Attached files

file filename
8-K - FORM 8-K - Infinera Corpinfn-08032017x8k.htm


Exhibit 99.1
image0.jpg

Infinera Corporation Reports Second Quarter 2017 Financial Results

Sunnyvale, Calif., August 3, 2017 - Infinera Corporation, provider of Intelligent Transport Networks, today released financial results for its second quarter ended July 1, 2017.

GAAP revenue for the quarter was $176.8 million compared to $175.5 million in the first quarter of 2017 and $258.8 million in the second quarter of 2016.

GAAP gross margin for the quarter was 36.7% compared to 36.5% in the first quarter of 2017 and 47.8% in the second quarter of 2016. GAAP operating margin for the quarter was (22.9)% compared to (21.6)% in the first quarter of 2017 and 6.2% in the second quarter of 2016.

GAAP net loss for the quarter was $(42.8) million, or $(0.29) per share, compared to a net loss of $(40.5) million, or $(0.28) per share, in the first quarter of 2017, and net income of $11.5 million, or $0.08 per diluted share, in the second quarter of 2016.

Non-GAAP gross margin for the quarter was 40.7% compared to 40.3% in the first quarter of 2017 and 50.4% in the second quarter of 2016. Non-GAAP operating margin for the quarter was (12.2)% compared to (11.4)% in the first quarter of 2017 and 13.2% in the second quarter of 2016.

Non-GAAP net loss for the quarter was $(22.8) million, or $(0.15) per share, compared to a net loss of $(21.7) million, or $(0.15) per share, in the first quarter of 2017, and net income of $30.9 million, or $0.21 per diluted share, in the second quarter of 2016.

A further explanation of the use of non-GAAP financial information and a reconciliation of the non-GAAP financial measures to the GAAP equivalents can be found at the end of this release.
    
“Highlighted by delivery of ICE4 products to market, I was pleased with our performance in the second quarter,” said Tom Fallon, Infinera's Chief Executive Officer. “We delivered the Cloud Xpress 2 to three customers and had early deployments of the XT-3300. As we continue to deliver on a suite of new products over the upcoming quarters, I believe we are well positioned to grow market share and to gradually improve our financial performance.”

Conference Call Information
Infinera will host a conference call for analysts and investors to discuss its second quarter 2017 results and its outlook for the third quarter of 2017 today at 5:30 p.m. Eastern Time (2:30 p.m. Pacific Time). Interested parties may join the conference call by dialing 1-866-373-6878 (toll free) or 1-412-317-5101 (international). A live webcast of the conference call will also be accessible from the Events & Webcasts section of Infinera’s website at investors.infinera.com. Replay of the audio webcast will be available at investors.infinera.com approximately two hours after the end of the live call.

Contacts:
  
 
Media:
Anna Vue
  
Investors:
Jeff Hustis
Tel. +1 (916) 595-8157
 
Tel. +1 (408) 213-7150
avue@infinera.com
  
jhustis@infinera.com

About Infinera
Infinera provides Intelligent Transport Networks, enabling carriers, cloud operators, governments and enterprises to scale network bandwidth, accelerate service innovation and automate optical network operations. Infinera’s end-to-end packet-optical portfolio is designed for long-haul, subsea, data center interconnect and metro applications. Infinera’s unique large scale photonic integrated circuits enable innovative optical networking solutions for the most





