extr-8k_20190331.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Form 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of report (date of earliest event reported): May 1, 2019

 

EXTREME NETWORKS, INC.

(Exact name of registrant as specified in its charter)

 

 

 

 

 

 

 

 

Delaware

 

000-25711

 

77-0430270

(State or other jurisdiction

of incorporation)

 

(Commission

File No.)

 

(I.R.S. Employer

Identification No.)

 

6480 Via Del Oro

San Jose, California 95119

(Address of principal executive offices)

Registrant's telephone number, including area code:

(408) 579-2800

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark 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.

 

 


Item 2.02 Results of Operations and Financial Condition

On May 1, 2019, Extreme Networks, Inc. (the “Company”) issued a press release announcing certain financial results for the quarter ended March 31, 2019. A copy of the press release is furnished as Exhibit 99.1 to this report.

The information in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 to this Current Report on Form 8-K, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. The information contained in this Item 2.02 and in the accompanying Exhibit 99.1 shall not be incorporated by reference into any registration statement or other document filed by the Company with the Securities and Exchange Commission, whether made before or after the date of this Current Report, regardless of any general incorporation language in such filing, except as shall be expressly set forth by specific reference to this Item 2.02 and Exhibit 99.1 in such filing.

 

 

Item 9.01 Financial Statements and Exhibits

(d) Exhibits.

 

99.1

 

 

 

Press Release dated May 1, 2019.

 

 

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: May 1, 2019

 

EXTREME NETWORKS, INC.

 

 

 

By:

 

/s/ REMI THOMAS

 

 

Remi Thomas

 

 

Executive Vice President, Chief Financial Officer (Principal Accounting Officer)

 

extr-ex991_6.htm

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

 

 

 

 

 

For more information, contact:

 

 

 

 

 

 

 

 

 

 

 

Investor Relations

Stan Kovler

 

Media Contact

Christi Nicolacopoulos

919/595-4196

 

603/952-5005

Investor_relations@extremenetworks.com

 

pr@extremenetworks.com

 

Extreme Networks Reports Third Quarter Fiscal Year 2019 Financial Results

 

SAN JOSE, Calif., May 1, 2019 -- Extreme Networks, Inc. (“Extreme”) (Nasdaq: EXTR) today released financial results for its fiscal third quarter ended March 31, 2019.

 

Fiscal Third Quarter Results:  

 

 

Revenue $250.9 million, down 4% year-over-year and down 1% quarter-over-quarter.

 

GAAP gross margin 55.4% compared to 54.6%, in Q3 last year.

 

Non-GAAP gross margin 57.6% compared to 57.9%, in Q3 last year.  

 

GAAP operating margin (0.9%) compared to (3.1)%, in Q3 last year.

 

Non-GAAP operating margin 5.6%, compared to 9.3%, in Q3 last year.

 

Net cash provided by operating activities $17.7 million.

 

Free Cash Flow $12.7 million.

 

“We reported revenue towards the midpoint of our guidance range reflecting seasonality in our business following a strong second quarter. The execution of our acquisition strategy is coming together: customers are embracing the capabilities and ease of use of our software driven solutions; especially in our Automated Campus and Agile Data Center pillars. We are at the early stages of refreshing 70% of our products, which will put us in a better competitive position; our supply chain operations are running more efficiently than ever before; our digital transformation is paving the way for higher productivity; and we have a strong balance sheet resulting from consistent quarterly cash flow generation this year.” stated Ed Meyercord, President and CEO of Extreme Networks.

 

Meyercord added, “Looking ahead, we expect FY19 revenue of approximately $1 billion. Our outlook for Q4 reflects the weakening economic environment in EMEA, lengthening sales cycles in our wireless business reflecting the introduction of WiFi6, and a lower backlog entering Q4. On a positive note, our E-Rate filings were up 50% year-over-year, the benefit of which will be realized in Q1 and Q2, FY20. We remain committed to achieving our goal of a 15% operating margin and are focused on driving greater operational efficiency to balance the near-term revenue trends we are experiencing.”

