extr-10q_20180331.htm

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 

Form 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2018      

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from              to             

Commission file number 000-25711

 

EXTREME NETWORKS, INC.

(Exact name of registrant as specified in its charter)

 

 

 

 

 

 

DELAWARE

 

77-0430270

[State or other jurisdiction

of incorporation or organization]

 

[I.R.S Employer

Identification No.]

 

 

6480 Via Del Oro,

San Jose, California

 

95119

[Address of principal executive office]

 

[Zip Code]

Registrant’s telephone number, including area code: (408) 579-2800

 

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes      No  

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 229.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes      No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” and “an emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

 

Accelerated filer

 

 

 

 

 

 

 

 

Non-accelerated filer

 

  (Do not check if a smaller reporting company)

 

Smaller reporting company

 

 

Emerging growth company

 

 

 

 

 

If an emerging growth company, indicate by checkmark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes      No  

The number of shares of the Registrant’s Common Stock, $.001 par value, outstanding at May 4, 2018, was 115,892,565

 

 

 

 


 

EXTREME NETWORKS, INC.

FORM 10-Q

QUARTERLY PERIOD ENDED 2018

INDEX

 

 

 

 

 

 

PAGE

PART I. CONDENSED CONSOLIDATED FINANCIAL INFORMATION

 

 

 

 

Item 1.

Condensed Consolidated Financial Statements (Unaudited):

 

 

 

 

 

Condensed Consolidated Balance Sheets as of March 31, 2018 and June 30, 2017

3

 

 

 

 

Condensed Consolidated Statements of Operations for the three and nine months ended March 31, 2018 and 2017

4

 

 

 

 

Condensed Consolidated Statements of Comprehensive Loss for the three and nine months ended March 31, 2018 and 2017

5

 

 

 

 

Condensed Consolidated Statements of Cash Flows for the nine months ended March 31, 2018 and 2017

6

 

 

 

 

Notes to Condensed Consolidated Financial Statements

7

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

35

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

46

 

 

 

Item 4.

Controls and Procedures

47

 

 

PART II. OTHER INFORMATION

 

 

 

 

Item 1.

Legal Proceedings

48

 

 

 

Item 1A

Risk Factors

48

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

62

 

 

 

Item 3.

Defaults Upon Senior Securities

62

 

 

 

Item 4.

Mine Safety Disclosure

62

 

 

 

Item 5.

Other Information

63

 

 

 

Item 6.

Exhibits

63

 

 

Signatures

64

 

2


 

EXTREME NETWORKS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share amounts)

(Unaudited)

 

 

 

March 31,

2018

 

 

June 30,

2017

 

 

 

 

 

 

 

(As adjusted)

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

103,177

 

 

$

130,450

 

Accounts receivable, net of allowance for doubtful accounts of $1,796 at March 31, 2018 and $1,190 at June 30, 2017

 

 

188,408

 

 

 

93,115

 

Inventories

 

 

77,756

 

 

 

47,410

 

Prepaid expenses and other current assets

 

 

26,659

 

 

 

27,867

 

Total current assets

 

 

396,000

 

 

 

298,842

 

Property and equipment, net

 

 

86,487

 

 

 

30,240

 

Intangible assets, net

 

 

85,406

 

 

 

25,337

 

Goodwill

 

 

129,244

 

 

 

80,216

 

Other assets

 

 

43,348

 

 

 

25,065

 

Total assets

 

$

740,485

 

 

$

459,700

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

24,720

 

 

$

12,280

 

Accounts payable

 

 

90,800

 

 

 

31,587

 

Accrued compensation and benefits

 

 

40,591

 

 

 

42,662

 

Accrued warranty

 

 

12,812

 

 

 

10,584

 

Deferred revenue

 

 

117,741

 

 

 

79,048

 

Other accrued liabilities

 

 

77,042

 

 

 

37,044

 

Total current liabilities

 

 

363,706

 

 

 

213,205

 

Deferred revenue, less current portion

 

 

38,828

 

 

 

25,293

 

Long-term debt, less current portion

 

 

153,958

 

 

 

80,422

 

Deferred income taxes

 

 

5,628

 

 

 

6,576

 

Other long-term liabilities

 

 

65,440

 

 

 

8,526

 

Commitments and contingencies (Note 9)

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Convertible preferred stock, $.001 par value, issuable in series, 2,000,000 shares

   authorized; none issued

 

 

 

 

 

 

Common stock, $.001 par value, 750,000,000 shares authorized; 115,752,827 shares

   issued and outstanding at March 31, 2018 and 110,924,508 shares issued and

   outstanding at June 30, 2017

 

 

116

 

 

 

111

 

Additional paid-in-capital

 

 

935,726

 

 

 

909,155

 

Accumulated other comprehensive loss

 

 

(471

)

 

 

(2,302

)

Accumulated deficit

 

 

(822,446

)

 

 

(781,286

)

Total stockholders’ equity

 

 

112,925

 

 

 

125,678

 

Total liabilities and stockholders’ equity

 

$

740,485

 

 

$

459,700

 

 

See accompanying notes to condensed consolidated financial statements.

