extr-8k_20190731.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): July 31, 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))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Common Stock, par value $0.001 per share

 

EXTR

 

NASDAQ Global Market

 

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 July 31, 2019, Extreme Networks, Inc. (the “Company”) issued a press release announcing certain financial results for the quarter ended June 30, 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 July 31, 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: July 31, 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

 

 

 

Media Contact

 

Stan Kovler

 

 

 

Christi Nicolacopoulos

919/595-4196

 

 

 

603/952-5005

 

Investor_relations@extremenetworks.com

 

 

 

pr@extremenetworks.com

 

Extreme Networks Reports Fourth Quarter Fiscal Year 2019 Financial Results

Conference Call at 8:00 a.m. EDT

 

SAN JOSE, Calif., July 31, 2019 -- Extreme Networks, Inc. (“Extreme”) (Nasdaq: EXTR) today released financial results for its fiscal fourth quarter ended June 30, 2019.

 

Fiscal Fourth Quarter Results:  

 

 

GAAP EPS ($0.14), down ($0.09) year-over-year and down ($0.08) quarter-over-quarter

 

Non-GAAP EPS $0.06, down ($0.14) year-over-year and down ($0.02) quarter-over-quarter

 

Revenue $252.4 million, down 9% year-over-year and up 1% quarter-over-quarter

 

GAAP gross margin 55.1% compared to 54.0%, in Q4 last year

 

Non-GAAP gross margin 59.2% compared to 57.6%, in Q4 last year  

 

GAAP operating margin (4.8)% compared to (1.2)%, in Q4 last year

 

Non-GAAP operating margin 4.9%, compared to 9.8%, in Q4 last year

 

Net cash provided by operating activities $25.4 million

 

Free Cash Flow $18.9 million

 

“We reported revenue above the high-end of our guidance range, reflecting strength in our Americas business and early signs of demand for new products in our Smart OmniEdge switching portfolio. Our year-over-year and sequential improvement in gross margin put us towards the high-end of our guidance range, and close to our 60% target. Our gross margin performance was a function of several factors: lower standard costs, partly related to the improved profitability of our new products; higher mix of Services revenue; and mix shift owing to stronger demand in North America in Q4. We closed fiscal year 2019 at $1B in revenue and look forward to bringing exciting new solutions to our partners and customers once we have successfully closed the Aerohive acquisition,” stated Ed Meyercord, President and CEO of Extreme Networks.

 

Meyercord added, “Looking ahead, we are expecting fiscal year 2020 organic revenue growth to be in the low single-digit range. Our outlook for Q1 reflects the normal seasonality of our business, ongoing economic challenges in EMEA, and conservatism around our wireless business as customers consider the alternative Smart OmniEdge solutions that will be available following the close of our Aerohive acquisition. With the cost savings actions we took at the end of Q4, we are on plan to achieve our goal of a 15% operating margin toward year-end fiscal year 2020, and to improve our cash flow generation throughout the year.”

 

 


 

 

 

 

Recent Key Highlights:

 

In Q4, Extreme closed 23 deals of $1 million or more, up from 17 such deals in Q3, with particular strength in the Education, Government, and Healthcare verticals.  During fiscal year 2019, 110 customers invested in more than $1 million worth of Extreme products and services.

 

On June 26, Extreme announced it entered into a definitive agreement to acquire Aerohive Networks. The acquisition of Aerohive will add critical cloud management and edge capabilities to Extreme's portfolio of end-to-end, edge-to-cloud networking solutions. It will provide a strong subscription revenue stream. It will also solidify Extreme as the third largest player in enterprise wireless LAN with the number two cloud platform in one of the fastest growth segments of the market as the industry transitions to Wi-Fi 6. Extreme expects the deal to close shortly after the tender offer expires on August 8th.

 

Leeds Beckett University, a top university in the UK, will upgrade its campus network with Extreme’s Smart OmniEdge™ solutions to enable delivery of advanced, tech-driven educational and extracurricular programming to 25,000 students and 3,000 staff. More than 2,000 ExtremeMobility™ Wi-Fi 6 access points will be deployed across its two main campuses, providing high-performance connectivity to 85 buildings, as well as its sports facilities. The new Wi-Fi 6 solutions will run over the University’s existing Extreme Automated Campus network, where Extreme Fabric Connect will enable automatic configuration of the new access points. The Extreme Management Center application (XMC) will provide single pane of glass management across the two networks.