 

Recent Key Highlights:

 

Brigham Young University, (BYU), deployed Extreme’s Smart OmniEdge™ solution to deliver an interactive game-day experience and provide mobile ticketing and payment at LaVell Edwards Stadium; making it the first collegiate football stadium in Utah to have an NFL-caliber, high-density Wi-Fi system. Extreme installed approximately 1,250 access points throughout the 64,000-seat arena, along with switching, management, and network access control technology Extreme


 

 

analytics software enables BYU to see which applications fans are using on the Wi-Fi network, and what the response time is for each application so they can optimize the network for maximum application performance and provide a customized experience through marketing initiatives.

 

The State of Connecticut Department of Administrative Services-Bureau of Enterprise Systems and Technology has selected Extreme’s wireless access points, switching, management and analytics technology, part of its Smart OmniEdge™ solution, as well as Extreme Professional Services, to provide secure, reliable connectivity at one of its new locations in Hartford. The network will support multiple agencies offering critical services to state employees and residents. With this solution, the State consolidated the management of multiple agency topologies onto one network, while maintaining security and operations through segmentation.

 

Extreme Networks announced investments in software automation, and AI to help customers take the next step in their digital transformation efforts and become an autonomous enterprise. Extreme is investing 95 percent of its research and development dollars into software. We are also investing in AI this year to expand the automation capabilities across our Smart OmniEdge™, Automated Campus™, and Agile Data Center™ solutions, creating a secure, self-healing, self-driving network—from the enterprise edge to the cloud.

 

Extreme Networks announced the general availability of Defender for IoT, part of its Smart OmniEdge™ portfolio. Defender for IoT is a simple security solution to help organizations secure unsecured IoT devices. It can be deployed on any network and is so easy to use even non-technical staff at schools, hospitals, retailers and hospitality venues can use it to isolate and protect both wired and wireless IoT devices from cyberattacks.

 

Extreme Networks, Inc was named an April 2019 Gartner Peer Insights Customers’ Choice for Wired and Wireless LAN Access Infrastructure and an April 2019 Gartner Peer Insights Customers’ Choice for Data Center Networking. 1 Gartner defines Wired and Wireless LAN access infrastructure vendors as those supplying wired and wireless networking hardware and software that enables devices to connect to the enterprise wired LAN or Wi-Fi network.  Gartner defines data center networking vendors as providers of hardware and/or software solutions to deliver connectivity primarily within enterprise data centers. This includes data center core/spine switches, access switches (top of rack [ToR], leaf), virtual switching, Ethernet fabrics, network operating systems (NOSs) and network overlays, and the requisite management, automation and orchestration of those components. The Gartner Peer Insights Customers' Choice distinction is based on feedback and ratings from end-user professionals who have experience purchasing, implementing and/or using the product or service. Users praised our advanced technology, ease of implementation and our customer support in the latest Peer Insights ranking.

 

1 Gartner Peer Insights Customers' Choice constitute the subjective opinions of individual end-user reviews, ratings, and data applied against a documented methodology; they neither represent the views of, nor constitute an endorsement by, Gartner or its affiliates.

 

The Gartner Report(s) described herein, (the "Gartner Report(s)") represent(s) research opinion or viewpoints published, as part of a syndicated subscription service, by Gartner, Inc. ("Gartner"), and are not representations of fact. Each Gartner Report speaks as of its original publication date (and

 


 

not as of the date of this press release) and the opinions expressed in the Gartner Report(s) are subject to change without notice.

 

Fiscal Q3 2019 Financial Metrics:

(in millions, except percentages and per share information)

 

 

Q3 FY'19

 

 

Q3 FY'18

 

 

Change

 

GAAP Results of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

190.8

 

 

$

203.5

 

 

$

(12.7

)

 

 

(6

)%

Service

 

 

60.1

 

 

 

58.5

 

 

 

1.6

 

 

 

3

%

Total Net Revenue

 

$

250.9

 

 

$

262.0

 

 

$

(11.1

)

 

 

(4

)%

Gross Margin

 

 

55.4

%

 

 

54.6

%

 

80 bps

 

 

-

 

Operating Margin

 

 

(0.9

)%

 

 

(3.1

)%

 

220 bps

 

 

-

 

Net Loss

 

$

(6.9

)

