Extreme Networks Reports Second Quarter Fiscal Year 2018 Financial Results
Second Quarter Results:
- Second quarter revenue was
$231.1 million , an increase of 48% year-over-year. - GAAP gross margin for the second fiscal quarter was 55.8%, an increase of 490 basis points year-over-year, and non-GAAP gross margin was 59.4% year-over-year, an increase of 220 basis points year-over-year.
- GAAP operating margin for the second fiscal quarter was (13.5)% and non-GAAP operating margin was 8.8%, compared to (1.9)% and 11.7 %, respectively, year-over-year.
- GAAP net loss for the second fiscal quarter was
$31.9 million , or$0.28 per basic share. Non-GAAP net income was$16.4 million , or$0.14 per diluted share, a decrease of$0.7 million and$0.02 , respectively, year-over-year.
"We delivered solid performance in the second fiscal quarter highlighted by revenue growth, gross margin expansion and solid execution of our integration initiatives associated with our newly acquired assets," stated
"I am especially pleased with our non-GAAP gross margin performance in the quarter, which is close to exceeding our near-term goal of 60%," continued Meyercord. "We turned away a significant volume of low margin business this quarter in favor of higher quality, solutions-driven sales that drove our non-GAAP gross margin improvement for the twelfth consecutive quarter. We expect to see continued improvement in gross margins in the second half of our fiscal year in addition to significant sequential quarterly growth."
"Our recent acquisitions have meaningfully strengthened our brand, our competitive position and our technology differentiation in the market. We are seeing significant growth in our pipeline, which includes many cross-selling opportunities. Our March quarter will be the first quarter of fully consolidated operations and we expect to deliver year-over-year organic growth in our core Extreme business, meeting or exceeding our annual target of
Finally, Meyercord added, "We successfully completed the migration of the data and IT systems of the acquired assets from Brocade into Extreme as planned on
Recent Key Events:
- St John's Hotel is a luxury hotel with 1,091 guest rooms located in Pyeongchang,
South Korea , the host city for the 2018 Winter Olympics. The newly-opened hotel will accommodateInternational Olympic Committee members during the upcoming Games. Extreme solved their need for secure and reliable, easy-to-manage wired and wireless unified access for guest rooms and indoor/outdoor venues highlighted by our feature-rich Extreme Management Center software that provides complete visibility, control and analytics of the entire networking infrastructure environment. - SK Telecom is the largest mobile service provider in
South Korea with 50+ million subscribers. They originally preferred our largest competitor, but ultimately decided on Extreme's switches for their core and top-of-rack at theirBoramae Data Center . Their confidence that Extreme delivers the best products, support, and long-term ROI led to their decision. - Ultravision is a service provider in
Mexico that offers TV, TV on Demand, Internet, and Voice over LTE. Ultravision chose Extreme for the automation, traffic flow visibility, and competitive pricing. The IP/MPLS transport and core network consists of integrated technologies with the Summit Series from Extreme and newly acquired datacenter assets including the SLX, MLX and VDX switching and routing families along with Flow Optimizer for threat mitigation, Workflow Composer for high automation capabilities, andExtreme Management Center for their next phase network management. Extreme Networks was named the Official Wi-Fi Analytics Provider of Super Bowl LII by the NFL for the 5th consecutive year. To maximize network visibility and the fan experience, Extreme deployed its cloud-based ExtremeAnalytics™ solution during this year'sSuper Bowl atMinneapolis' U.S. Bank Stadium . Our analytics solution delivers actionable, real-time insight into how fans use apps, video, social media and images throughout the game. Extreme has, this past season, delivered high-density Wi-Fi solutions to 10 NFL teams and insightful Wi-Fi analytics to an additional 12 NFL teams.