 

The Houston Dynamo of Major League Soccer and Houston Dash of the National Women’s Soccer League selected our Smart OmniEdge™ solution to provide high-density, professional-grade Wi-Fi connectivity in their home field, BBVA Stadium. With ExtremeMobility access points, Extreme Management Center and ExtremeAnalytics applications, BBVA Stadium is the first MLS stadium to deploy Wi-Fi 6. Its new network will enable mobile ticketing and improved social media connectivity for fans today and lay the groundwork for future innovations such as wireless food ordering and augmented and virtual reality that will bring fans even closer to the field.  

 

Naver, the largest news portal and search engine in Korea, selected Extreme’s Agile Data Center™ solutions to accommodate fast-growing data traffic, providing cloud service delivery across multiple data centers. Extreme’s Top-of-Rack (ToR) switches with 40G modules will enable Naver to deploy 10G/40G access in their high-density data center server farm in a cost-effective manner while they transition to a new, virtualized environment.

 

The ITR Concession Company deployed Extreme’s Smart OmniEdge™ and Automated Campus solutions to power its Intelligent Transportation Systems (ITS) on the Indiana Toll Road, allowing for real-time updates on traffic patterns and enabling safer, more coordinated use of the roadway, while laying the foundation to deploy advanced transportation technology. As a result, the highway system has reduced traffic incidents by 30 percent.

 


 

 

Extreme announced its ExtremeAI™ Security application, a new class of network security that leverages artificial intelligence and machine learning to identify and automatically remediate threats against IoT devices. Key capabilities include behavioral monitoring and baselining, unsupervised learning, insights and granular analytics, and multivendor interoperability and integration. GA is anticipated in October 2019.

 

Extreme held its second annual Connect User Conference in Nashville in May. The event attracted twice as many attendees as in 2018, bringing together customers, partners, and industry leaders from around the world to participate in technology training, achieve certifications, network and collaborate with industry experts, and explore the future of networking.

 

Extreme extended its popular ExtremeDojo™ training program to customers and added a technical training pathway for both customers and partners. Enterprise engineers can choose from free, online video training or from an extensive schedule of instructor-led classes delivered by Extreme's global ecosystem of Authorized Training Partners, or a blended mix of both.

 

Bowen Center, a community behavioral health care provider in northern Indiana, deployed Extreme Smart OmniEdge solutions to overhaul its network infrastructure, simplify network management and lay the foundation for unified collaboration and telemedicine—ultimately delivering a better experience for medical staff and enhanced care for patients. Since moving over to Extreme, Bowen Center reports IT satisfaction scores as rated by its 1,300 staff members have increased by more than 20 points.

 

Fiscal Q4 2019 Financial Metrics:

(in millions, except percentages and per share information)

 

 

Q4 FY'19

 

 

Q4 FY'18

 

 

Change

 

GAAP Results of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

189.6

 

 

$

221.3

 

 

$

(31.7

)

 

 

(14

)%

Service

 

 

62.8

 

 

 

57.0

 

 

 

5.8

 

 

 

10

%

Total Net Revenue

 

$

252.4

 

 

$

278.3

 

 

$

(25.9

)

 

 

(9

)%

Gross Margin

 

 

55.1

%

 

 

54.0

%

 

110 bps

 

 

-

 

Operating Margin

 

 

(4.8

)%

 

 

(1.2

)%

 

-364 bps

 

 

-

 

Net Loss

 

$

(17.1

)

 

$

(5.6

)

 

$

(11.5

)

 

 

(205

)%

Loss per basic share

 

$

(0.14

)

 

$

(0.05

)

 

$

(0.09

)

 

 

(180

)%

Non-GAAP Results of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

189.6

 

 

$

221.3

 

 

$

(31.7

)

 

 

(14

)%

Service

 

 

62.8

 

 

 

57.0

 

 

 

5.8

 

 

 

10

%

Total Net Revenue

 

$

252.4

 

 

$

278.3

 

 

$

(25.9

)

 

 

(9

)%

Gross Margin

 

 

59.2

%

 

 

57.6

%

 

160 bps

 

 

-

 

Operating Margin

 

 

4.9

%

 

 

9.8

%

 

-490 bps

 

 

-

 

Net Income

 

$

7.6

 

 

$

24.0

 

 

$

(16.4

)

 

 

(68

)%

Income per diluted share

 

$

0.06

 

 

$

0.20

 

 

$

(0.14

)

 

 

(70

)%

 

 

 

Q4 ending cash balance was $169.6 million, an increase of $12.8 million from Q3 and an increase of $48.5 million from Q4 last year, driven primarily by higher cash flow from operations.