 

$

(13.6

)

 

$

6.7

 

 

 

49

%

Loss per basic share

 

$

(0.06

)

 

$

(0.12

)

 

$

0.06

 

 

 

50

%

Non-GAAP Results of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

190.8

 

 

$

203.5

 

 

$

(12.7

)

 

 

(6

)%

Service

 

 

60.1

 

 

 

58.5

 

 

 

1.6

 

 

 

3

%

Total Net Revenue

 

$

250.9

 

 

$

262.0

 

 

$

(11.1

)

 

 

(4

)%

Gross Margin

 

 

57.6

%

 

 

57.9

%

 

-30 bps

 

 

-

 

Operating Margin

 

 

5.6

%

 

 

9.3

%

 

-370 bps

 

 

-

 

Net Income

 

$

9.3

 

 

$

19.0

 

 

$

(9.7

)

 

 

(51

)%

Income per diluted share

 

$

0.08

 

 

$

0.16

 

 

$

(0.08

)

 

 

(50

)%

 

 

 

Q3 ending Cash balance was $156.8 million, an increase of $16.2 million from Q2 and an increase of $53.6 million from Q3 last year, driven primarily by higher cash flow from operations.

 

Accounts receivable balance ending Q3 was $141.5 million, with days sales outstanding of 51.

 

Q3 ending inventory was $57.6 million, a decrease of $0.7 million from Q2 and a decrease of $20.2 million from Q3 last year.

 

Q3 ending gross debt was $182.9 million, a decrease of $2.4 million from Q2 and an increase of $2.4 million from Q3 last year. Net Debt* decreased to $24.2 million from $42.6 million in Q2.

 

Extreme uses the non-GAAP free cash flow metric as a measure of operating performance.  Free cash flow represents GAAP operating cash flows less purchases of property, plant and equipment.  Extreme considers free cash flow as useful information for management and investors regarding the amount of cash generated by the business after the purchases of property, plant 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 the non-GAAP free cash flow metric 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.  As shown in the table below (in thousands):

 

 


 

Free Cash Flow

Three Months Ended

 

 

Nine Months Ended

 

 

March 31,

2019

 

 

March 31,

2018

 

 

March 31,

2019

 

 

March 31,

2018

 

Cash flow provided by (used in) operations

$

17,709

 

 

$

(15,978

)

 

$

79,502

 

 

$

(1,730

)

Less: PP&E CapEx spending

 

(5,041

)

 

 

(8,690

)

 

 

(16,181

)

 

 

(21,999

)

Total free cash flow

$

12,668

 

 

$

(24,668

)

 

$

63,321

 

 

$

(23,729

)

 

*Net Debt is defined as gross debt minus loan fees minus cash: as shown in the table below (in millions):

 

Gross debt

 

Loan fees

 

Cash

 

Net debt

 

$

182.9

 

$

1.9

 

$

156.8

 

$

24.2

 

 

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 fourth quarter of fiscal 2019, ending June 30, 2019, the Company is targeting revenue in a range of $240.0 million to $250.0 million.  GAAP gross margin is targeted between 52.9% and 55.1% and non-GAAP gross margin is targeted between 57.5% and 59.5%. Operating expenses are targeted to be between $139.8 million and $145.4 million on a GAAP basis and $130.5 million to $136.1 million on a non-GAAP basis. GAAP earnings are targeted to be between a net loss of $17.8 million to $12.6 million or $0.15 to $0.11 per basic share.  Non-GAAP net income earnings are targeted in a range of $2.5 million to $7.7 million, or $0.02 to $0.6 per diluted share. The GAAP and non-GAAP per share targets are based on 118.9 million and 121.6 million weighted shares outstanding, respectively.