 

 

3


 

EXTREME NETWORKS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

2018

 

 

March 31,

2017

 

 

March 31,

2018

 

 

March 31,

2017

 

 

 

 

 

 

 

(As adjusted)

 

 

 

 

 

 

(As adjusted)

 

Net revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

203,527

 

 

$

111,321

 

 

$

543,151

 

 

$

319,469

 

Service

 

 

58,477

 

 

 

37,875

 

 

 

161,691

 

 

 

108,708

 

Total net revenues

 

 

262,004

 

 

 

149,196

 

 

 

704,842

 

 

 

428,177

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

 

94,485

 

 

 

52,275

 

 

 

253,002

 

 

 

159,151

 

Service

 

 

24,536

 

 

 

14,117

 

 

 

67,490

 

 

 

40,684

 

Total cost of revenues

 

 

119,021

 

 

 

66,392

 

 

 

320,492

 

 

 

199,835

 

Gross profit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

 

109,042

 

 

 

59,046

 

 

 

290,149

 

 

 

160,318

 

Service

 

 

33,941

 

 

 

23,758

 

 

 

94,201

 

 

 

68,024

 

Total gross profit

 

 

142,983

 

 

 

82,804

 

 

 

384,350

 

 

 

228,342

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

50,920

 

 

 

24,691

 

 

 

131,112

 

 

 

67,003

 

Sales and marketing

 

 

72,240

 

 

 

38,790

 

 

 

193,460

 

 

 

116,674

 

General and administrative

 

 

11,707

 

 

 

9,612

 

 

 

35,561

 

 

 

27,296

 

Acquisition and integration costs, net of bargain purchase gain

 

 

9,316

 

 

 

3,418

 

 

 

47,675

 

 

 

9,908

 

Restructuring and related charges, net of reversals

 

 

4,920

 

 

 

7,719

 

 

 

4,920

 

 

 

9,572

 

Amortization of intangibles

 

 

2,101

 

 

 

1,193

 

 

 

6,461

 

 

 

7,510

 

Total operating expenses

 

 

151,204

 

 

 

85,423

 

 

 

419,189

 

 

 

237,963

 

Operating loss

 

 

(8,221

)

 

 

(2,619

)

 

 

(34,839

)

 

 

(9,621

)

Interest income

 

 

740

 

 

 

236

 

 

 

2,104

 

 

 

374

 

Interest expense

 

 

(4,044

)

 

 

(1,177

)

 

 

(8,763

)

 

 

(3,000

)

Other income (expense), net

 

 

(359

)

 

 

(251

)

 

 

2,125

 

 

 

551

 

Loss before income taxes

 

 

(11,884

)

 

 

(3,811

)

 

 

(39,373

)

 

 

(11,696

)

Provision for income taxes

 

 

1,729

 

 

 

1,166

 

 

 

1,787

 

 

 

3,252

 

Net loss

 

$

(13,613

)

 

$

(4,977

)

 

$

(41,160

)

 

$

(14,948

)

Basic and diluted net loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share - basic

 

$

(0.12

)

 

$

(0.05

)

 

$

(0.36

)

 

$

(0.14

)

Net loss per share - diluted

 

$

(0.12

)

 

$

(0.05

)

 

$

(0.36

)

 

$

(0.14

)

Shares used in per share calculation - basic

 

 

115,059

 

 

 

109,213

 

 

 

113,641

 

 

 

107,531

 

Shares used in per share calculation - diluted

 

 

115,059

 

 

 

109,213

 

 

 

113,641

 

 

 

107,531

 

 

See accompanying notes to condensed consolidated financial statements.

 

 

4


 

EXTREME NETWORKS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

2018

 

 

March 31,

2017

 

 

March 31,

2018

 

 

March 31,

2017

 

 

 

 

 

 

 

(As adjusted)

 

 

 

 

 

 

(As adjusted)

 

Net loss:

 

$

(13,613

)

 

$

(4,977

)

 

$

(41,160

)

 

$

(14,948

)

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in unrealized gains on available for sale securities

 

 

503

 

 

 

 

 

 

740

 

 

 

 

Net change in foreign currency translation adjustments

 

 

304

 

 

 

749

 

 

 

1,091

 

 

 

(225

)

Other comprehensive income (loss), net of tax:

 

 

807

 

 

 

749

 

 

 

1,831

 

 

 

(225

)

Total comprehensive loss

 

$

(12,806

)

 

$

(4,228

)

 

$

(39,329

)

 

$

(15,173

)

 

See accompanying notes to condensed consolidated financial statements.