 

Accounts receivable balance ending Q4 was $174.4 million, with days sales outstanding of 63, an increase of 12 days from Q3 and a decrease of 6 days from Q4 last year.

 


 

 

Q4 ending inventory was $63.6 million, an increase of $6.0 million from Q3 and a decrease of $0.3 million from Q4 last year.

 

Q4 ending gross debt was $180.5 million, a decrease of $2.4 million from Q3 and a decrease of $19.5 million from Q4 last year. Net Debt* decreased to $9.1 million from $24.2 million in Q3.

 

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

 

 

Year Ended

 

 

June 30,

2019

 

 

June 30,

2018

 

 

June 30,

2019

 

 

June 30,

2018

 

Cash flow provided by (used in) operations

$

25,443

 

 

$

20,773

 

 

$

104,945

 

 

$

19,043

 

Less: PP&E CapEx spending

 

(6,549

)

 

 

(18,412

)

 

 

(22,730

)

 

 

(40,411

)

Total free cash flow

$

18,894

 

 

$

2,361

 

 

$

82,215

 

 

$

(21,368

)

 

*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

 

$

180.5

 

 

$

1.8

 

 

$

169.6

 

 

$

9.1

 

 

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 first quarter of fiscal 2020, ending September 30, 2019, the Company is targeting:

 


 

 

Extreme Networks Standalone

 

 

Aerohive Pro-Rated

 

 

Combined Pending Completion of Merger

 

(in millions)

Low-end

 

 

High-End

 

 

Contribution

 

 

Low-end

 

 

High-End

 

FQ1’20 Guidance – GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net Revenue

$

235.0

 

 

$

245.0

 

 

$

15.0

 

 

$

250.0

 

 

$

260.0

 

Gross Margin

 

55.1

%

 

 

57

%

 

 

68.6

%

 

 

55.9

%

 

 

57.9

%

Operating Expenses

$

140.2

 

 

$

145.8

 

 

$

17.7

 

 

$

157.9

 

 

$

163.5

 

Operating Margin

 

(4.6

%)

 

 

(2.3

%)

 

 

(49.2

%)

 

 

(7.3

%)

 

 

(5.0

%)

Net Loss

$

(15.8

)

 

$

(10.6

)

 

$

(9.2

)

 

$

(24.9

)

 

$

(19.7

)

Loss per basic share

$

(0.13

)

 

$

(0.09

)

 

$

(0.08

)

 

$

(0.21

)

 

$

(0.17

)

Shares outstanding used in calculating GAAP EPS

118.9

 

 

118.9

 

 

NM

 

 

118.9

 

 

118.9

 

FQ1’20 Guidance – Non - GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net Revenue

$

235.0

 

 

$

245.0

 

 

$

15.0

 

 

$

250.0

 

 

$

260.0

 

Gross Margin

 

57.5

%

 

 

59.5

%

 

 

68.6

%

 

 

58.1

%

 

 

60.1

%

Operating Expenses

$

126.0

 

 

$

131.6

 

 

$

12.0

 

 

$

138.0

 

 

$

143.6

 

Operating Margin

 

3.8

%

 

 

5.8

%

 

 

(11.4

%)

 

 

2.9

%

 

 

4.8

%

Net Income (loss)

$

4.0

 

 

$

9.2

 

 

$

(3.5

)

 

$

0.5

 

 

$

5.7

 

Income per diluted share

$

0.03

 

 

$

0.07

 

 

$

(0.03

)

 

$

0.01

 

 

$

0.05

 

Shares outstanding used in calculating Non-GAAP EPS

121.6

 

 

121.6

 

 

NM

 

 

121.6

 

 