demanding networks. To learn more about Infinera visit www.infinera.com, follow us on Twitter @Infinera and read our latest blog posts at www.infinera.com/blog.
Forward-Looking Statements
This press release contains certain forward-looking statements based on current expectations, forecasts and assumptions that involve risks and uncertainties. Such forward-looking statements include, without limitation, Infinera's ability to continue to deliver on a suite of new products over the upcoming quarters; Infinera's belief that it is well positioned to grow market share; and Infinera's ability to gradually improve its financial performance. Forward-looking statements can also be identified by forward-looking words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "should," "will," and "would" or similar words. These statements are based on information available to Infinera as of the date hereof and actual results could differ materially from those stated or implied due to risks and uncertainties. The risks and uncertainties that could cause Infinera’s results to differ materially from those expressed or implied by such forward-looking statements include, delays in the development and introduction of new products or updates to existing products and market acceptance of these products; the effects of increased customer consolidation; fluctuations in demand, sales cycles and prices for products and services, including discounts given in response to competitive pricing pressures, as well as the timing of purchases by our key customers; the effect that changes in product pricing or mix, and/or increases in component costs could have on Infinera’s gross margin; Infinera’s ability to respond to rapid technological changes; aggressive business tactics by Infinera’s competitors; Infinera's reliance on single and limited source suppliers; Infinera’s ability to protect Infinera’s intellectual property; claims by others that Infinera infringes their intellectual property; the effect of global macroeconomic conditions on Infinera's business; war, terrorism, public health issues, natural disasters and other circumstances that could disrupt the supply, delivery or demand of Infinera's products; and other risks and uncertainties detailed in Infinera’s SEC filings from time to time. More information on potential factors that may impact Infinera’s business are set forth in its Quarterly Report on Form 10-Q for the quarter ended on April 1, 2017 as filed with the SEC on May 10, 2017, as well as subsequent reports filed with or furnished to the SEC from time to time. These reports are available on Infinera’s website at www.infinera.com and the SEC’s website at www.sec.gov. Infinera assumes no obligation to, and does not currently intend to, update any such forward-looking statements.

Use of Non-GAAP Financial Information
In addition to disclosing financial measures prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP), this press release and the accompanying tables contain certain non-GAAP measures that exclude non-cash stock-based compensation expenses, amortization of debt discount on Infinera’s convertible senior notes, amortization and impairment of acquired intangible assets, acquisition-related costs, and certain purchase accounting adjustments related to Infinera's acquisition of Transmode AB, which closed during the third quarter of 2015, along with related tax effects. Infinera believes these adjustments are appropriate to enhance an overall understanding of its underlying financial performance and also its prospects for the future and are considered by management for the purpose of making operational decisions. In addition, these results are the primary indicators management uses as a basis for its planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for net income (loss), basic and diluted net income (loss) per share, gross margin or operating margin prepared in accordance with GAAP. Non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles and are subject to limitations. For a description of these non-GAAP financial measures and a reconciliation to the most directly comparable GAAP financial measures, please see the section titled, “GAAP to Non-GAAP Reconciliations.” Infinera anticipates disclosing forward-looking non-GAAP information in its conference call to discuss its second quarter 2017 results, including an estimate of certain non-GAAP financial measures for the third quarter of 2017 that excludes non-cash stock-based compensation expenses, amortization of acquired intangible assets and related tax effects, and amortization of debt discount on Infinera’s convertible senior notes.

A copy of this press release can be found on the Investor Relations page of Infinera’s website at www.infinera.com.

Infinera and the Infinera logo are trademarks or registered trademarks of Infinera Corporation. All other trademarks used or mentioned herein belong to their respective owners.





Infinera Corporation
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited) 
 
 
Three Months Ended
 
Six Months Ended
 
 
July 1, 2017
 
June 25, 2016
 
July 1, 2017
 
June 25, 2016
Revenue:
 
 
 
 
 
 
 
 
Product
 
$
143,360

 
$
227,532

 
$
290,413

 
$
443,614

Services
 
33,461

 
31,290

 
61,930

 
60,026

Total revenue
 
176,821

 
258,822

 
352,343

 
503,640

Cost of revenue:
 
 
 
 
 
 
 
 
Cost of product
 
100,302

 
122,438

 
199,634

 
240,500

Cost of services
 
11,687

 
12,638

 
23,821

 
23,056

Total cost of revenue
 
111,989

 
135,076

 
223,455

 
263,556

Gross profit
 
64,832

 
123,746

 
128,888

 
240,084

Operating expenses:
 
 
 
 
 
 
 
 
Research and development
 
57,377

 
59,541

 
112,460

 
113,686

Sales and marketing
 
29,397

 
30,465

 
58,838

 
60,474

General and administrative
 
18,563

 
17,658

 
35,922

 
34,971

Total operating expenses
 
105,337

 
107,664

 
207,220

 
209,131

Income (loss) from operations
 
(40,505
)
 
16,082

 
(78,332
)
 
30,953

Other income (expense), net:
 
 
 
 
 
 
 
 
Interest income
 
862

 
595

 
1,613

 
1,117

Interest expense
 
(3,456
)
 
(3,176
)
 