Fiscal Q2 2018 Financial Metrics:
(in millions, except percentages ad per share information)
Q2 FY'18 |
Q2 FY'17 |
Change | |||||||||||
(As adjusted) |
|||||||||||||
GAAP Results of Operations |
|||||||||||||
Product |
$ |
174.8 |
$ |
118.1 |
$ |
56.7 |
48% | ||||||
Service |
56.3 |
38.3 |
18.0 |
47% | |||||||||
Total Net Revenue |
$ |
231.1 |
$ |
156.4 |
$ |
74.7 |
48% | ||||||
Gross Margin |
55.8% |
50.9% |
490bps |
10% | |||||||||
Operating Margin |
(13.5)% |
(1.9)% |
-1156bps |
(608)% | |||||||||
Net Loss |
$ |
(31.9) |
$ |
(4.2) |
$ |
(27.7) |
(660)% | ||||||
Loss per basic and diluted share |
$ |
(0.28) |
$ |
(0.04) |
$ |
(0.24) |
(600)% | ||||||
Non-GAAP Results of Operations |
|||||||||||||
Product |
$ |
174.8 |
$ |
118.1 |
$ |
56.7 |
48% | ||||||
Service |
56.3 |
38.3 |
18.0 |
47% | |||||||||
Total Net Revenue |
$ |
231.1 |
$ |
156.4 |
$ |
74.7 |
48% | ||||||
Gross Margin |
59.4% |
57.2% |
220bps |
4% | |||||||||
Operating Margin |
8.8% |
11.7% |
290bps |
(25)% | |||||||||
Net Income |
$ |
16.4 |
$ |
17.1 |
$ |
(0.7) |
(4)% | ||||||
Earnings per diluted share |
$ |
0.14 |
$ |
0.16 |
$ |
(0.02) |
(13)% |
- With the adoption of new revenue recognition accounting guidance ("ASC 606") in FY'18, we have adjusted prior periods. The impact of these adjustments to the balance sheet and income statement, are noted with "as adjusted".
- Cash and investments ended the quarter at
$128.2 million , a decrease of$25.9 million from Q1 and an increase of$24.4 million from Q2 last year. - Accounts receivable balance ending Q2 was
$154.9 million , with days sales outstanding ("DSO") of 62. - Q2 ending inventory was
$83.4 million , an increase of$25.3 million from the prior quarter and an increase of$34.0 million from Q2 last year. - Q2 ending debt was
$183.1 million , an increase of$15.5 million from Q1, driven primarily by borrowings to fund Extreme's acquisition of Brocade's Data Center business and an increase of$86.0 million from Q2 last year, driven primarily by borrowings to fund Extreme's acquisitions of Avaya's Campus Fabric business and Brocade's Data Center business.
Business Outlook:
Extreme's Business Outlook is based on current expectations. The following statements are forward-looking, and actual results could differ materially based on market conditions and the factors set forth under "Forward-Looking Statements" below.
For its third quarter of fiscal 2018, ending
The following table shows the GAAP to non-GAAP reconciliation for Q3 FY'18 guidance:
Gross Margin |
Operating |
Earnings per | ||||||
GAAP |
56.1% - 58.4% |
(2.5)% - 0.8% |
| |||||
Estimated adjustments for: |
||||||||
Amortization of product intangibles |
1.7% |
0.6% |
$ |
0.01 | ||||
Stock based compensation |
0.2% |
3.2% |
$ |
0.07 | ||||
Inventory adjustments |
0.4% |
0.4% |
$ |
0.01 | ||||
Amortization of non product intangibles |
- |
1.7% |
$ |
0.04 | ||||
Restructuring charges, net |
- |
1.6% |
$ |
0.04 | ||||
Acquisition and integration costs |
0.5% |
4.1% |
$ |
0.09 | ||||
Non-GAAP |
58.9% - 61.1% |
9.2% - 12.2% |
|
The total of percentage rate changes may not equal the total change in all cases due to rounding.
Conference Call:
Extreme will host a conference call at
About
Extreme Networks and the Extreme Networks logo, Extreme Management Center, ExtremeWireless, ExtremeWireless WiNG, Extreme Secure Automated Campus, ExtremeControl, ExtremeAnalytics, and ExtremeCloud are either trademarks or registered trademarks of Extreme Networks, Inc. in the United States and/or other countries.
Non-GAAP Financial Measures:
Extreme provides all financial information required in accordance with generally accepted accounting principles ("GAAP"). The Company is providing with this press release non-GAAP gross margins, non-GAAP operating margins, non-GAAP operating expenses, non-GAAP net income and non-GAAP earnings per share. In preparing non-GAAP information, the Company has excluded, where applicable, the impact of share-based compensation, acquisition and integration costs, purchase accounting adjustments, acquired inventory adjustments, amortization of acquired intangibles, restructuring charges, executive transition costs, litigation expenses, other income and income tax. The Company believes that excluding these items provides both management and investors with additional insight into its current operations, the trends affecting the Company, the Company's marketplace performance, and the Company's ability to generate cash from operations. Please note the Company's non-GAAP measures may be different than those used by other companies. The additional non-GAAP financial information the Company presents should be considered in conjunction with, and not as a substitute for, the Company's GAAP financial information.