 

The following table shows the GAAP to non-GAAP reconciliation for Q4 FY’19 guidance:

 

Gross Margin      Rate

 

 

Operating Margin Rate

 

 

Earnings per     Share

 

GAAP

52.9% - 55.1%

 

 

(5.4)% - (3.1)%

 

 

($0.15) - ($0.11)

 

Estimated adjustments for:

 

 

 

 

 

 

 

 

 

 

 

Amortization of product intangibles

4.2%

 

 

4.2%

 

 

$

0.08

 

Stock based compensation

0.4%

 

 

3.6%

 

 

$

0.07

 

Amortization of non product intangibles

-

 

 

0.6%

 

 

$

0.01

 

Non-GAAP

57.5% - 59.5%

 

 

3.1% - 5.1%

 

 

$0.02 - $0.06

 

 

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 8:00 a.m. Eastern (5:00 a.m. Pacific) today to review the third fiscal quarter results as well as the business outlook for fourth fiscal quarter ending June 30, 2019, including significant factors and assumptions underlying the targets noted above. The conference call will be available to the public through a live audio web broadcast via the internet at

 


 

http://investor.extremenetworks.com and a replay of the call will be available on the website through May 7, 2019.  The conference call may also be heard by dialing 1(877) 303-9826 or international 1 (224) 357-2194. Supplemental financial information to be discussed during the conference call will be posted in the Investor Relations section of the Company's website www.extremenetworks.com including the non-GAAP reconciliation attached to this press release. The encore recording can be accessed by dialing 1 (855) 859-2056 or international 1 (404) 537-3406. Conference ID # 7669229. The encore recording will be available for 7 days following the call.

 

About Extreme Networks:

Extreme Networks, Inc. (EXTR) delivers software-driven solutions from the enterprise edge to the cloud that are agile, adaptive, and secure to enable digital transformation. Our 100% in-sourced services and support are number one in the industry. Even with 30,000 customers globally, including half of the Fortune 50 and some of the world's leading names in business, hospitality, retail, transportation and logistics, education, government, healthcare and manufacturing, we remain nimble and responsive to ensure customer and partner success. We call this Customer-Driven Networking™. Founded in 1996, Extreme is headquartered in San Jose, California. For more information, visit Extreme's  website or call 1-888-257-3000.

 

Extreme Networks and the Extreme Networks logo 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, acquired inventory adjustments, amortization of acquired intangibles, restructuring charges, gain on sale of equity investment, loss on lease contracts, income tax and free cash flow.  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. Extreme Networks uses both GAAP and non-GAAP measures to evaluate and manage its operations.

 

Forward Looking Statements:

Statements in this release, including those concerning the Company’s business outlook, future financial and operating results, acquired technologies and operations, future price increases, changes to our supply chain, the introduction of new products, the impact of tariffs on our products, including the relocation of

 


 

certain manufacturing activities outside of China in the future, the success of our digital transformation initiatives, 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 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 are described in "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Risk Factors" included in the Company’s Quarterly Report on Form 10-Q for the three months ended December 31, 2018 and Annual Report on Form 10-K for the year ended June 30, 2018 and other documents of the Company on file with the Securities and Exchange Commission (available at www.sec.gov).  Except as required under the U.S. federal securities laws and the rules and regulations of the U.S. Securities and Exchange Commission, Extreme Networks disclaims any obligation to update any forward-looking statements after the date of this release, whether as a result of new information, future events, developments, changes in assumptions or otherwise.

 

###

 


 

EXTREME NETWORKS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

 

 

March 31,

2019

 

 

June 30,

2018

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash

 

$

156,813

 

 

$

121,139

 

Accounts receivable, net of allowance for doubtful accounts of $1,761 at March 31, 2019 and $1,478 at June 30, 2018

 

 

141,455

 

 

 

212,423

 

Inventories

 

 

57,645

 

 

 

63,867

 

Prepaid expenses and other current assets

 

 

34,684

 

 

 

30,484

 

Total current assets

 

 

390,597

 

 

 

427,913

 

Property and equipment, net

 

 

73,057

 

 

 

78,519

 

Intangible assets, net

 

 

57,362

 

 

 

77,092

 

Goodwill

 

 

138,577

 

 

 

139,082

 

Other assets

 

 

51,917

 

 

 

47,642

 

Total assets

 

$

711,510

 

 

$

770,248

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

9,009

 

 

$

9,007

 

Accounts payable

 

 

49,143

 

 

 

75,689

 

Accrued compensation and benefits

 

 

32,849

 

 

 

50,351

 

Accrued warranty

 

 

13,206

 

 

