				88,085				105,164
Total PSD Products		$	669,063			$	751,465			$	1,296,439			$	1,486,304
PSD Services			202,390				165,417				399,207				329,215
Total Platforms Systems Division Revenue		$	871,453			$	916,882			$	1,695,646			$	1,815,519
Software Solutions Division:
SSD Products:
Security/Other		$	116,986			$	105,255			$	239,667			$	221,861
Routing			18,613				34,708				40,429				60,703
Total SSD Products		$	135,599			$	139,963			$	280,096			$	282,564
SSD Services			66,707				63,699				130,515				124,073
Total Software Solutions Division Revenue		$	202,306			$	203,662			$	410,611			$	406,637
Total Revenue		$	1,073,759			$	1,120,544			$	2,106,257			$	2,222,156

 

Page 5 of 16

---

Juniper Networks, Inc.

Preliminary Net Revenues by Product

(in thousands)

(unaudited)

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2012				2011				2012				2011
Routing		$	505,971			$	615,266			$	985,384			$	1,224,079
Switching			139,894				117,144				263,417				217,765
Security/Other			158,797				159,018				327,734				327,024
Services			269,097				229,116				529,722				453,288
Total		$	1,073,759			$	1,120,544			$	2,106,257			$	2,222,156

Juniper Networks, Inc.

Preliminary Net Revenues by Geographic Region

(in thousands)

(unaudited)

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2012				2011				2012				2011
Americas		$	587,307			$	578,704			$	1,118,654			$	1,160,319
Europe, Middle East, and Africa			299,253				329,061				606,319				628,912
Asia Pacific			187,199				212,779				381,284				432,925
Total		$	1,073,759			$	1,120,544			$	2,106,257			$	2,222,156

Juniper Networks, Inc.

Preliminary Net Revenues by Market

(in thousands)

(unaudited)

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2012				2011				2012				2011
Service Provider		$	680,971			$	729,340			$	1,366,580			$	1,471,517
Enterprise			392,788				391,204				739,677				750,639
Total		$	1,073,759			$	1,120,544			$	2,106,257			$	2,222,156

 

Page 6 of 16

---

Juniper Networks, Inc.

Share-Based Compensation by Category

(in thousands)

(unaudited)

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2012				2011				2012				2011
Cost of revenues – Product		$	1,220			$	1,211			$	2,337			$	2,159
Cost of revenues – Service			4,125				4,486				9,345				8,405
Research and development			28,486				26,583				54,277				48,913
Sales and marketing			21,022				19,171				42,933				32,397
General and administrative			7,027				8,675				17,995				17,291
Total		$	61,880			$	60,126			$	126,887			$	109,165

Juniper Networks, Inc.

Share-Based Compensation Related Payroll Tax by Category

(in thousands)

(unaudited)

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2012				2011				2012				2011
Cost of revenues – Product		$	12			$	24			$	24			$	295
Cost of revenues – Service			53				94				87				929
Research and development			122				276				248				3,350
Sales and marketing			329				583				505				3,969
General and administrative			54				66				85				485
Total		$	570			$	1,043			$	949			$	9,028

 

Page 7 of 16

---

Juniper Networks, Inc.

Reconciliation between GAAP and non-GAAP Financial Measures

(in thousands, except percentages)

(unaudited)

 