121.6

 

 

The following table shows the GAAP to non-GAAP reconciliation for Q1 FY’20 guidance pending completion of the Aerohive acquisition:

 

 

Gross Margin

Rate

 

 

Operating

Margin Rate

 

 

Earnings per

Share

 

GAAP

55.9% - 57.9%

 

 

(7.3)% - (5.0)%

 

 

($0.21) - ($0.17)

 

Estimated adjustments for:

 

 

 

 

 

 

 

 

 

 

 

Amortization of product intangibles

2.1%

 

 

2.1%

 

 

$

0.04

 

Stock based compensation

0.1%

 

 

3.0%

 

 

$

0.08

 

Restructuring

-

 

 

2.6%

 

 

$

0.05

 

Acquisition

-

 

 

1.2%

 

 

$

0.03

 

Amortization of non product intangibles

-

 

 

0.9%

 

 

$

0.02

 

Non-GAAP

58.1% - 60.1%

 

 

2.9% - 4.8%

 

 

$0.01 - $0.05

 

 

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 fourth fiscal quarter results as well as the business outlook for first fiscal quarter ending September 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 August 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 # 2459939. 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, inventory valuation adjustment, 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 nine months ended March 31, 2019, 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)

 

 

 

 

 

June 30,

2019

 

 

June 30,

2018

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash

 

$

169,607

 

 

$

121,139

 

Accounts receivable, net of allowance for doubtful accounts of $1,054 and $1,478, respectively

 

 

174,414

 

 

 

212,423

 

Inventories

 

 

63,589

 

 

 

63,867

 

Prepaid expenses and other current assets

 

 

34,379

 

 

 

30,484

 

Total current assets

 

 

441,989

 

 

 

427,913

 

Property and equipment, net

 

 

73,554

 

 

 

78,519

 

Intangible assets, net

 

 

51,112

 

 

 

77,092

 

Goodwill

 

 

138,577

 

 

 

139,082

 

Other assets

 

 

51,642

 

 

 

47,642

 

Total assets

 

$

756,874

 

 

$

770,248

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

9,011

 

 

$

9,007

 

Accounts payable

 

 

65,704

 

 

 

75,689

 

Accrued compensation and benefits

 

 

51,625

 

 

 

50,351

 

Accrued warranty

 

 

14,779

 

 

 

12,807

 

Current portion, deferred revenue, net

 

 

144,230

 

 

 

130,865

 

Other accrued liabilities

 

 

70,680

 

 

 

81,153

 

Total current liabilities

 

 

356,029

 

 

 

359,872

 

Deferred revenue, less current portion

 

 

59,012

 

 

 

43,660

 

Long-term debt, less current portion

 

 

169,739

 

 

 

188,749

 

Deferred income taxes

 

 

1,957

 

 

 

6,135

 

Other long-term liabilities

 

 

54,150

 

 

 

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; 119,172 and 116,124 shares outstanding, respectively

 

 

122

 

 

 

116

 

Additional paid-in-capital

 

 

986,772

 

 

 

942,397

 

Accumulated other comprehensive loss

 

 

(2,473

)

 

 

(1,703

)

Accumulated deficit

 

 

(853,434

)

 

 

(828,078

)

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

 

 

(15,000

)

 

 

 

Stockholders’ equity

 

 

115,987

 

 

 

112,732

 

Total liabilities and stockholders’ equity

 

$

756,874

 

 

$

770,248

 

 


 

EXTREME NETWORKS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

June 30,

2019

 

 

June 30,

2018

 

 

June 30,

2019

 

 

June 30,

2018

 

Net revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

189,544

 

 

$

221,304

 

 

$

747,571

 

 

$

764,455

 

Service

 

 

62,815

 

 

 

56,996

 

 

 

248,218

 

 

 

218,687

 

Total net revenues

 

 

252,359

 

 

 

278,300

 

 

 

995,789

 

 

 

983,142

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

 

89,312

 

 

 

104,060

 

 

 

346,218

 

 

 

357,062

 

Service

 

 

24,101

 

 

 

24,073

 

 

 

98,336

 

 

 

91,563

 

Total cost of revenues

 

 

113,413

 

 

 

128,133

 

 

 

444,554

 

 

 

448,625

 