 

12,807

 

Current portion, deferred revenue, net

 

 

136,452

 

 

 

130,865

 

Other accrued liabilities

 

 

62,088

 

 

 

81,153

 

Total current liabilities

 

 

302,747

 

 

 

359,872

 

Deferred revenue, less current portion

 

 

51,269

 

 

 

43,660

 

Long-term debt, less current portion

 

 

171,993

 

 

 

188,749

 

Deferred income taxes

 

 

1,844

 

 

 

6,135

 

Other long-term liabilities

 

 

57,689

 

 

 

59,100

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

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

   shares authorized; none issued

 

 

 

 

 

 

Common stock, $.001 par value, 750,000 shares authorized; 121,035 and 116,124 shares issued, respectively; 118,669 and 116,124 shares outstanding, respectively

 

 

121

 

 

 

116

 

Additional paid-in-capital

 

 

979,775

 

 

 

942,397

 

Accumulated other comprehensive loss

 

 

(2,549

)

 

 

(1,703

)

Accumulated deficit

 

 

(836,379

)

 

 

(828,078

)

Treasury stock at cost: 2,366 and 0 shares, respectively

 

 

(15,000

)

 

 

 

Stockholders’ equity

 

 

125,968

 

 

 

112,732

 

Total liabilities and stockholders’ equity

 

$

711,510

 

 

$

770,248

 

 


 

EXTREME NETWORKS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

March 31,

2019

 

 

March 31,

2018

 

 

March 31,

2019

 

 

March 31,

2018

 

Net revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

190,740

 

 

$

203,527

 

 

$

558,027

 

 

$

543,151

 

Service

 

 

60,124

 

 

 

58,477

 

 

 

185,403

 

 

 

161,691

 

Total net revenues

 

 

250,864

 

 

 

262,004

 

 

 

743,430

 

 

 

704,842

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

 

86,876

 

 

 

94,485

 

 

 

256,906

 

 

 

253,002

 

Service

 

 

25,069

 

 

 

24,536

 

 

 

74,235

 

 

 

67,490

 

Total cost of revenues

 

 

111,945

 

 

 

119,021

 

 

 

331,141

 

 

 

320,492

 

Gross profit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

 

103,864

 

 

 

109,042

 

 

 

301,121

 

 

 

290,149

 

Service

 

 

35,055

 

 

 

33,941

 

 

 

111,168

 

 

 

94,201

 

Total gross profit

 

 

138,919

 

 

 

142,983

 

 

 

412,289

 

 

 

384,350

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

52,081

 

 

 

50,920

 

 

 

155,526

 

 

 

131,112

 

Sales and marketing

 

 

72,321

 

 

 

72,240

 

 

 

208,245

 

 

 

193,460

 

General and administrative

 

 

15,479

 

 

 

11,707

 

 

 

42,136

 

 

 

35,561

 

Acquisition and integration costs, net of bargain purchase gain

 

 

 

 

 

9,316

 

 

 

2,613

 

 

 

47,675

 

Restructuring charges, net of reversals

 

 

 

 

 

4,920

 

 

 

1,282

 

 

 

4,920

 

Amortization of intangibles

 

 

1,292

 

 

 

2,101

 

 

 

5,008

 

 

 

6,461

 

Total operating expenses

 

 

141,173

 

 

 

151,204

 

 

 

414,810

 

 

 

419,189

 

Operating loss

 

 

(2,254

)

 

 

(8,221

)

 

 

(2,521

)

 

 

(34,839

)

Interest income

 

 

628

 

 

 

740

 

 

 

1,665

 

 

 

2,104

 

Interest expense

 

 

(2,996

)

 

 

(4,044

)

 

 

(9,588

)

 

 

(8,763

)

Other (expense) income, net

 

 

(433

)

 

 

(359

)

 

 

(345

)

 

 

2,125

 

Loss before income taxes

 

 

(5,055

)

 

 

(11,884

)

 

 

(10,789

)

 

 

(39,373

)

Provision (benefit)  for income taxes

 

 

1,877

 

 

 

1,729

 

 

 

(1,991

)

 

 

1,787

 

Net loss

 

$

(6,932

)