				Three Months Ended June 30,								Six Months Ended June 30,
				2012				2011				2012				2011
GAAP Cost of revenues - Product				$	292,589			$	292,391			$	573,218			$	558,137
Share-based compensation expense		C			(1,220	)			(1,211	)			(2,337	)			(2,159	)
Share-based compensation related payroll tax		C			(12	)			(24	)			(24	)			(295	)
Amortization of purchased intangible assets		A			(7,531	)			(5,438	)			(13,626	)			(10,636	)
Acquisition-related charges		A,B			—				(1,527	)			—				(2,487	)
Non-GAAP Cost of revenues - Product					283,826				284,191				557,231				542,560
GAAP Cost of revenues - Service					113,297				105,987				231,111				205,968
Share-based compensation expense		C			(4,125	)			(4,486	)			(9,345	)			(8,405	)
Share-based compensation related payroll tax		C			(53	)			(94	)			(87	)			(929	)
Non-GAAP Cost of revenues - Service					109,119				101,407				221,679				196,634
GAAP Gross margin - Product					512,073				599,037				1,003,317				1,210,731
Share-based compensation expense		C			1,220				1,211				2,337				2,159
Share-based compensation related payroll tax		C			12				24				24				295
Amortization of purchased intangible assets		A			7,531				5,438				13,626				10,636
Acquisition-related charges		A,B			—				1,527				—				2,487
Non-GAAP Gross margin - Product					520,836				607,237				1,019,304				1,226,308
GAAP Product gross margin as a % of product revenue					63.6	%			67.2	%			63.6	%			68.4	%
Share-based compensation expense as a % of product revenue		C			0.2	%			0.1	%			0.2	%			0.1	%
Share-based compensation related payroll tax as a % of product revenue		C			—	%			—	%			—	%			—	%
Amortization of purchased intangible assets as a % of product revenue		A			0.9	%			0.6	%			0.9	%			0.6	%
Acquisition-related charges as a % of product revenue		A,B			—	%			0.2	%			—	%			0.2	%
Non-GAAP Product gross margin as a % of product revenue					64.7	%			68.1	%			64.7	%			69.3	%
GAAP Gross margin - Service					155,800				123,129				298,611				247,320
Share-based compensation expense		C			4,125				4,486				9,345				8,405
Share-based compensation related payroll tax		C			53				94				87				929
Non-GAAP Gross margin - Service				$	159,978			$	127,709			$	308,043			$	256,654
GAAP Service gross margin as a % of service revenue					57.9	%			53.7	%			56.4	%			54.6	%
Share-based compensation expense as a % of service revenue		C			1.5	%			2.0	%			1.8	%			1.9	%
Share-based compensation related payroll tax as a % of service revenue		C			—	%			—	%			—	%			0.1	%
Non-GAAP Service gross margin as a % of service revenue					59.4	%			55.7	%			58.2	%			56.6	%

 

Page 8 of 16

---

Juniper Networks, Inc.

Reconciliation between GAAP and non-GAAP Financial Measures

(in thousands, except percentages)

(unaudited)

 

				Three Months Ended June 30,								Six Months Ended June 30,
				2012				2011				2012				2011
GAAP Gross margin				$	667,873			$	722,166			$	1,301,928			$	1,458,051
Share-based compensation expense		C			5,345				5,697				11,682				10,564
Share-based compensation related payroll tax		C			65				118				111				1,224
Amortization of purchased intangible assets		A			7,531				5,438				13,626				10,636
Acquisition-related charges		A,B			—				1,527				—				2,487
Non-GAAP Gross margin					680,814				734,946				1,327,347				1,482,962
GAAP Gross margin as a % of revenue					62.2	%			64.4	%			61.8	%			65.6	%
Share-based compensation expense as a % of revenue		C			0.5	%			0.5	%			0.6	%			0.5	%
Share-based compensation related payroll tax as a % of revenue		C			—	%			—	%			—	%			—	%
Amortization of purchased intangible assets as a % of revenue		A			0.7	%			0.6	%			0.6	%			0.5	%
Acquisition-related charges as a % of revenue		A,B			—	%			0.1	%			—	%			0.1	%
Non-GAAP Gross margin as a % of revenue					63.4	%			65.6	%			63.0	%			66.7	%
GAAP Research and development expense					268,734				257,250				538,336				519,229
Share-based compensation expense		C			(28,486	)			(26,583	)			(54,277	)			(48,913	)
Share-based compensation related payroll tax		C			(122	)			(276	)			(248	)			(3,350	)
Non-GAAP Research and development expense					240,126				230,391				483,811				466,966
GAAP Sales and marketing expense					259,455				246,635				517,174				492,926
Share-based compensation expense		C			(21,022	)			(19,171	)			(42,933	)			(32,397	)
Share-based compensation related payroll tax		C			(329	)			(583	)			(505	)			(3,969	)
Non-GAAP Sales and marketing expense					238,104				226,881				473,736				456,560
GAAP General and administrative expense					48,775				44,260				103,441				89,184
Share-based compensation expense		C			(7,027	)			(8,675	)			(17,995	)			(17,291	)
Share-based compensation related payroll tax		C			(54	)			(66	)			(85	)			(485	)
Non-GAAP General and administrative expense					41,694				35,519				85,361				71,408
GAAP Operating expense					581,155				551,246				1,167,501				1,109,738
Share-based compensation expense		C			(56,535	)			(54,429	)			(115,205	)			(98,601	)
Share-based compensation related payroll tax		C			(505	)			(925	)			(838	)			(7,804	)
Amortization of purchased intangible assets		A			(1,236	)			(1,332	)			(2,414	)			(2,876	)
Restructuring charges		B			(3,161	)			916				(5,200	)			1,263
Acquisition-related charges		A,B			206				(2,685	)			(936	)			(6,786	)
Non-GAAP Operating expense				$	519,924			$	492,791			$	1,042,908			$	994,934

 

Page 9 of 16

---

Juniper Networks, Inc.