 

 

5


 

EXTREME NETWORKS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

Nine Months Ended

 

 

 

March 31,

2018

 

 

March 31,

2017

 

 

 

 

 

 

 

(As adjusted)

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(41,160

)

 

$

(14,948

)

Adjustments to reconcile net loss to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

15,417

 

 

 

7,716

 

Amortization of intangible assets

 

 

17,771

 

 

 

13,781

 

Provision for doubtful accounts

 

 

1,566

 

 

 

21

 

Stock-based compensation

 

 

19,646

 

 

 

9,328

 

Deferred income taxes

 

 

(1,900

)

 

 

1,507

 

Non-cash restructuring and related charges

 

 

 

 

 

2,578

 

Realized gain on sale of non-marketable equity investment

 

 

(3,757

)

 

 

 

Realized gain on bargain purchase

 

 

(5,030

)

 

 

 

Other non-cash items

 

 

2,441

 

 

 

457

 

Changes in operating assets and liabilities, net of acquisitions

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(45,376

)

 

 

7,232

 

Inventories

 

 

5,122

 

 

 

4,724

 

Prepaid expenses and other assets

 

 

(3,711

)

 

 

8,031

 

Accounts payable

 

 

28,912

 

 

 

4,907

 

Accrued compensation and benefits

 

 

(4,779

)

 

 

(1,322

)

Deferred revenue

 

 

10,365

 

 

 

(6,245

)

Other current and long-term liabilities

 

 

2,743

 

 

 

6,194

 

Net cash (used in) provided by operating activities

 

 

(1,730

)

 

 

43,961

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(21,999

)

 

 

(7,832

)

Business acquisitions

 

 

(97,581

)

 

 

(51,088

)

Proceeds from sale of non-marketable equity investment

 

 

4,922

 

 

 

 

Deposit related to an acquisition

 

 

 

 

 

(10,239

)

Net cash used in investing activities

 

 

(114,658

)

 

 

(69,159

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Borrowings under Term Loan

 

 

100,000

 

 

 

48,250

 

Repayments of debt

 

 

(13,278

)

 

 

(7,775

)

Loan fees on borrowings

 

 

(1,494

)

 

 

(1,327

)

Proceeds from issuance of common stock, net of tax withholding

 

 

4,657

 

 

 

9,180

 

Payments of contingent consideration

 

 

(671

)

 

 

 

Net cash provided by financing activities

 

 

89,214

 

 

 

48,328

 

Foreign currency effect on cash

 

 

(99

)

 

 

28

 

Net (decrease) increase in cash and cash equivalents

 

 

(27,273

)

 

 

23,158

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

130,450

 

 

 

94,122

 

Cash and cash equivalents at end of period

 

$

103,177

 

 

$

117,280

 

 

 

 

 

 

 

 

 

 

Non-cash investing activities:

 

 

 

 

 

 

 

 

Unpaid capital expenditures

 

$

12,608

 

 

$

963

 

 

See accompanying notes to the condensed consolidated financial statements.

 

6


 

 EXTREME NETWORKS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

1.

Description of Business and Basis of Presentation

Extreme Networks, Inc., together with its subsidiaries (collectively referred to as “Extreme” or the “Company”), is a leader in providing software-driven networking solutions for enterprise customers.  The Company conducts its sales and marketing activities on a worldwide basis through distributors, resellers and the Company’s field sales organization. Extreme was incorporated in California in 1996 and reincorporated in Delaware in 1999.

The unaudited condensed consolidated financial statements of Extreme included herein have been prepared under the rules and regulations of the Securities and Exchange Commission (“SEC”).  Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted under such rules and regulations.  The condensed consolidated balance sheet at June 30, 2017 was derived from audited financial statements as of that date but does not include all disclosures required by generally accepted accounting principles for complete financial statements. These interim financial statements and notes should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2017.

The unaudited condensed consolidated financial statements reflect all adjustments, consisting only of normal recurring adjustments that, in the opinion of management, are necessary for a fair presentation of the results of operations and cash flows for the interim periods presented and the financial condition of Extreme at March 31, 2018. The results of operations for the three and nine months ended March 31, 2018 are not necessarily indicative of the results that may be expected for fiscal 2018 or any future periods.

Effective July 1, 2017, the Company adopted the requirements of Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (Topic 606). All amounts and disclosures set forth in this Form 10-Q have been updated to comply with the new standards, as indicated by the “as adjusted” footnote.

Fiscal Year

The Company uses a fiscal calendar year ending on June 30.  All references herein to “fiscal 2018” or “2018” represent the fiscal year ending June 30, 2018.  All references herein to “fiscal 2017” or “2017” represent the fiscal year ended June 30, 2017.

Principles of Consolidation

The consolidated financial statements include the accounts of Extreme and its wholly-owned subsidiaries. All inter-company accounts and transactions have been eliminated.

The Company predominantly uses the United States Dollar as its functional currency.  The functional currency for certain of its foreign subsidiaries is the local currency.  For those subsidiaries that operate in a local currency functional environment, all assets and liabilities are translated to United States Dollars at current month end rates of exchange; and revenue and expenses are translated using the monthly average rate.