 

$

(13,613

)

 

$

(8,798

)

 

$

(41,160

)

Basic and diluted net loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share - basic

 

$

(0.06

)

 

$

(0.12

)

 

$

(0.07

)

 

$

(0.36

)

Net loss per share - diluted

 

$

(0.06

)

 

$

(0.12

)

 

$

(0.07

)

 

$

(0.36

)

Shares used in per share calculation - basic

 

 

117,944

 

 

 

115,059

 

 

 

117,619

 

 

 

113,641

 

Shares used in per share calculation - diluted

 

 

117,944

 

 

 

115,059

 

 

 

117,619

 

 

 

113,641

 

 

 


 

EXTREME NETWORKS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

 

Nine Months Ended

 

 

 

March 31,

2019

 

 

March 31,

2018

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(8,798

)

 

$

(41,160

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

20,026

 

 

 

15,417

 

Amortization of intangible assets

 

 

19,734

 

 

 

17,771

 

Provision for doubtful accounts

 

 

1,369

 

 

 

1,566

 

Stock-based compensation

 

 

24,339

 

 

 

19,646

 

Deferred income taxes

 

 

(6,030

)

 

 

(1,900

)

Unrealized/realized loss (gain) on equity investment

 

 

-

 

 

 

(3,757

)

Realized gain on bargain purchase

 

 

-

 

 

 

(5,030

)

Non-cash interest

 

 

2,308

 

 

 

2,113

 

Other

 

 

15

 

 

 

328

 

Changes in operating assets and liabilities, net of acquisitions

 

 

 

 

 

 

 

 

Accounts receivable

 

 

69,328

 

 

 

(45,376

)

Inventories

 

 

6,222

 

 

 

5,122

 

Prepaid expenses and other assets

 

 

(6,993

)

 

 

(3,711

)

Accounts payable

 

 

(26,348

)

 

 

28,912

 

Accrued compensation and benefits

 

 

(17,502

)

 

 

(4,779

)

Deferred revenue

 

 

13,197

 

 

 

10,365

 

Other current and long-term liabilities

 

 

(11,365

)

 

 

2,743

 

Net cash provided by (used in) operating activities

 

 

79,502

 

 

 

(1,730

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(16,181

)

 

 

(21,999

)

Business acquisitions

 

 

 

 

 

(97,581

)

Proceeds from sale of investment

 

 

727

 

 

 

4,922

 

Net cash used in investing activities

 

 

(15,454

)

 

 

(114,658

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Borrowings under Term Loan

 

 

 

 

 

100,000

 

Loan fees on borrowings

 

 

(545

)

 

 

(1,494

)

Repayments of debt

 

 

(17,403

)

 

 

(13,278

)

Repurchase of stock

 

 

(15,000

)

 

 

 

Proceeds from issuance of common stock, net of tax withholding

 

 

13,044

 

 

 

4,657

 

Contingent consideration obligations

 

 

(5,274

)

 

 

(671

)

Deferred payments on an acquisition

 

 

(3,000

)

 

 

 

Net cash (used in) provided by financing activities

 

 

(28,178

)

 

 

89,214

 

 

 

 

 

 

 

 

 

 

Foreign currency effect on cash

 

 

(196

)

 

 

(99

)

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash

 

 

35,674

 

 

 

(27,273

)

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

121,139

 

 

 

130,450

 

Cash and cash equivalents at end of period

 

$

156,813

 

 

$

103,177

 

 


 

Extreme Networks, Inc.

Non-GAAP Measures of Financial Performance

 

To supplement the Company's consolidated financial statements presented in accordance with generally accepted accounting principles, ("GAAP"), Extreme Networks uses non-GAAP measures of certain components of financial performance.  These non-GAAP measures include non-GAAP net income, non-GAAP gross margin, non-GAAP operating expenses non-GAAP earnings per diluted share and Free Cash Flow.

 

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, Extreme Networks also presents its target for non-GAAP expenses, which is expenses less share-based compensation expense, acquisition and integration costs, acquired inventory adjustments, restructuring charges, amortization of acquired intangibles, gain on sale of equity investment, loss on lease contracts, income tax and free cash flow.