The Company has provided a non-GAAP reconciliation of the results for the periods presented in this release, which are adjusted to exclude certain items as indicated. These measures should only be used to evaluate the Company's results of operations in conjunction with the corresponding GAAP measures for comparable financial information and understanding of the Company's ongoing performance as a business.
Forward Looking Statements:
Statements in this release, including those concerning the Company's business outlook, future financial and operating results, any anticipated benefits related to the asset acquisitions with Avaya and Brocade, the status of the integration of the acquired technologies and operations from the Avaya and Brocade assets into our business and operations and overall future prospects are forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements speak only as of the date of this release. Actual results or events could differ materially from those anticipated in those forward-looking statements as a result of certain factors, including: our ability to realize the anticipated benefits of the acquisition of the WLAN business from Zebra Technologies Corporation, the networking business from Avaya and the data center switching, routing and analytics business assets from Brocade; our ability to successfully integrate the acquired technologies and operations from the Zebra, Avaya and Brocade assets into our business and operations; failure to achieve targeted revenues and forecasted demand from end customers; a highly competitive business environment for network switching equipment; our effectiveness in controlling expenses; the possibility that we might experience delays in the development or introduction of new technology and products; customer response to our new technology and products; risks related to pending or future litigation; and a dependency on third parties for certain components and for the manufacturing of our products.
More information about potential factors that could affect the Company's business and financial results is included in the Company's filings with the Securities and Exchange Commission, including, without limitation, under the captions: "Management's Discussion and Analysis of Financial Condition and Results of Operations," and "Risk Factors". Except as required under the
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) | ||||||||
2017 |
2017 |
|||||||
(As adjusted) |
||||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
127,108 |
$ |
130,450 |
||||
Accounts receivable, net of allowance for doubtful accounts of |
154,906 |
93,115 |
||||||
Inventories |
83,377 |
47,410 |
||||||
Prepaid expenses and other current assets |
24,772 |
27,867 |
||||||
Total current assets |
390,163 |
298,842 |
||||||
Property and equipment, net |
68,565 |
30,240 |
||||||
Intangible assets, net |
92,925 |
25,337 |
||||||
|
130,988 |
80,216 |
||||||
Other assets |
44,267 |
25,065 |
||||||
Total assets |
$ |
726,908 |
$ |
459,700 |
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
Current liabilities: |
||||||||
Current portion of long-term debt |
$ |
22,426 |
$ |
12,280 |
||||
Accounts payable |
73,553 |
31,587 |
||||||
Accrued compensation and benefits |
49,104 |
42,662 |
||||||
Accrued warranty |
13,010 |
10,584 |
||||||
Deferred revenue, net |
113,664 |
79,048 |
||||||
Other accrued liabilities |
74,517 |
37,044 |
||||||
Total current liabilities |
346,272 |
213,205 |
||||||
Deferred revenue, less current portion |
38,693 |
25,293 |
||||||
Long-term debt, less current portion |
160,712 |
80,422 |
||||||
Deferred income taxes |
5,163 |
6,576 |
||||||
Other long-term liabilities |
64,347 |
8,526 |
||||||
Commitments and contingencies |
— |
— |
||||||
Stockholders' equity |
111,719 |
125,678 |
||||||
Total liabilities and stockholders' equity |
$ |
726,908 |
$ |
459,700 |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts) (Unaudited) | ||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
(As adjusted) |
(As adjusted) |
|||||||||||||||
Net revenues: |
||||||||||||||||
Product |
$ |
174,850 |
$ |
118,055 |
$ |
339,624 |
$ |
208,148 |
||||||||
Service |
56,273 |
38,322 |
103,214 |
70,833 |
||||||||||||
Total net revenues |
231,123 |
156,377 |
442,838 |
278,981 |
||||||||||||
Cost of revenues: |
||||||||||||||||
Product |
78,472 |
62,627 |
158,517 |
106,876 |
||||||||||||
Service |
23,665 |
14,098 |
42,954 |
26,567 |
||||||||||||
Total cost of revenues |
102,137 |
76,725 |
201,471 |