Accounting Estimates

The preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes.  Estimates are used for, but are not limited to, the accounting for the allowances for doubtful accounts and sales returns, determining the fair value of acquired assets and assumed liabilities, estimated selling prices, inventory valuation and purchase commitments, depreciation and amortization, impairment of long-lived assets including goodwill, warranty accruals, restructuring liabilities, measurement of share-based compensation costs, measurements of contingent consideration and income taxes. Actual results could differ from these estimates.

2. Business Combinations

 

The Company completed three acquisitions during the nine months ended March 31, 2018. The acquisitions have been accounted for using the acquisition method of accounting.  The purchase price has been allocated on a preliminary basis to tangible and identifiable intangible assets acquired and liabilities assumed. The fair value of working capital related items, such as other current assets and accrued liabilities, approximated their book values at the date of acquisition.  Inventories were valued at fair value using the net realizable value approach.  The fair value of property and equipment was determined using a cost approach.  The fair value of the acquired deferred revenue was estimated using the cost build-up approach. The cost build-up approach determines fair

7


 

value using estimates of the costs required to provide the contracted deliverables plus an assumed profit.  The total costs including the assumed profit were adjusted to present value using a discount rate considered appropriate. The resulting fair value approximates the amount that the Company would be required to pay to a third party to assume the obligation.  Valuations of the intangible assets were valued using income approaches based on management projections, which we consider to be Level 3 inputs. The Company also continues to analyze the tax implications of the acquisition of the intangible assets which may ultimately impact the overall level of goodwill associated with the acquisition.

The final purchase price allocation for all assets acquired and liabilities assumed is pending the finalization of valuations as additional information is gathered surrounding events that existed as of the acquisition date, which may result in an adjustment to the preliminary purchase price allocation. Also, additional information which existed as of the acquisition dates, but was unknown to the Company at that time, may become known to the Company during the remainder of the measurement period (up to one year from the acquisition dates), and may result in a change in the purchase price allocation.  While management believes that its preliminary estimates and assumptions underlying the valuations are reasonable, different estimates and assumptions could result in different valuations assigned to the individual assets acquired and liabilities assumed, and the resulting amount of goodwill. Results of operations of the acquired entities are included in the Company’s operations beginning with the closing date of each acquisition.

Fiscal 2018 Acquisitions

Data Center Business

The Company completed its acquisition of the data center business (the “Data Center Business”) of Brocade Communication Systems, Inc.’s (“Brocade”) on October 27, 2017 (the “Data Center Closing Date”), pursuant to an Asset Purchase Agreement (the “Data Center Business APA”) dated as of October 3, 2017, by and between the Company and Brocade. Under the terms and conditions of the Data Center Business APA, the Company acquired customers, employees, technology and other assets of the Data Center Business as well as assumed certain contracts and other liabilities of the Data Center Business.

The fair value of consideration transferred on the Data Center Business Closing Date includes:

 

upfront cash closing payment equal to $23.0 million,

 

deferred payments of $1.0 million per quarter for the next twenty full fiscal quarters of the Company following the acquisition date discounted to their present value,

 

contingent consideration in the form of quarterly earnout payments equal to 50% of the profits of the Data Center Business for the five-year period commencing at the end of the first full fiscal quarter of the Company following the acquisition of the Data Center Business discounted to their present value,

 

an amount payable due to the excess working capital acquired over the target working capital agreed upon in the Data Center Business APA, and,

 

portion of the fair value of replacement stock awards granted to employees assumed from Brocade for which their services were provided prior to the Data Center Business Closing Date.

The components of aggregate estimated purchase consideration are as follows (in thousands):

Estimated purchase consideration

October 27,

2017

 

Cash paid to sellers at closing

$

23,000

 

Deferred payments

 

18,430

 

Contingent consideration

 

34,100

 

Working capital adjustment

 

6,534

 

Replacement of stock-based awards

 

2,273

 

Aggregate estimated purchase consideration

$

84,337

 

The following table below summarizes the preliminary allocation as of March 31, 2018 of the tangible and identifiable intangible assets acquired and liabilities assumed (in thousands):

8


 

 

Preliminary Allocation as of

December 31, 2017

 

 

Change during three months ended March 31, 2018

 

 

Preliminary Allocation as of

March 31, 2018

 

Accounts receivables

$

33,488

 

 

$

 

 

$

33,488

 

Inventories

 

19,973

 

 

 

(39

)

(a)

 

19,934

 

Prepaid expenses and other current assets

 

988

 

 

 

 

 

 

988

 

Property and equipment

 

29,160

 

 

 

 

 

 

29,160

 

Other assets

 

4,734

 

 

 

 

 

 

4,734

 

Accounts payable and accrued expenses

 

(15,850

)

 

 

113

 

(b)

 

(15,737

)

Deferred revenue

 

(33,519

)

 

 

494

 

(c)

 

(33,025

)

Net tangible assets acquired

 

38,974

 

 

 

568

 

 

 

39,542

 

Identifiable intangible assets

 

28,600

 

 

 

3,600

 

(d)

 

32,200

 

Goodwill

 

16,763

 

 

 

(4,168

)

 

 

12,595

 

Total intangible assets acquired

 

45,363

 

 

 

(568

)

 

 

44,795

 

Total net assets acquired

$

84,337

 

 

$

 

 

$

84,337

 

The changes during the period in the table above include: a) additional information regarding the existence of inventories and unpaid invoices as of the acquisition date, b) additional information on unpaid invoices as of the acquisition date, c) an adjustment of the fair value of deferred maintenance revenue and d) revised fair value based on adjustments to discount rate used in the models for usefulness of identifiable intangible assets.