(6,859
)
 
(6,331
)
Other gain (loss), net:
 
(252
)
 
(714
)
 
(382
)
 
(928
)
Total other income (expense), net
 
(2,846
)
 
(3,295
)
 
(5,628
)
 
(6,142
)
Income (loss) before income taxes
 
(43,351
)
 
12,787

 
(83,960
)
 
24,811

Provision for (benefit from) income taxes
 
(512
)
 
1,475

 
(670
)
 
1,691

Net income (loss)
 
(42,839
)
 
11,312

 
(83,290
)
 
23,120

Less: Net loss attributable to noncontrolling interest
 

 
(171
)
 

 
(378
)
Net income (loss) attributable to Infinera Corporation
 
$
(42,839
)
 
$
11,483

 
$
(83,290
)

$
23,498

Net income (loss) per common share attributable to Infinera Corporation:
 
 
 
 
 
 
 
 
Basic
 
$
(0.29
)
 
$
0.08

 
$
(0.57
)
 
$
0.17

Diluted
 
$
(0.29
)
 
$
0.08

 
$
(0.57
)
 
$
0.16

Weighted average shares used in computing net income (loss) per common share:
 
 
 
 
 
 
 
 
Basic
 
147,538

 
142,396

 
146,662

 
141,600

Diluted
 
147,538

 
145,891

 
146,662

 
146,385

 





Infinera Corporation
GAAP to Non-GAAP Reconciliations
(In thousands, except percentages and per share data)
(Unaudited) 
 
Three Months Ended
 
Six Months Ended
 
July 1, 2017
 
 
 
April 1, 2017
 
 
 
June 25, 2016
 
 
 
July 1, 2017
 
 
 
June 25, 2016
 
 
Reconciliation of Revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
176,821

 
 
 
$
175,522

 
 
 
$
258,822

 
 
 
$
352,343

 
 
 
$
503,640

 
 
Acquisition-related deferred revenue adjustment(1)

 
 
 

 
 
 
174

 
 
 

 
 
 
400

 
 
Non-GAAP as adjusted
$
176,821

 
 
 
$
175,522

 
 
 
$
258,996

 
 
 
$
352,343

 
 
 
$
504,040

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Gross Profit:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
64,832

 
36.7
 %
 
$
64,056

 
36.5
 %
 
$
123,746

 
47.8
%
 
$
128,888

 
36.6
 %
 
$
240,084

 
47.7
%
Acquisition-related deferred revenue adjustment(1)

 
 
 

 
 
 
174

 
 
 

 
 
 
400

 
 
Stock-based compensation(2)
2,071

 
 
 
1,831

 
 
 
1,658

 
 
 
3,902

 
 
 
3,190

 
 
Amortization of acquired intangible assets(3)
5,035

 
 
 
4,880

 
 
 
4,998

 
 
 
9,915

 
 
 
9,868

 
 
Acquisition-related costs(4)
6

 
 
 
40

 
 
 
40

 
 
 
46

 
 
 
79

 
 
Non-GAAP as adjusted
$
71,944

 
40.7
 %
 
$
70,807

 
40.3
 %
 
$
130,616

 
50.4
%
 
$
142,751

 
40.5
 %
 
$
253,621

 
50.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Operating Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
105,337

 
 
 
$
101,883

 
 
 
$
107,664

 
 
 
$
207,220

 
 
 
$
209,131

 
 
Stock-based compensation(2)
10,309

 
 
 
9,046

 
 
 
9,335

 
 
 
19,355

 
 
 
15,790

 
 
Amortization of acquired intangible assets(3)
1,515

 
 
 
1,468

 
 
 
1,584

 
 
 
2,983

 
 
 
3,216

 
 
Acquisition-related costs(4)
16

 
 
 
306

 
 
 
402

 
 
 
322

 
 
 
890

 
 
Intangible asset impairment(5)

 
 
 
252

 
 
 

 
 
 
252

 
 
 

 
 
Non-GAAP as adjusted
$
93,497

 
 
 
$
90,811

 
 
 
$
96,343

 
 
 
$
184,308

 
 
 
$
189,235

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Income (Loss) from Operations:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
(40,505
)
 
(22.9
)%
 
$
(37,827
)
 