133,443 |
||||||||||||
Gross profit: |
||||||||||||||||
Product |
96,378 |
55,428 |
181,107 |
101,272 |
||||||||||||
Service |
32,608 |
24,224 |
60,260 |
44,266 |
||||||||||||
Total gross profit |
128,986 |
79,652 |
241,367 |
145,538 |
||||||||||||
Operating expenses: |
||||||||||||||||
Research and development |
45,907 |
24,013 |
80,192 |
42,312 |
||||||||||||
Sales and marketing |
65,659 |
41,025 |
121,220 |
77,884 |
||||||||||||
General and administrative |
11,669 |
9,397 |
23,854 |
17,684 |
||||||||||||
Acquisition and integration costs, net of bargain purchase gain |
34,115 |
4,169 |
38,359 |
6,490 |
||||||||||||
Restructuring and related charges, net of reversals |
— |
1,853 |
— |
1,853 |
||||||||||||
Amortization of intangibles |
2,746 |
2,175 |
4,360 |
6,317 |
||||||||||||
Total operating expenses |
160,096 |
82,632 |
267,985 |
152,540 |
||||||||||||
Operating loss |
(31,110) |
(2,980) |
(26,618) |
(7,002) |
||||||||||||
Interest income |
717 |
81 |
1,364 |
138 |
||||||||||||
Interest expense |
(2,504) |
(1,176) |
(4,719) |
(1,823) |
||||||||||||
Other income (expense), net |
(643) |
1,025 |
2,484 |
802 |
||||||||||||
Loss before income taxes |
(33,540) |
(3,050) |
(27,489) |
(7,885) |
||||||||||||
Provision (benefit) for income taxes |
(1,617) |
1,179 |
58 |
2,086 |
||||||||||||
Net loss |
$ |
(31,923) |
$ |
(4,229) |
$ |
(27,547) |
$ |
(9,971) |
||||||||
Basic and diluted net loss per share: |
||||||||||||||||
Net loss per share - basic |
$ |
(0.28) |
$ |
(0.04) |
$ |
(0.24) |
$ |
(0.09) |
||||||||
Net loss per share - diluted |
$ |
(0.28) |
$ |
(0.04) |
$ |
(0.24) |
$ |
(0.09) |
||||||||
Shares used in per share calculation - basic |
113,621 |
107,425 |
112,931 |
106,690 |
||||||||||||
Shares used in per share calculation - diluted |
113,621 |
107,425 |
112,931 |
106,690 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) | ||||||||
Six Months Ended |
||||||||
2017 |
2016 |
|||||||
Net cash provided by operating activities |
$ |
14,248 |
$ |
19,288 |
||||
Cash flows from investing activities: |
||||||||
Capital expenditures |
(13,309) |
(4,662) |
||||||
Acquisitions |
(97,581) |
(51,088) |
||||||
Proceeds from sale of non-marketable equity investment |
4,922 |
— |
||||||
Net cash used in investing activities |
(105,968) |
(55,750) |
||||||
Cash flows from financing activities: |
||||||||
Borrowings under Term Loan |
100,000 |
48,250 |
||||||
Loan fees on borrowings |
(1,494) |
(1,327) |
||||||
Repayments of debt |
(8,686) |
(5,513) |
||||||
Proceeds from issuance of common stock, net of tax withholding |
(1,536) |
4,831 |
||||||
Net cash provided by financing activities |
88,284 |
46,241 |
||||||
Foreign currency effect on cash |
94 |
(115) |
||||||
Net (decrease) increase in cash and cash equivalents |
(3,342) |
9,664 |
||||||
Cash and cash equivalents at beginning of period |
130,450 |
94,122 |
||||||
Cash and cash equivalents at end of period |
$ |
127,108 |
$ |
103,786 |
Non-GAAP Measures of Financial Performance
To supplement the Company's consolidated financial statements presented in accordance with generally accepted accounting principles, ("GAAP"),
Reconciliation to the nearest GAAP measure of all historical non-GAAP measures included in this press release can be found in the tables included with this press release. In this press release,
Non-GAAP measures presented in this press release are not in accordance with or alternative measures prepared in accordance with GAAP and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. Non-GAAP measures have limitations in that they do not reflect all of the amounts associated with
Extreme believes these non-GAAP measures when shown in conjunction with the corresponding GAAP measures to enhance investors' and management's overall understanding of the Company's current financial performance and the Company's prospects for the future, including cash flows available to pursue opportunities to enhance shareholder value. In addition, because
For its internal planning process, and as discussed further below, Extreme's management uses financial statements that do not include share-based compensation expense, acquisition and integration costs, purchase accounting adjustments, acquired inventory adjustment, amortization of intangibles, restructuring charges, executive transition costs, litigation, other income and income tax. Extreme's management also uses non-GAAP measures, in addition to the corresponding GAAP measures, in reviewing the Company's financial results.