Reconciliation between GAAP and non-GAAP Financial Measures

(in thousands, except percentages)

(unaudited)

 

				Three Months Ended June 30,								Six Months Ended June 30,
				2012				2011				2012				2011
GAAP Operating income				$	86,718			$	170,920			$	134,427			$	348,313
Share-based compensation expense		C			61,880				60,126				126,887				109,165
Share-based compensation related payroll tax		C			570				1,043				949				9,028
Amortization of purchased intangible assets		A			8,767				6,770				16,040				13,512
Restructuring charges		B			3,161				(916	)			5,200				(1,263	)
Acquisition-related charges		A,B			(206	)			4,212				936				9,273
Non-GAAP Operating income					160,890				242,155				284,439				488,028
GAAP Operating margin					8.1	%			15.3	%			6.4	%			15.7	%
Share-based compensation expense as a % of revenue		C			5.8	%			5.4	%			6.0	%			4.9	%
Share-based compensation related payroll tax as a % of revenue		C			0.1	%			0.1	%			0.1	%			0.4	%
Amortization of purchased intangible assets as a % of revenue		A			0.7	%			0.5	%			0.8	%			0.7	%
Restructuring charges as a % of revenue		B			0.3	%			(0.1	)%			0.2	%			(0.1	)%
Acquisition-related charges as a % of revenue		A,B			—	%			0.4	%			—	%			0.4	%
Non-GAAP Operating margin					15.0	%			21.6	%			13.5	%			22.0	%
GAAP Other (expense) income, net		E			2,770				(13,688	)			(21,661	)			(20,150	)
Gain on equity investments		B			(14,787	)			(72	)			(787	)			(134	)
Non-GAAP Other expense, net		E			(12,017	)			(13,760	)			(22,448	)			(20,284	)
GAAP Income tax provision					31,769				41,714				38,777				82,985
Income tax effect of non-GAAP exclusions		B			13,980				19,487				36,100				40,145
Non-GAAP Provision for income tax					45,749				61,201				74,877				123,130
Non-GAAP Income tax rate					30.7	%			26.8	%			28.6	%			26.3	%
Non-GAAP Income before income taxes and noncontrolling interest*				$	148,873			$	228,395			$	261,991			$	467,744

 

*	Consists of non-GAAP operating income plus non-GAAP net other income and expense.

 

Page 10 of 16

---

Juniper Networks, Inc.

Reconciliation between GAAP and non-GAAP Financial Measures

(in thousands, except per share amounts and percentages)

(unaudited)

 

				Three Months Ended June 30,								Six Months Ended June 30,
				2012				2011				2012				2011
GAAP Net income attributable to Juniper Networks				$	57,719			$	115,560			$	73,989			$	245,310
Share-based compensation expense		C			61,880				60,126				126,887				109,165
Share-based compensation related payroll tax		C			570				1,043				949				9,028
Amortization of purchased intangible assets		A			8,767				6,770				16,040				13,512
Restructuring charges		B			3,161				(916	)			5,200				(1,263	)
Acquisition-related charges		A,B			(206	)			4,212				936				9,273
Gain on equity investments		B			(14,787	)			(72	)			(787	)			(134	)
Income tax effect of non-GAAP exclusions		B			(13,980	)			(19,487	)			(36,100	)			(40,145	)
Non-GAAP Net income				$	103,124			$	167,236			$	187,114			$	344,746
Non-GAAP Net income per share:
Basic		D		$	0.20			$	0.31			$	0.35			$	0.65
Diluted		D		$	0.19			$	0.31			$	0.35			$	0.63
Shares used in computing non-GAAP net income per share:
Basic		D			527,756				532,909				527,989				531,827
Diluted		D			531,755				546,452				533,753				547,729
GAAP Net income attributable to Juniper Networks as a % of revenue					5.4	%			10.3	%			3.5	%			11.0	%
Share-based compensation expense as a % of revenue		C			5.8	%			5.4	%			6.0	%			4.9	%
Share-based compensation related payroll tax as a % of revenue		C			0.1	%			0.1	%			0.1	%			0.4	%
Amortization of purchased intangible assets as a % of revenue		A			0.8	%			0.6	%			0.8	%			0.6	%
Restructuring charges as a % of revenue		B			0.3	%			(0.1	) %			0.2	%			(0.1	) %
Acquisition-related charges as a % of revenue		A,B			—	%			0.4	%			—	%			0.4	%
Gain on equity investments as a % of revenue		B			(1.4	) %			—	%			—	%			—	%
Income tax effect of non-GAAP exclusions as a % of revenue		B			(1.4	) %			(1.8	) %			(1.7	) %			(1.7	) %
Non-GAAP Net income as a % of revenue					9.6	%			14.9	%			8.9	%			15.5	%