(21.6
)%
 
$
16,082

 
6.2
%
 
$
(78,332
)
 
(22.2
)%
 
$
30,953

 
6.1
%
Acquisition-related deferred revenue adjustment(1)

 
 
 

 
 
 
174

 
 
 

 
 
 
400

 
 
Stock-based compensation(2)
12,380

 
 
 
10,877

 
 
 
10,993

 
 
 
23,257

 
 
 
18,980

 
 
Amortization of acquired intangible assets(3)
6,550

 
 
 
6,348

 
 
 
6,582

 
 
 
12,898

 
 
 
13,084

 
 
Acquisition-related costs(4)
22

 
 
 
346

 
 
 
442

 
 
 
368

 
 
 
969

 
 
Intangible asset impairment(5)

 
 
 
252

 
 
 

 
 
 
252

 
 
 

 
 
Non-GAAP as adjusted
$
(21,553
)
 
(12.2
)%
 
$
(20,004
)
 
(11.4
)%
 
$
34,273

 
13.2
%
 
$
(41,557
)
 
(11.8
)%
 
$
64,386

 
12.8
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





 
Three Months Ended
 
Six Months Ended
 
July 1, 2017
 
 
 
April 1, 2017
 
 
 
June 25, 2016
 
 
 
July 1, 2017
 
 
 
June 25, 2016
 
 
Reconciliation of Net Income (Loss) Attributable to Infinera Corporation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
(42,839
)
 
 
 
$
(40,451
)
 
 
 
$
11,483

 
 
 
$
(83,290
)
 
 
 
$
23,498

 
 
Acquisition-related deferred revenue adjustment(1)

 
 
 

 
 
 
174

 
 
 

 
 
 
400

 
 
Stock-based compensation(2)
12,380

 
 
 
10,877

 
 
 
10,993

 
 
 
23,257

 
 
 
18,980

 
 
Amortization of acquired intangible assets(3)
6,550

 
 
 
6,348

 
 
 
6,582

 
 
 
12,898

 
 
 
13,084

 
 
Acquisition-related costs(4)
(4
)
 
 
 
261

 
 
 
862

 
 
 
257

 
 
 
1,389

 
 
Intangible asset impairment(5)

 
 
 
252

 
 
 

 
 
 
252

 
 
 

 
 
Amortization of debt discount(6)
2,577

 
 
 
2,514

 
 
 
2,331

 
 
 
5,091

 
 
 
4,605

 
 
Income tax effects(7)
(1,450
)
 
 
 
(1,474
)
 
 
 
(1,510
)
 
 
 
(2,924
)
 
 
 
(3,012
)
 
 
Non-GAAP as adjusted
$
(22,786
)
 
 
 
$
(21,673
)
 
 
 
$
30,915

 
 
 
$
(44,459
)
 
 
 
$
58,944

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Income (Loss) per Common Share Attributable to Infinera Corporation - Basic:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
(0.29
)
 
 
 
$
(0.28
)
 
 
 
$
0.08

 
 
 
$
(0.57
)
 
 
 
$
0.17

 
 
Non-GAAP as adjusted
$
(0.15
)
 
 
 
$
(0.15
)
 
 
 
$
0.22

 
 
 
$
(0.30
)
 
 
 
$
0.42

 
 
Net Income (Loss) per Common Share Attributable to Infinera Corporation - Diluted:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
(0.29
)
 
 
 
$
(0.28
)
 
 
 
$
0.08

 
 
 
$
(0.57
)
 
 
 
$
0.16

 
 
Non-GAAP as adjusted
$
(0.15
)
 
 
 
$
(0.15
)
 
 
 
$
0.21

 
 
 
$
(0.30
)
 
 
 
$
0.40

 
 
Weighted Average Shares Used in Computing Net Income (Loss) per Common Share:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic
147,538

 
 
 
145,786

 
 
 
142,396

 
 
 
146,662

 
 
 
141,600

 
 
Diluted
147,538

 
 
 
145,786

 
 
 
145,891

 
 
 
146,662

 
 
 
146,385

 
 
____________________________

(1) 
Business combination accounting principles require Infinera to write down to fair value its maintenance support contracts assumed in the Transmode acquisition. The revenue for these support contracts is deferred and typically recognized over a one year period, so Infinera's GAAP revenue for the one year period after the acquisition will not reflect the full amount of revenue that would have been reported if the acquired deferred revenue was not written down to fair value. The non-GAAP adjustment eliminates the effect of the deferred revenue write-down. Management believes these adjustments to the revenue from these support contracts are useful to investors as an additional means to reflect revenue trends of Infinera's business.