As described above, Extreme excludes the following items from one or more of its non-GAAP measures when applicable.
Share-based compensation. This expense consists of expenses for stock options, restricted stock and employee stock purchases through its ESPP.
Acquisition and integration costs. Acquisition and integration costs consist of legal and professional fees related to the acquisition of a) Zebra Technologies Corporation's wireless LAN business b)
Purchase accounting adjustments. Purchase accounting adjustments relating to deferred revenue consists of adjustments to the carrying value of deferred revenue. We have recorded adjustments to the assumed deferred revenue to reflect only a fulfillment margin and thereby excluding the profit margin and revenue which would have been incurred had
Acquired inventory adjustments. Purchase accounting adjustments relating to the mark up of acquired inventory to fair value less disposal costs.
Amortization of acquired intangibles. Amortization of acquired intangibles includes the monthly amortization expense of acquired intangible assets such as developed technology, customer relationships, trademarks and order backlog. The amortization of the developed technology intangible is recorded in product cost of goods sold, while the amortization for the other intangibles are recorded in operating expenses.
Restructuring expenses. Restructuring expenses primarily consist of accrued lease costs pertaining to the estimated future obligations for non-cancelable lease payments and accelerated depreciation of leasehold improvements related to excess facilities.
Executive transition expenses. Executive transition expenses consists of severance and termination benefits and legal transition cash transactions. The expenses are incurred through execution of pre-established employment contracts with senior executives.
Litigation expenses. Litigation expenses consist of legal and professional fees and expenses related to our on-going ligation matter.
Other income. Other income consists of the gain on the sale of our equity investment in a private company.
Income tax. Income tax adjustments relate to the tax impact of reducing the US tax rate applied to deferred tax items pursuant to the recently enacted US tax legislation as well as the tax benefit resulting from the impairment of a lease acquired from Avaya in
In addition to the non-GAAP measures discussed above, Extreme uses free cash flow as a measure of operating performance. Free cash flow represents operating cash flows less net purchase of property and equipment on a GAAP basis. Extreme considers free cash flows to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business after the purchases of property and equipment, which can then be used to, among other things, invest in Extreme's business, make strategic acquisitions, and strengthen the balance sheet. A limitation of the utility of free cash flows as a measure of financial performance is that it does not represent the total increase or decrease in the Company's cash balance for the period.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS GAAP TO NON-GAAP RECONCILIATION (In thousands, except percentages and per share amounts) (Unaudited) | |||||||||||||||
Non-GAAP Revenue |
Three Months Ended |
Six Months Ended |
|||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
(As adjusted) |
(As adjusted) |
||||||||||||||
Revenue - GAAP Basis |
$ |
231,123 |
$ |
156,377 |
$ |
442,838 |
$ |
278,981 |
|||||||
Adjustments: |
|||||||||||||||
Purchase accounting adjustment |
— |
— |
— |
133 |
|||||||||||
Revenue - Non-GAAP Basis |
$ |
231,123 |
$ |
156,377 |
$ |
442,838 |
$ |
279,114 |
Non-GAAP Gross Margin |
Three Months Ended |
Six Months Ended |
|||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
(As adjusted) |
(As adjusted) |
||||||||||||||
Gross profit - GAAP Basis |
$ |
128,986 |
$ |
79,652 |
$ |
241,367 |
$ |
145,538 |
|||||||
Gross margin - GAAP Basis percentage |