The following table presents details of the identifiable intangible assets acquired as part of the acquisition (dollars in thousands):

Intangible Assets

 

Estimated Useful Life

(in years)

 

 

Amount

 

Developed technology

 

2 - 5

 

 

$

25,400

 

Customer relationships

 

 

5

 

 

 

5,400

 

Trade names

 

 

4

 

 

 

1,400

 

Total identifiable intangible assets

 

 

 

 

 

$

32,200

 

The amortization for the developed technology is recorded in “Cost of revenues” for product and the amortization for the remaining intangibles is recorded in “Amortization of intangibles” in the accompanying condensed consolidated statements of operations.  The goodwill recognized is attributable primarily to expected synergies and the assembled workforce of the Data Center Business.  The Company anticipates both the goodwill and intangible assets to be fully deductible for income tax purposes.

The results of operations of the Data Center Business are included with those of the Company beginning October 28, 2017.  The Data Center Business revenue for the nine months ended March 31, 2018 was $90.2 million and has been incorporated into the revenue of the Company.  The associated expenses of the Data Center Business have been incorporated with the results of operations of the Company as a product line and, therefore, stand-alone operating results are not available.  In the three and nine months ended March 31, 2018 the Company incurred $5.0 million and $38.8 million, respectively, of acquisition and integration related expenses associated with the acquisition of the Data Center Business, including a $25.0 million consent fee paid to terminate a previous asset purchase agreement entered into by the Company to purchase the Data Center Business from Broadcom Corporation, in anticipation of Broadcom’s proposed acquisition of Brocade. The fee was paid to allow the Company to buy the Data Center Business directly from Brocade.  Such acquisition-related costs are included in “Acquisition and integration costs, net of bargain purchase gain” in the accompanying condensed consolidated statements of operations. The costs, which the Company expensed as incurred, consist primarily of professional fees to financial and legal advisors and IT consultants.

Campus Fabric Business

The Company completed its acquisition of Avaya Inc.’s. (“Avaya”) fabric-based secure networking solutions and network security solutions business (the “Campus Fabric Business”) on July 14, 2017, (the “Campus Fabric Business Closing Date”) pursuant to an Asset Purchase Agreement (the “Campus Fabric Business APA”) dated March 7, 2017.  Under the terms and conditions of the Campus Fabric Business APA, the Company acquired the customers, employees, technology and other assets of the Campus Fabric Business, as well as assumed certain contracts and other liabilities of the Campus Fabric Business, for total provisional consideration of $79.8 million, calculated as $100.0 million, less adjustments set forth in the Campus Fabric Business APA related to net working capital, deferred revenue, certain assumed lease obligations and certain assumed pension obligations for transferring employees of the Campus Fabric Business.  Pursuant to certain ancillary agreements, Avaya will also provide the Company with transition services for a period of time following the Campus Fabric Business Closing Date. 

9


 

The following table below summarizes the preliminary allocation as of March 31, 2018 of the tangible and identifiable intangible assets acquired and liabilities assumed (in thousands):

 

Preliminary Allocation as of

December 31, 2017

 

 

Change during three months ended March 31, 2018

 

 

Preliminary Allocation as of

March 31, 2018

 

Accounts receivables

$

18,295

 

 

$

417

 

(a)

$

18,712

 

Inventories

 

15,545

 

 

 

 

 

 

15,545

 

Prepaid expenses and other current assets

 

673

 

 

 

(24

)

(b)

 

649

 

Property and equipment

 

3,768

 

 

 

1,638

 

(c)

 

5,406

 

Other assets

 

5,311

 

 

 

(517

)

(d)

 

4,794

 

Accounts payable and accrued expenses

 

(31,919

)

 

 

(395

)

(c)

 

(32,314

)

Deferred revenue

 

(10,051

)

 

 

1,057

 

(e)

 

(8,994

)

Other long-term liabilities

 

(5,205

)

 

 

 

 

 

(5,205

)

Net tangible assets acquired

 

(3,583

)

 

 

2,176

 

 

 

(1,407

)

Identifiable intangible assets

 

46,900

 

 

 

(4,700

)

(f)

 

42,200

 

In-process research and development

 

2,500

 

 

 

100

 

(f)

 

2,600

 

Goodwill

 

34,009

 

 

 

2,424

 

 

 

36,433

 

Total intangible assets acquired

 

83,409

 

 

 

(2,176

)

 

 

81,233

 

Total net assets acquired

$

79,826

 

 

$

 

 

$

79,826

 

The changes during the period in the table above include: a) additional information on accounts receivable as of the acquisition date, b) additional information on prepaid expenses as of the acquisition date, c) update on preliminary estimate of the fair value of property and equipment which led to an increase, d) an adjustment of the fair value of deferred maintenance revenue and associated deferred cost of revenue, e) additional information on unpaid invoices as of the acquisition date, and f) revised fair value based on revisions to estimated useful life of identifiable intangible assets and in-process research and development acquired.