(2) 
Stock-based compensation expense is calculated in accordance with the fair value recognition provisions of Financial Accounting Standards Board Accounting Standards Codification Topic 718, Compensation – Stock Compensation effective January 1, 2006. The following table summarizes the effects of non-cash stock-based compensation related to employees and non-employees (in thousands):





 
 
Three Months Ended
 
Six Months Ended
 
 
July 1, 2017
 
April 1, 2017
 
June 25, 2016
 
July 1, 2017
 
June 25, 2016
Cost of revenue
 
$
834

 
$
724

 
$
746

 
$
1,558

 
$
1,419

Research and development
 
4,184

 
3,780

 
3,904

 
7,964

 
6,225

Sales and marketing
 
3,273

 
2,726

 
2,945

 
5,999

 
5,180

General and administration
 
2,852

 
2,540

 
2,486

 
5,392

 
4,385

 
 
11,143

 
9,770

 
10,081

 
20,913

 
17,209

Cost of revenue - amortization from balance sheet*
 
1,237

 
1,107

 
912

 
2,344

 
1,771

Total stock-based compensation expense
 
$
12,380

 
$
10,877

 
$
10,993

 
$
23,257

 
$
18,980

 _____________________________
*
Stock-based compensation expense deferred to inventory and deferred inventory costs in prior periods and recognized in the current period.
(3) 
Amortization of acquisition-related intangible assets consists of amortization of developed technology, trade names, and customer relationships acquired in connection with the Transmode acquisition. U.S. GAAP accounting requires that acquired intangible assets are recorded at fair value and amortized over their useful lives. As this amortization is non-cash, Infinera has excluded it from its non-GAAP operating expenses, gross margin and net income measures. Management believes the amortization of acquired intangible assets is not indicative of ongoing operating performance and its exclusion provides a better indication of Infinera's underlying business performance.
(4) 
Acquisition-related costs associated with the Transmode acquisition include legal, financial, employee retention costs and other professional fees incurred in connection with the transaction, including squeeze-out proceedings. These amounts have been adjusted in arriving at Infinera's non-GAAP results because management believes that these expenses are non-recurring, not indicative of ongoing operating performance and their exclusion provides a better indication of Infinera's underlying business performance.
(5) 
Intangible asset impairment is associated with previously acquired intangibles, which Infinera has determined that the carrying value will not be recoverable. Management has excluded the impact of this charge in arriving at Infinera's non-GAAP results because it is non-recurring and management believes that these expenses are not indicative of ongoing operating performance.
(6) 
Under GAAP, certain convertible debt instruments that may be settled in cash on conversion are required to be separately accounted for as liability (debt) and equity (conversion option) components of the instrument in a manner that reflects the issuer's non-convertible debt borrowing rate. Accordingly, for GAAP purposes, Infinera is required to amortize as debt discount an amount equal to the fair value of the conversion option that was recorded in equity as interest expense on its $150 million in aggregate principal amount of 1.75% convertible debt issuance in May 2013 over the term of the notes. Interest expense has been excluded from Infinera's non-GAAP results because management believes that this non-cash expense is not indicative of ongoing operating performance and provides a better indication of Infinera's underlying business performance.
(7) 
The difference between the GAAP and non-GAAP tax is due to the net tax effects of the purchase accounting adjustments, acquisition-related costs and amortization of acquired intangible assets.