 

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 Networks' results of operations as determined in accordance with GAAP.  These non-GAAP measures should only be used to evaluate Extreme Networks' results of operations in conjunction with the corresponding GAAP measures.

 

Extreme believes these non-GAAP measures when shown in conjunction with the corresponding GAAP measures 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 stockholder value.  In addition, because Extreme Networks has historically reported certain non-GAAP results to investors, the Company believes the inclusion of non-GAAP measures provides consistency in the Company's financial reporting.

 

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, acquired inventory adjustment, amortization of intangibles, restructuring charges, gain on sale of equity investment, loss on lease contracts, income tax and free cash flow.  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.

 

Stock-based compensation. This expense consists of expenses for stock options, restricted stock and employee stock purchases through its Employee Stock Purchase Plan.  Extreme Networks excludes share-based compensation expenses from its non-GAAP measures primarily because they are non-cash expenses that the Company does not believe are reflective of ongoing cash requirement related to operating results. Extreme Networks expects to incur share-based compensation expenses in future periods.

 

 


 

Acquisition and integration costs. Acquisition and integration costs consist of legal and professional fees related to the acquisition of a) Campus Fabric business, b) Data Center business and c) the bargain purchase gain for the capital financing business; Extreme Networks excludes these expenses since they result from an event that is outside the ordinary course of continuing operations.

 

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.  Extreme Networks excludes these non-cash expenses since they result from an intangible asset and for which the period expense does not impact the operations of the business and are non-cash in nature.

 

Restructuring expenses. Restructuring expenses primarily consist of severance costs for employees which have no benefit to continuing operations and accrued lease costs pertaining to the estimated future obligations for non-cancelable lease payments related to excess facilities. Extreme Networks excludes restructuring expenses since they result from events that often occur outside of the ordinary course of continuing operations.

 

Gain on sale of equity investment.  The gain on the sale of an equity investment refers to a third party acquisition that acquired a business entity in which the Company had an equity investment.

 

Loss on lease contracts.  The loss on lease contracts refers to leased facilities to which the Company has a contractual obligation but will not receive a future financial benefit.

 

Income tax.   Income tax adjustments relate to the tax impact of a reduced US tax rate applied to deferred tax items pursuant to the recently enacted US tax legislation, the tax benefit resulting from the impairment of a lease acquired from Avaya in Canada, the release of a deferred tax liability for amortizable goodwill given recently enacted US tax legislation, the release of a deferred tax liability related to a restructuring of our foreign operations, and the impact of the release of our Australian valuation allowance.

 

We do not reflect a tax effect associated with the Non-GAAP operating adjustments as the adjustments are primarily related to the US entity which has a full valuation of various loss carryforward tax attributes.  

 

 

 

 


 

EXTREME NETWORKS, INC.

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

 

 

Nine Months Ended

 

 

March 31,

2019

 

 

March 31,

2018

 

 

March 31,

2019

 

 

March 31,

2018

 

Revenue - GAAP Basis

$

250,864

 

 

$

262,004

 

 

$

743,430

 

 

$

704,842

 

Revenue - Non-GAAP Basis

$

250,864

 

 

$

262,004

 

 

$

743,430

 

 

$

704,842

 

 

Non-GAAP Gross Margin

Three Months Ended

 

 

Nine Months Ended

 

 

March 31,

2019

 

 

March 31,

2018

 

 

March 31,

2019

 

 

March 31,

2018

 

Gross profit - GAAP Basis

$

138,919

 

 

$

142,983

 

 

$

412,289

 

 

$

384,350

 

Gross margin - GAAP Basis percentage

 

55.4

%

 

 

54.6

%

 

 

55.5

%

 

 

54.5

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation expense

 

871

 

 

 

517

 

 

 

2,288

 

 

 

1,172

 

Acquired inventory adjustments

 

 

 

 

597

 

 

 

 

 

 

4,784

 

Acquisition and integration costs

 

 

 

 

3,068

 

 

 

1,752

 

 

 

7,586

 

Amortization of intangibles

 

4,788

 

 

 

4,581

 

 

 

14,413

 

 

 

11,109

 

Total adjustments to GAAP gross profit

$

5,659

 