The following table presents details of the identifiable intangible assets acquired as part of the acquisition (dollars in thousands):

Intangible Assets

 

Estimated Useful Life

(in years)

 

 

Amount

 

Developed technology

 

2 - 4

 

 

$

32,700

 

Customer relationships

 

 

4

 

 

 

5,100

 

Trade names

 

4 - 5

 

 

 

2,600

 

Backlog

 

 

1

 

 

 

1,800

 

Total identifiable intangible assets

 

 

 

 

 

$

42,200

 

The amortization for the developed technology is recorded in “Cost of revenues” for product and the amortization for the remaining intangibles is recorded in “Amortization of intangibles” in the accompanying condensed consolidated statement of operations.  The goodwill recognized is attributable primarily to expected synergies and the assembled workforce of the Campus Fabric Business.  The Company anticipates both the goodwill and intangible assets to be fully deductible for income tax purposes. 

The Company also acquired an indefinite lived asset of $2.6 million which represents the fair value of in-process research and development activities.  During the three months ended March 31, 2018, the related research and development efforts were completed and the Company reclassified the in-process research and development of $2.6 million to developed technology and began recognizing amortization expense over its estimated useful life.

The results of operations of the Campus Fabric Business are included in the accompanying condensed consolidated results of operations beginning July 14, 2017.  The Campus Fabric Business revenue for the nine months ended March 31, 2018 was $127.7 million and has been incorporated into the revenue of the Company. The associated expenses of the Campus Fabric Business have been incorporated with the results of operations of the Company as a product line and, therefore, stand-alone operating results are not available. In the three and nine months ended March 31, 2018, the Company incurred $4.4 million and $13.9 million, respectively, of acquisition and integration related expenses associated with the acquisition of the Campus Fabric Business.  Such acquisition-related costs are included in “Acquisition and integration costs, net of bargain purchase gain” in the accompanying condensed consolidated statements of operations.  The costs, which the Company expensed as incurred, consist primarily of professional fees to financial and legal advisors and IT consultants and companies.

Capital Financing Business

10


 

On December 1, 2017, Company completed its acquisition of a capital financing business (the “CF Business”), pursuant to a Bill of Sale and Assignment and Assumption Agreement (the “Assumption Agreement”) between the Company and Broadcom.  Under the terms and conditions of the Assumption Agreement, the Company acquired customers, employees, contracts and lease equipment of the CF Business equal to the earn out payments to Broadcom of 90% of acquired financing receivables to be collected commencing at the closing date.

Net assets acquired included financing receivables of $13.7 million, lease equipment of $3.5 million and identifiable intangible assets of $0.8 million, and the fair value of the contingent consideration was $13.0 million. As the preliminary fair value of the net assets acquired exceeded the fair value of the purchase consideration, the Company recorded a bargain purchase gain of $5.0 million which is included in “Acquisition and integration costs, net of bargain purchase gain” in the accompanying condensed consolidated statements of operations.  Acquisition and integration related expenses associated with the acquisition of the CF Business were immaterial.

Fiscal 2017 Acquisition

On October 28, 2016, the Company completed its acquisition of the wireless local area network business (“WLAN Business”) from Zebra Technologies Corporation.  Under the terms of the WLAN Asset Purchase Agreement, the Company acquired customers, employees, technology and other assets as well as assumed certain contracts and other liabilities of the WLAN Business, for a net cash consideration to $49.5 million.  The following table below summarizes the final allocation of the tangible and identifiable intangible assets acquired and liabilities assumed (in thousands):

 

Final Allocation as of

October 28, 2016

 

Accounts receivables, net

$

14,636

 

Inventories

 

13,593

 

Other current assets

 

808

 

Property and equipment

 

3,159

 

Other assets

 

7,634

 

Deferred revenue

 

(14,159

)

Other liabilities

 

(7,201

)

Total tangible assets acquired and liabilities assumed

 

18,470

 

Identifiable intangible assets

 

20,300

 

In-process research and development

 

1,400

 

Goodwill

 

9,339

 

Total intangible assets acquired

 

31,039

 

Total net assets acquired

$

49,509

 

Pro forma financial information

The following unaudited pro forma results of operations are presented as though the acquisitions of the Data Center Business, CF Business, Campus Fabric Business and WLAN Businesses had occurred as of the beginning of the earliest period presented after giving effect to purchase accounting adjustments relating to inventories, deferred revenue, depreciation and amortization on acquired property and equipment and intangibles, acquisition costs, interest income and expense and related tax effects.