Infinera Corporation
Condensed Consolidated Balance Sheets
(In thousands, except par values)
(Unaudited)
 
 
July 1, 2017
 
December 31, 2016
ASSETS
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
119,820

 
$
162,641

Short-term investments
 
137,929

 
141,697

Short-term restricted cash
 
1,423

 
8,490

Accounts receivable, net of allowance for doubtful accounts of $918 in 2017 and $772 in 2016
 
123,903

 
150,370

Inventory
 
245,976

 
232,955

Prepaid expenses and other current assets
 
42,885

 
34,270

Total current assets
 
671,936

 
730,423

Property, plant and equipment, net
 
142,424

 
124,800

Intangible assets
 
102,933

 
108,475

Goodwill
 
189,989

 
176,760

Long-term investments
 
69,105

 
40,779

Cost-method investment
 
7,000

 
7,000

Long-term restricted cash
 
5,030

 
6,449

Other non-current assets
 
4,201

 
3,897

Total assets
 
$
1,192,618

 
$
1,198,583

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
Current liabilities:
 
 
 
 
Accounts payable
 
$
80,684

 
$
62,486

Accrued expenses
 
32,018

 
31,580

Accrued compensation and related benefits
 
43,625

 
46,637

Short-term debt, net
 
139,115

 

Accrued warranty
 
14,078

 
16,930

Deferred revenue
 
64,723

 
58,900

Total current liabilities
 
374,243

 
216,533

Long-term debt, net
 

 
133,586

Accrued warranty, non-current
 
18,322

 
23,412

Deferred revenue, non-current
 
23,723

 
19,362

Deferred tax liability
 
24,185

 
25,327

Other long-term liabilities
 
14,558

 
18,035

Commitments and contingencies
 
 
 
 
Stockholders’ equity:
 
 
 
 
Preferred stock, $0.001 par value
 
 
 
 
Authorized shares - 25,000 and no shares issued and outstanding
 

 

Common stock, $0.001 par value
 
 
 
 
Authorized shares - 500,000 as of July 1, 2017 and December 31, 2016
 
 
 
 
Issued and outstanding shares - 148,189 as of July 1, 2017 and 145,021 as of December 31, 2016
 
148

 
145

Additional paid-in capital
 
1,388,045

 
1,354,082

Accumulated other comprehensive loss
 
(3,741
)
 
(28,324
)
Accumulated deficit
 
(646,865
)
 
(563,575
)
Total stockholders’ equity
 
737,587

 
762,328

Total liabilities and stockholders’ equity
 
$
1,192,618

 
$
1,198,583






Infinera Corporation
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
 
 
Six Months Ended
 
 
July 1, 2017
 
June 25, 2016
Cash Flows from Operating Activities:
 
 
 
 
Net income (loss)
 
$
(83,290
)
 
$
23,120

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
 
 
 
 
Depreciation and amortization
 
32,623

 
29,891

Amortization of debt discount and issuance costs
 
5,529

 
5,001

Amortization of premium on investments
 
234

 
733

Impairment of intangible assets
 
252

 

Stock-based compensation expense
 
23,257

 
18,980

Other loss
 
86

 
84

Changes in assets and liabilities:
 
 
 
 
Accounts receivable
 
27,629

 
(7,404
)
Inventory
 
(12,700
)
 
(31,304
)
Prepaid expenses and other assets
 
(8,127
)
 
(328
)
Accounts payable
 
16,927

 
(7,339
)
Accrued liabilities and other expenses
 
(4,392
)
 
(5,528
)
Deferred revenue
 
10,065

 
10,129

Accrued warranty
 
(8,111
)
 
2,165

Net cash provided by (used in) operating activities
 
(18
)
 
38,200

Cash Flows from Investing Activities:
 
 
 
 
Purchase of available-for-sale investments
 
(107,854
)
 
(97,051
)
Proceeds from sales of available-for-sale investments
 
3,998

 

Proceeds from maturities of investments
 
79,003

 
91,714

Purchase of property and equipment
 
(39,200
)
 
(23,278
)
Change in restricted cash
 
2,974

 
(60
)
Net cash used in investing activities
 
(61,079
)
 
(28,675
)
Cash Flows from Financing Activities:
 
 
 
 
Security pledge to acquire noncontrolling interest
 
5,596

 
(24,942
)
Acquisition of noncontrolling interest
 
(471
)
 

Proceeds from issuance of common stock
 
11,115

 
8,586

Minimum tax withholding paid on behalf of employees for net share settlement
 
(823
)
 
(3,082
)
Net cash provided by (used in) financing activities
 
15,417

 
(19,438
)
Effect of exchange rate changes on cash
 
2,859

 
(808
)
Net change in cash and cash equivalents
 
(42,821
)
 