 

Page 11 of 16

---

Discussion of Non-GAAP Financial Measures

The table above includes the following non-GAAP financial measures derived from our Preliminary Condensed Consolidated Statements of Operations: cost of product revenue; cost of service revenue; product gross margin, product gross margin as a percentage of product revenue; service gross margin; service gross margin as a percentage of service revenue; gross margin; gross margin as a percentage of revenue; research and development expense; sales and marketing expense; general and administrative expense; operating expense; operating income; operating margin; other income and expense, net; income before income taxes and noncontrolling interest; provision for income taxes; income tax rate; net income; net income per share and net income as a percentage of revenue. These measures are not presented in accordance with, nor are they a substitute for U.S. generally accepted accounting principles or GAAP. In addition, these measures may be different from non-GAAP measures used by other companies, limiting their usefulness for comparison purposes. The non-GAAP financial measures used in the table above should not be considered in isolation from measures of financial performance prepared in accordance with GAAP. Investors are cautioned that there is material limitations associated with the use of non-GAAP financial measures as an analytical tool. In particular, many of the adjustments to our GAAP financial measures reflect the exclusion of items that are recurring and will be reflected in our financial results for the foreseeable future.

We utilize a number of different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of our business, in making operating decisions, forecasting and planning for future periods, and determining payments under compensation programs. We consider the use of the non-GAAP measures presented above to be helpful in assessing the performance of the continuing operation of our business. By continuing operations we mean the ongoing revenue and expenses of the business excluding certain items that render comparisons with prior periods or analysis of on-going operating trends more difficult, such as expenses not directly related to the actual cash costs of development, sale, delivery or support of our products and services, or expenses that are reflected in periods unrelated to when the actual amounts were incurred or paid. Consistent with this approach, we believe that disclosing non-GAAP financial measures to the readers of our financial statements provides such readers with useful supplemental data that, while not a substitute for financial measures prepared in accordance with GAAP, allows for greater transparency in the review of our financial and operational performance. In addition, we have historically reported non-GAAP results to the investment community and believe that continuing to provide non-GAAP measures provides investors with a tool for comparing results over time. In assessing the overall health of our business for the periods covered by the table above and, in particular, in evaluating the financial line items presented in the table above, we have excluded items in the following three general categories, each of which are described below: Acquisition-Related Charges, Other Items, and Stock-Based Compensation Related Items. We also provide additional detail below regarding the shares used to calculate our non-GAAP net income per share. Notes identified for line items in the table above correspond to the appropriate note description below. Additionally, with respect to future financial guidance provided on a non-GAAP basis, we have excluded estimates for amortization of intangible assets, stock based compensation expenses, acquisition related charges, restructuring charges, litigation settlement charges, realized gain or loss on equity investments, non-recurring income tax adjustments, valuation allowance on deferred tax assets, and income tax effect of non-GAAP exclusions.

Note A: Acquisition-Related Charges. We exclude certain expense items resulting from acquisitions including the following, when applicable: (i) amortization of purchased intangible assets associated with our acquisitions; (ii) compensation related to acquisitions; and (iii) acquisition-related charges. The amortization of purchased intangible assets associated with our acquisitions results in our recording expenses in our GAAP financial statements that were already expensed by the acquired company before the acquisition and for which we have not expended cash. Moreover, had we internally developed the products acquired, the amortization of intangible assets, and the expenses of uncompleted research and development would have been expensed in prior periods. Accordingly, we analyze the performance of our operations in each period without regard to such expenses. In addition, acquisitions result in non-continuing operating expenses, which would not otherwise have been incurred by us in the normal course of our business operations. For example, we have incurred deferred compensation charges related to assumed options and transition and integration costs such as retention bonuses and acquisition-related milestone payments to acquired employees. We believe that providing non-GAAP information for acquisition-related expense items in addition to the corresponding GAAP information allows the users of our consolidated financial statements to better review and understand the historic and current results of our continuing operations, and also facilitates comparisons to less acquisitive peer companies.