The pro forma results of operations are not necessarily indicative of the combined results that would have occurred had the acquisition been consummated as of the earliest period presented, nor are they necessarily indicative of future operating results. The unaudited pro forma results do not include the impact of synergies, nor any potential impacts on current or future market conditions which could alter the unaudited pro forma results.

The unaudited pro forma financial information for the three and nine months ended March 31, 2018, combines the results for Extreme for the three and nine months ended March 31, 2018, which include the results of the Data Center Business, CF Business and Campus Fabric Business subsequent to their acquisition dates and their historical results up to the acquisition date.

The unaudited pro forma financial information for the three and nine months ended March 31, 2017, combines the historical results for Extreme for those periods, as adjusted for the adoption of Topic 606, with the historical results of the Data Center Business, CF Business and Campus Fabric Business for the three and nine months ended March 31, 2017, as well as the historical results of the WLAN Business prior to the WLAN Business acquisition date.

11


 

Pro forma results of operations from the Data Center Business, CF Business, Campus Fabric Business and WLAN Business acquisitions included in the pro forma results of operations for the three and nine months ended March 31, 2017 have not been adjusted for the adoption of Topic 606 because the Company determined that it is impractical to estimate the impact of the adoption.

The following table summarizes the unaudited pro forma financial information (in thousands, except per share amounts):

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

2018

 

 

March 31,

2017

 

 

March 31,

2018

 

 

March 31,

2017

 

 

 

 

 

 

 

(As adjusted)

 

 

 

 

 

 

(As adjusted)

 

Net revenues

 

$

262,004

 

 

$

267,176

 

 

$

799,044

 

 

$

911,611

 

Net loss

 

$

(13,613

)

 

$

(40,235

)

 

$

(21,235

)

 

$

(136,207

)

Net loss per share - basic

 

$

(0.12

)

 

$

(0.37

)

 

$

(0.19

)

 

$

(1.27

)

Net loss per share - diluted

 

$

(0.12

)

 

$

(0.37

)

 

$

(0.19

)

 

$

(1.27

)

Shares used in per share calculation - basic

 

 

115,059

 

 

 

109,213

 

 

 

113,641

 

 

 

107,531

 

Shares used in per share calculation - diluted

 

 

115,059

 

 

 

109,213

 

 

 

113,641

 

 

 

107,531

 

 

3.

Summary of Significant Accounting Policies

For a description of significant accounting policies, see Note 3, Summary of Significant Accounting Policies, to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2017. Except for the following policies, there have been no material changes to the Company’s significant accounting policies since the filing of the Annual Report on Form 10-K.

Revenue Recognition

The Company accounts for revenue in accordance with Topic 606, Revenue from Contracts with Customers, which the Company adopted on July 1, 2017, using the retrospective method.  The Company derives the majority of its revenue from sales of its networking equipment, with the remaining revenue generated from service fees relating to maintenance contracts, professional services, and training for its products. The Company sells its products and maintenance contracts direct to customers and to partners in two distribution channels, or tiers. The first tier consists of a limited number of independent distributors that stock its products and sell primarily to resellers.  The second tier of the distribution channel consists of a non-stocking distributors and value-added resellers that sell directly to end-users.  Products and services may be sold separately or in bundled packages.  

The Company considers customer purchase orders, which in some cases are governed by master sales agreements, to be the contracts with a customer.  For each contract, the Company considers the promise to transfer products and services, each of which are distinct, to be the identified performance obligations. In determining the transaction price the Company evaluates whether the price is subject to refund or adjustment to determine the net consideration to which the Company expects to be entitled.

For all of the Company’s sales and distribution channels, revenue is recognized when control of the product is transferred to the customer (i.e., when the Company’s performance obligation is satisfied), which typically occurs at shipment for product sales. Revenue from maintenance contracts is recognized over time as the Company’s performance obligations are satisfied. This is typically the contractual service period, which ranges from one to three years.  For product sales to value-added resellers of the Company, non-stocking distributors and end-user customers, the Company generally does not grant return privileges, except for defective products during the warranty period, nor does the Company grant pricing credits.  Sales incentives and other programs that the Company may make available to these customers are considered to be a form of variable consideration and the Company maintains estimated accruals and allowances using the expected value method. There were no material changes in the current period to the estimated transaction price for performance obligations which were satisfied or partially satisfied during previous periods.    