(10,721
)
Cash and cash equivalents at beginning of period
 
162,641

 
149,101

Cash and cash equivalents at end of period
 
$
119,820

 
$
138,380

Supplemental disclosures of cash flow information:
 
 
 
 
Cash paid for income taxes, net of refunds
 
$
2,683

 
$
3,237

Cash paid for interest
 
$
1,316

 
$
1,410

Supplemental schedule of non-cash investing activities:
 
 
 
 
Transfer of inventory to fixed assets
 
$
2,087

 
$
4,009






Infinera Corporation
Supplemental Financial Information
(Unaudited)
 
 
Q3'15
 
Q4'15
 
Q1'16
 
Q2'16
 
Q3'16
 
Q4'16
 
Q1'17
 
Q2'17
GAAP Revenue ($ Mil)
 

$232.5

 

$260.0

 

$244.8

 

$258.8

 

$185.5

 

$181.0

 

$175.5

 

$176.8

GAAP Gross Margin %
 
44.2
%
 
44.5
%
 
47.5
%
 
47.8
%
 
45.6
%
 
38.1
%
 
36.5
%
 
36.7
%
Non-GAAP Gross Margin %(1)
 
47.5
%
 
48.3
%
 
50.2
%
 
50.4
%
 
49.2
%
 
41.8
%
 
40.3
%
 
40.7
%
Revenue Composition:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Domestic %
 
68
%
 
62
%
 
71
%
 
64
%
 
56
%
 
53
%
 
57
%
 
63
%
International %
 
32
%
 
38
%
 
29
%
 
36
%
 
44
%
 
47
%
 
43
%
 
37
%
Customers >10% of Revenue
 
2

 
2

 
3

 
2

 
2

 
2

 
1

 
3

Cash Related Information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash from Operations ($ Mil)
 

$32.5

 

$25.8

 

$10.0

 

$28.2

 

$5.2

 

($5.0
)
 

$3.0

 

($3.0
)
Capital Expenditures ($ Mil)
 

$10.6

 

$15.3

 

$10.8

 

$12.5

 

$9.6

 

$10.4

 

$14.7

 

$24.5

Depreciation & Amortization ($ Mil)
 

$9.2

 

$13.7

 

$14.7

 

$15.2

 

$15.9

 

$15.7

 

$16.0

 

$16.6

DSOs
 
55

 
65

 
69

 
68

 
75

 
81

 
64

 
64

Inventory Metrics:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Raw Materials ($ Mil)
 

$24.2

 

$27.9

 

$33.1

 

$39.1

 

$37.2

 

$33.2

 

$34.8

 

$36.7

Work in Process ($ Mil)
 

$48.5

 

$52.6

 

$59.4

 

$61.0

 

$65.5

 

$74.5

 

$81.1

 

$91.6

Finished Goods ($ Mil)
 

$97.2

 

$94.2

 

$97.2

 

$102.2

 

$128.8

 

$125.3

 

$118.0

 

$117.7

Total Inventory ($ Mil)
 

$169.9

 

$174.7

 

$189.7

 

$202.3

 

$231.5

 

$233.0

 

$233.9

 

$246.0

Inventory Turns(2)
 
2.9

 
3.1

 
2.6

 
2.5

 
1.6

 
1.8

 
1.8

 
1.7

Worldwide Headcount
 
1,978

 
2,056

 
2,128

 
2,218

 
2,262

 
2,240

 
2,245

 
2,272

Weighted Average Shares Outstanding (in thousands):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic
 
134,834

 
140,015

 
140,805

 
142,396

 
143,850

 
144,770

 
145,786

 
147,538

Diluted
 
145,300

 
149,439

 
146,880

 
145,891

 
144,993

 
145,497

 
147,017

 
148,662

  
 
 
 
 
 
(1) 
Non-GAAP adjustments include non-cash stock-based compensation expense, certain purchase accounting adjustments related to Infinera's acquisition of Transmode and amortization of acquired intangible assets. For a description of this non-GAAP financial measure, please see the section titled, “GAAP to Non-GAAP Reconciliations” of this press release for a reconciliation to the most directly comparable GAAP financial measures.

(2) 
Infinera calculates non-GAAP inventory turns as annualized non-GAAP cost of revenue before adjustments for non-cash stock-based compensation expense and certain purchase accounting adjustments, divided by the average inventory for the quarter.