Note B: Other Items. We exclude certain other items that are the result of either unique or unplanned events including the following, when applicable: (i) restructuring and related costs; (ii) impairment charges; (iii) gain or loss on legal settlement, net of related transaction costs; (iv) retroactive impacts of certain tax settlements; (v) significant effects of tax legislation and judicial or administrative interpretation of tax regulations; (vi) gain or loss on equity investments; and (vii) the income tax effect on our financial statements of excluding items related to our non-GAAP financial measures. It is difficult to estimate the amount or timing of these items in advance. Restructuring and impairment charges result from events, which arise from unforeseen circumstances, which often occur outside of the ordinary course of continuing operations. Although these events are reflected in our GAAP financials, these unique transactions may limit the comparability of our on-going operations with prior and future periods. In the case of legal settlements, these gains or losses are recorded in the period in which the matter is concluded or resolved even though the subject matter of the underlying dispute may relate to multiple or different periods. As such, we believe that these expenses do not accurately reflect the underlying performance of our continuing operations for the period in which they are incurred. Similarly, the retroactive impacts of certain tax settlements and significant effects of retroactive tax legislation are unique events that occur in periods that are generally unrelated to the level of business activity to which such settlement or legislation applies. We believe this limits comparability with prior periods and that these expenses do not accurately reflect the underlying performance of our continuing business operations for the period in which they are incurred. Whether we realize gains or losses on equity investments is based primarily on the performance and market value of those independent companies. Accordingly, we believe that these gains and losses do not reflect the underlying performance of our continuing operations. We also believe providing financial information with and without the income tax effect of excluding items related to our non-GAAP financial measures provide our management and users of the consolidated financial statements with better clarity regarding the on-going performance and future liquidity of our business. Because of these factors, we assess our operating performance both with these amounts included and excluded, and by providing this information, we believe the users of our financial statements are better able to understand the financial results of what we consider our continuing operations.

 

Page 12 of 16

---

Note C: Stock-Based Compensation Related Items. We provide non-GAAP information relative to our expense for stock-based compensation and related payroll tax. We began to include stock-based compensation expense in our GAAP financial measures in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 718, Compensation - Stock Compensation (“FASB ASC Topic 718”), in January 2006. Because of varying available valuation methodologies, subjective assumptions and the variety of award types, which affect the calculations of stock-based compensation, we believe that the exclusion of stock-based compensation allows for more accurate comparisons of our operating results to our peer companies. Further, we believe that excluding stock-based compensation expense allows for a more accurate comparison of our financial results to previous periods during which our equity-based awards were not required to be reflected in our income statement. Stock-based compensation is very different from other forms of compensation. A cash salary or bonus has a fixed and unvarying cash cost. For example, the expense associated with a $10,000 bonus is equal to exactly $10,000 in cash regardless of when it is awarded and who it is awarded by. In contrast, the expense associated with an award of an option for 1,000 shares of stock is unrelated to the amount of compensation ultimately received by the employee; and the cost to the company is based on a stock-based compensation valuation methodology and underlying assumptions that may vary over time and that does not reflect any cash expenditure by the company because no cash is expended. Furthermore, the expense associated with granting an employee an option is spread over multiple years unlike other compensation expenses which are more proximate to the time of award or payment. For example, we may be recognizing expense in a year where the stock option is significantly underwater and is not going to be exercised or generate any compensation for the employee. The expense associated with an award of an option for 1,000 shares of stock by us in one quarter may have a very different expense than an award of an identical number of shares in a different quarter. Finally, the expense recognized by us for such an option may be very different than the expense to other companies for awarding a comparable option, which makes it difficult to assess our operating performance relative to our competitors. Similar to stock-based compensation, payroll tax on stock option exercises is dependent on our stock price and the timing and exercise by employees of our stock-based compensation, over which our management has little control, and as such does not correlate to the operation of our business. Because of these unique characteristics of stock-based compensation and the related payroll tax, management excludes these expenses when analyzing the organization’s business performance. We also believe that presentation of such non-GAAP information is important to enable readers of our financial statements to compare current period results with periods prior to the adoption of FASB ASC Topic 718.

Note D: Non-GAAP Net Income Per Share Items. We provide basic non-GAAP net income per share and diluted non-GAAP net income per share. The basic non-GAAP net income per share amount was calculated based on our non-GAAP net income and the weighted-average number of shares outstanding during the reporting period. The diluted non-GAAP income per share included additional dilution from potential issuance of common stock, except when such issuances would be anti-dilutive.