55.8% |
50.9% |
54.5% |
52.2% |
|||||||||||
Adjustments: |
|||||||||||||||
Stock based compensation expense |
430 |
308 |
655 |
608 |
|||||||||||
Purchase accounting adjustments |
— |
— |
— |
133 |
|||||||||||
Acquired inventory adjustments |
1,249 |
2,300 |
4,187 |
2,300 |
|||||||||||
Acquisition and integration costs |
2,672 |
5,517 |
4,518 |
5,517 |
|||||||||||
Amortization of intangibles |
3,964 |
1,719 |
6,528 |
5,136 |
|||||||||||
Total adjustments to GAAP gross profit |
$ |
8,315 |
$ |
9,844 |
$ |
15,888 |
$ |
13,694 |
|||||||
Gross profit - Non-GAAP |
$ |
137,301 |
$ |
89,496 |
$ |
257,255 |
$ |
159,232 |
|||||||
Gross margin - Non-GAAP percentage |
59.4% |
57.2% |
58.1% |
57.0% |
Non-GAAP Operating Income |
Three Months Ended |
Six Months Ended |
|||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
(As adjusted) |
(As adjusted) |
||||||||||||||
GAAP operating income (loss) |
$ |
(31,110) |
$ |
(2,980) |
$ |
(26,618) |
$ |
(7,002) |
|||||||
GAAP operating income (loss) percentage |
(13.5)% |
(1.9)% |
(6.0)% |
(2.5)% |
|||||||||||
Adjustments: |
|||||||||||||||
Stock based compensation expense |
7,025 |
3,381 |
11,828 |
6,856 |
|||||||||||
Acquisition and integration costs, net of bargain purchase gain |
36,787 |
9,686 |
42,877 |
12,007 |
|||||||||||
Restructuring charge, net of reversal |
— |
1,853 |
— |
1,853 |
|||||||||||
Acquired inventory adjustments |
1,249 |
2,300 |
4,187 |
2,300 |
|||||||||||
Amortization of intangibles |
6,710 |
3,894 |
10,888 |
11,453 |
|||||||||||
Purchase accounting adjustments |
— |
— |
— |
133 |
|||||||||||
Executive transition costs |
— |
— |
— |
34 |
|||||||||||
Litigation |
(365) |
236 |
(365) |
263 |
|||||||||||
Total adjustments to GAAP operating income |
$ |
51,406 |
$ |
21,350 |
$ |
69,415 |
$ |
34,899 |
|||||||
Non-GAAP operating income |
$ |
20,296 |
$ |
18,370 |
$ |
42,797 |
$ |
27,897 |
|||||||
Non-GAAP operating income percentage |
8.8% |
11.7% |
9.7% |
10.0% |
Non-GAAP Net Income |
Three Months Ended |
Six Months Ended |
|||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
(As adjusted) |
(As adjusted) |
||||||||||||||
GAAP net loss |
$ |
(31,923) |
$ |
(4,229) |
$ |
(27,547) |
$ |
(9,971) |
|||||||
Adjustments: |
|||||||||||||||
Stock based compensation expense |
7,025 |
3,381 |
11,828 |
6,856 |
|||||||||||
Acquisition and integration costs, net of bargain purchase gain |
36,787 |
9,686 |
42,877 |
12,007 |
|||||||||||
Restructuring charge, net of reversal |
— |
1,853 |
— |
1,853 |
|||||||||||
Acquired inventory adjustments |
1,249 |
2,300 |
4,187 |
2,300 |
|||||||||||
Amortization of intangibles |
6,710 |
3,894 |
10,888 |
11,453 |
|||||||||||
Purchase accounting adjustments |
— |
— |
— |
133 |
|||||||||||
Executive transition costs |
— |
— |
— |
34 |
|||||||||||
Litigation |
(365) |
236 |
(365) |
263 |
|||||||||||
Gain on sale of non-marketable equity investment |
— |
— |
(3,757) |
— |
|||||||||||
Income tax |
(3,102) |
— |
(3,102) |
— |
|||||||||||
Total adjustments to GAAP net loss |
$ |
48,304 |
$ |
21,350 |
$ |
62,556 |
$ |
34,899 |
|||||||
Non-GAAP net income |
$ |
16,381 |
$ |
17,121 |
$ |
35,009 |
$ |
24,928 |
|||||||
Earnings per share |
|||||||||||||||
Non-GAAP net income per share-diluted |
$ |
0.14 |
$ |
0.16 |
$ |
0.29 |
$ |
0.23 |
|||||||
Shares used in net income per share-diluted |
|||||||||||||||
Non-GAAP shares used |
119,646 |
110,152 |
119,038 |
109,394 |
Free Cash Flow |
Three Months Ended |
Six Months Ended |
|||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
Cash flow (used in) provided by operations |
$ |
(4,350) |
$ |
9,714 |
$ |
14,248 |
$ |
19,288 |
|||||||
Less: PP&E CapEx spending |
(5,888) |
(3,027) |
(13,309) |
(4,662) |
|||||||||||
Total free cash flow |
$ |
(10,238) |
$ |
6,687 |
$ |
939 |
$ |
14,626 |
View original content with multimedia:http://www.prnewswire.com/news-releases/extreme-networks-reports-second-quarter-fiscal-year-2018-financial-results-300594535.html
SOURCE
News Provided by Acquire Media