Sales to stocking distributors are made under terms allowing certain price adjustments and limited rights of return (known as “stock rotation”) of the Company’s products held in their inventory. Revenue from sales to distributors is recognized upon the transfer of control to the distributor.  Frequently, distributors need to sell at a price lower than the contractual distribution price in order to win business, and submit rebate requests for Company pre-approval prior to selling the product through at the discounted price.  At the time the distributor invoices its customer or soon thereafter, the distributor submits a rebate claim to the Company to adjust the distributor’s cost from the contractual price to the pre-approved lower price. After the Company verifies that the claim was pre-approved, a credit memo is issued to the distributor for the rebate claim. In determining the transaction price, the Company considers these rebate adjustments to be variable consideration. Such price adjustments are estimated using the expected value method based on an analysis of actual claims, at the distributor level over a period of time considered adequate to account for current pricing and business trends. Stock rotation rights grant the distributor the ability to return certain specified amounts of inventory. Stock rotation

12


 

adjustments are an additional form of variable consideration and are also estimated using the expected value method based on historical return rates. There were no material changes in the current period to the estimated variable consideration for performance obligations which were satisfied or partially satisfied during previous periods. 

Performance Obligations. A performance obligation is a promise in a contract to transfer a distinct good or service to the customer, and is the unit of account in Topic 606. A contract’s transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied.  Certain of the Company’s contracts have multiple performance obligations, as the promise to transfer individual goods or services is separately identifiable from other promises in the contracts and, therefore, is distinct.  For contracts with multiple performance obligations, the Company allocates the contract’s transaction price to each performance obligation based on its relative standalone selling price.  The stand-alone selling prices are determined based on the prices at which the Company separately sells these products.  For items that are not sold separately, the Company estimates the stand-alone selling prices using the best estimated selling price approach.  

The Company’s performance obligations are satisfied at a point in time or over time as work progresses.  Substantially all of the Company’s product sales revenues as reflected on the condensed consolidated statements of operations for the three and nine months ended March 31, 2018 and 2017 are recognized at a point in time. Substantially all of the Company’s service revenue is recognized over time.  For revenue recognized over time, the Company uses an input measure, days elapsed, to measure progress.  

On March 31, 2018, the Company had $156.6 million of remaining performance obligations, which is comprised of deferred maintenance revenue and services not yet delivered.  The Company expects to recognize approximately 33 percent of its remaining performance obligations as revenue in fiscal 2018, an additional 48 percent in fiscal 2019 and 19 percent of the balance thereafter.

Contract Balances. The timing of revenue recognition, billings and cash collections results in billed accounts receivable and deferred revenue in the consolidated balance sheet. Services provided under renewable support arrangements of the Company are billed in accordance with agreed-upon contractual terms, which are typically at periodic intervals (e.g., quarterly or annually).  The Company sometimes receives payments from its customers in advance of services being provided, resulting in deferred revenues.  These liabilities are reported on the consolidated balance sheet on a contract-by-contract basis at the end of each reporting period.

Revenue recognized for the nine months ended March 31, 2018 and 2017, that was included in the deferred revenue balance at the beginning of each period was $66.7 million and $61.4 million, respectively. Revenue recognized for the three months ended March 31, 2018 and 2017 that was included in the deferred revenue balance at the beginning of each period was $50.6 million and $31.3 million, respectively.

Contract Costs.  The Company recognizes the incremental costs of obtaining contracts as an expense when incurred if the amortization period of the assets that the Company otherwise would have recognized is one year or less.  Management expects that commission fees paid to sales representative as a result of obtaining service contracts and contract renewals are recoverable and therefore the Company capitalized them as contract costs in the amount of $3.1 million and $2.5 million at March 31, 2018 and June 30, 2017, respectively.  Capitalized commission fees are amortized on a straight-line basis over the average period of service contracts of approximately three years, and are included in “Sales and marketing” in the accompanying condensed consolidated statements of operations.  Amortization recognized during the three months ended March 31, 2018 and 2017, was $0.5 million and $0.4 million, respectively.  Amortization recognized during the nine months ended March 31, 2018 and 2017 was $1.4 million and $1.1 million, respectively.  There was no impairment loss in relation to the costs capitalized.

Revenue by Category: The following table sets forth the Company’s revenue disaggregated by sales channel and geographic region based on the customer’s ship-to locations (in thousands, unaudited):

 

 

Three Months Ended

 

 

 

March 31,

2018

 

 

March 31,

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

(As adjusted)

 

 

 

Distributor

 

Direct

 

Total

 

 

Distributor

 

Direct

 

Total

 

Americas:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

$

76,392

 

$

56,929

 

$

133,321

 

 

$

31,972

 

$

47,367

 

$

79,339

 

Other

 

 

4,288

 

 

6,165

 

 

10,453

 

 

 

1,559

 

 

1,901

 

 

3,460

 

Total Americas

 

 

80,680

 

 

63,094

 

 

143,774

 

 

 

33,531

 

 

49,268

 

 

82,799

 

EMEA:

 

 

58,668

 

 

36,120

 

 

94,788

 

 

 

32,090

 

 

20,136

 

 

52,226

 

APAC:

 

 

3,085

 

 

20,357

 

 

23,442

 

 

 

2,399

 

 

11,772

 

 

14,171

 

Total net revenues

 

$

142,433

 

$

119,571

 

$

262,004

 

 

$

68,020

 

$

81,176