Note E: Other Income and Expense. GAAP and non-GAAP other (expense) income, net, consist primarily of interest income, interest expense and other non-operational income and expense items. As noted in Note B above, we exclude realized gains or losses from equity investments in our computation of non-GAAP other (expense) income.

 

Page 13 of 16

---

Juniper Networks, Inc.

Preliminary Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

		June 30, 2012				December 31, 2011
ASSETS
Current assets:
Cash and cash equivalents		$	3,044,310			$	2,910,420
Short-term investments			394,507				641,323
Accounts receivable, net of allowances			406,756				577,386
Deferred tax assets, net			177,412				154,310
Prepaid expenses and other current assets			206,771				156,222
Total current assets			4,229,756				4,439,661
Property and equipment, net			711,953				598,581
Long-term investments			832,966				740,659
Restricted cash and investments			82,002				78,307
Purchased intangible assets, net			143,774				123,114
Goodwill			3,987,707				3,928,144
Other long-term assets			58,123				75,354
Total assets		$	10,046,281			$	9,983,820
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable		$	199,563			$	324,843
Accrued compensation			245,331				223,018
Deferred revenue			773,275				712,663
Other accrued liabilities			235,095				206,179
Total current liabilities			1,453,264				1,466,703
Long-term debt			999,108				999,034
Long-term deferred revenue			219,617				254,364
Long-term income tax payable			108,178				108,471
Other long-term liabilities			57,191				65,590
Total liabilities			2,837,358				2,894,162
Total equity			7,208,923				7,089,658
Total liabilities and equity		$	10,046,281			$	9,983,820

 

Page 14 of 16

---

Juniper Networks, Inc.

Preliminary Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

		Six Months Ended June 30,
		2012				2011
Cash flows from operating activities:
Consolidated net income		$	73,989			$	245,178
Adjustments to reconcile consolidated net income to net cash from operating activities:
Depreciation and amortization			89,827				82,649
Non-cash portion of share-based compensation			126,887				106,243
Gain on investments, net			(787	)			—
Excess tax benefit from share-based compensation			(6,770	)			(43,331	)
Deferred income taxes			(23,102	)			8,677
Amortization of debt issuance costs			472				273
Changes in operating assets and liabilities, net of effects from acquisitions:
Accounts receivable, net			170,694				107,982
Prepaid expenses and other assets			(46,470	)			6,408
Accounts payable			(137,562	)			(34,051	)
Accrued compensation			21,347				(38,756	)
Other accrued liabilities			19,940				70,890
Deferred revenue			25,865				45,795
Net cash provided by operating activities			314,330				557,957
Cash flows from investing activities:
Purchases of property and equipment, net			(169,713	)			(115,941	)
Purchases of trading investments			(3,120	)			(3,127	)
Purchases of available-for-sale investments			(614,842	)			(1,293,670	)
Proceeds from sales of available-for-sale investments			399,642				685,258
Proceeds from maturities of available-for-sale investments			371,635				238,000
Payment for business acquisition, net of cash and cash equivalents acquired			(90,487	)			(31,073	)
Proceeds from sales of privately-held investments			19,839				259
Purchases of privately-held investments			(6,123	)			(8,902	)
Purchase of other assets			(297	)			—
Changes in restricted cash			(211	)			(1,236	)
Net cash used in investing activities			(93,677	)			(530,432	)
Cash flows from financing activities:
Proceeds from issuance of common stock			49,797				303,874
Purchases and retirement of common stock			(150,087	)			(355,171	)
Issuance of long-term debt, net			—				991,556
Change in customer financing arrangements			8,187				15,064
Excess tax benefit from share-based compensation			6,770				43,331
Payment for capital lease obligation			(1,430	)			—
Net cash provided by (used in) financing activities			(86,763	)			998,654
Net increase in cash and cash equivalents			133,890				1,026,179
Cash and cash equivalents at beginning of period			2,910,420				1,811,887
Cash and cash equivalents at end of period		$	3,044,310			$	2,838,066

 

Page 15 of 16

---

Juniper Networks, Inc.

Cash, Cash Equivalents, and Investments

(in thousands)

(unaudited)

 

		June 30, 2012				December 31, 2011
Cash and cash equivalents		$	3,044,310			$	2,910,420
Short-term investments			394,507				641,323
Long-term investments			832,966				740,659
Total		$	4,271,783			$	4,292,402

 

Page 16 of 16