 

$

8,763

 

 

$

18,453

 

 

$

24,651

 

Gross profit - Non-GAAP

$

144,578

 

 

$

151,746

 

 

$

430,742

 

 

$

409,001

 

Gross margin - Non-GAAP percentage

 

57.6

%

 

 

57.9

%

 

 

57.9

%

 

 

58.0

%

 

Non-GAAP Operating Income

Three Months Ended

 

 

Nine Months Ended

 

 

March 31,

2019

 

 

March 31,

2018

 

 

March 31,

2019

 

 

March 31,

2018

 

GAAP operating loss

$

(2,254

)

 

$

(8,221

)

 

$

(2,521

)

 

$

(34,839

)

GAAP operating loss percentage

 

(0.9

)%

 

 

(3.1

)%

 

 

(0.3

)%

 

 

(4.9

)%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation expense

 

871

 

 

 

517

 

 

 

2,288

 

 

 

1,172

 

Stock based compensation expense, R&D

 

2,814

 

 

 

2,367

 

 

 

7,953

 

 

 

5,247

 

Stock based compensation expense, S&M

 

3,187

 

 

 

2,735

 

 

 

8,529

 

 

 

7,077

 

Stock based compensation expense, G&A

 

1,942

 

 

 

2,199

 

 

 

5,569

 

 

 

6,150

 

Acquisition and integration costs

 

 

 

 

12,384

 

 

 

4,298

 

 

 

55,261

 

Restructuring charge, net of reversal

 

 

 

 

4,920

 

 

 

1,282

 

 

 

4,920

 

Acquired inventory adjustments

 

 

 

 

597

 

 

 

 

 

 

4,784

 

Litigation

 

 

 

 

207

 

 

 

 

 

 

(158

)

Amortization of intangibles

 

6,080

 

 

 

6,682

 

 

 

19,421

 

 

 

17,570

 

Loss on lease contracts

 

1,288

 

 

 

 

 

 

1,288

 

 

 

 

Total adjustments to GAAP operating loss

$

16,182

 

 

$

32,608

 

 

$

50,628

 

 

$

102,023

 

Non-GAAP operating income

$

13,928

 

 

$

24,387

 

 

$

48,107

 

 

$

67,184

 

Non-GAAP operating income percentage

 

5.6

%

 

 

9.3

%

 

 

6.5

%

 

 

9.5

%

 

 


 

Non-GAAP Net Income

Three Months Ended

 

 

Nine Months Ended

 

 

March 31,

2019

 

 

March 31,

2018

 

 

March 31,

2019

 

 

March 31,

2018

 

GAAP net loss

$

(6,932

)

 

$

(13,613

)

 

$

(8,798

)

 

$

(41,160

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation expense

 

8,814

 

 

 

7,818

 

 

 

24,339

 

 

 

19,646

 

Acquisition and integration costs

 

 

 

 

12,384

 

 

 

4,298

 

 

 

55,261

 

Restructuring charge, net of reversal

 

 

 

 

4,920

 

 

 

1,282

 

 

 

4,920

 

Acquired inventory adjustments

 

 

 

 

597

 

 

 

 

 

 

4,784

 

Litigation

 

 

 

 

207

 

 

 

 

 

 

(158

)

Amortization of intangibles

 

6,080

 

 

 

6,682

 

 

 

19,421

 

 

 

17,570

 

Gain on sale of equity investment

 

 

 

 

 

 

 

 

 

 

(3,757

)

Loss on lease contracts

 

1,288

 

 

 

 

 

 

1,288

 

 

 

 

Income tax

 

 

 

 

 

 

 

(7,770

)

 

 

(3,102

)

Total adjustments to GAAP net loss

$

16,182

 

 

$

32,608

 

 

$

42,858

 

 

$

95,164

 

Non-GAAP net income

$

9,250

 

 

$

18,995

 

 

$

34,060

 

 

$

54,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income per share-diluted

$

0.08

 

 

$

0.16

 

 

$

0.28

 

 

$

0.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in net income per share-diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP shares used

 

120,846

 

 

 

120,688

 

 

 

120,210

 

 

 

119,588