Gross profit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

 

100,232

 

 

 

117,244

 

 

 

401,353

 

 

 

407,393

 

Service

 

 

38,714

 

 

 

32,923

 

 

 

149,882

 

 

 

127,124

 

Total gross profit

 

 

138,946

 

 

 

150,167

 

 

 

551,235

 

 

 

534,517

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

54,606

 

 

 

52,765

 

 

 

210,132

 

 

 

183,877

 

Sales and marketing

 

 

77,081

 

 

 

73,647

 

 

 

285,326

 

 

 

267,107

 

General and administrative

 

 

13,487

 

 

 

15,427

 

 

 

55,623

 

 

 

50,988

 

Acquisition and integration costs, net of bargain purchase gain

 

 

831

 

 

 

6,225

 

 

 

3,444

 

 

 

53,900

 

Restructuring charges, net of reversals

 

 

3,808

 

 

 

3,220

 

 

 

5,090

 

 

 

8,140

 

Amortization of intangibles

 

 

1,338

 

 

 

2,254

 

 

 

6,346

 

 

 

8,715

 

Total operating expenses

 

 

151,151

 

 

 

153,538

 

 

 

565,961

 

 

 

572,727

 

Operating loss

 

 

(12,205

)

 

 

(3,371

)

 

 

(14,726

)

 

 

(38,210

)

Interest income

 

 

567

 

 

 

743

 

 

 

2,232

 

 

 

2,847

 

Interest expense

 

 

(3,009

)

 

 

(5,160

)

 

 

(12,597

)

 

 

(13,923

)

Other (expense) income, net

 

 

(438

)

 

 

514

 

 

 

(783

)

 

 

2,639

 

Loss before income taxes

 

 

(15,085

)

 

 

(7,274

)

 

 

(25,874

)

 

 

(46,647

)

Provision (benefit) for income taxes

 

 

1,970

 

 

 

(1,642

)

 

 

(21

)

 

 

145

 

Net loss

 

$

(17,055

)

 

$

(5,632

)

 

$

(25,853

)

 

$

(46,792

)

Basic and diluted net loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share - basic

 

$

(0.14

)

 

$

(0.05

)

 

$

(0.22

)

 

$

(0.41

)

Net loss per share - diluted

 

$

(0.14

)

 

$

(0.05

)

 

$

(0.22

)

 

$

(0.41

)

Shares used in per share calculation - basic

 

 

118,961

 

 

 

115,962

 

 

 

117,954

 

 

 

114,221

 

Shares used in per share calculation - diluted

 

 

118,961

 

 

 

115,962

 

 

 

117,954

 

 

 

114,221

 

 

 


 

EXTREME NETWORKS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

 

 

 

 

Year Ended

 

 

 

June 30,

2019

 

 

June 30,

2018

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(25,853

)

 

$

(46,792

)

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

 

 

 

 

 

 

 

 

Depreciation

 

 

26,889

 

 

 

23,471

 

Amortization of intangible assets

 

 

25,984

 

 

 

25,585

 

Provision for doubtful accounts

 

 

1,407

 

 

 

1,687

 

Stock-based compensation

 

 

32,897

 

 

 

27,633

 

Deferred income taxes

 

 

(5,788

)

 

 

(4,677

)

Unrealized/realized loss (gain) on equity investment

 

 

-

 

 

 

(3,967

)

Realized gain on bargain purchase

 

 

-

 

 

 

(5,030

)

Loss on extinguishment of debt

 

 

-

 

 

 

1,173

 

Non-cash interest

 

 

3,022

 

 

 

-

 

Other

 

 

584

 

 

 

5,933

 

Changes in operating assets and liabilities, net of acquisitions

 

 

 

 

 

 

 

 

Accounts receivable

 

 

36,331

 

 

 

(69,518

)

Inventories

 

 

278

 

 

 

17,343

 

Prepaid expenses and other assets

 

 

(6,979

)

 

 

(8,014

)

Accounts payable

 

 

(9,850

)

 

 

18,844

 

Accrued compensation and benefits

 

 

1,274

 

 

 

4,981

 

Deferred revenue

 

 

28,716

 

 

 

28,366

 

Other current and long-term liabilities

 

 

(3,967

)

 

 

2,025

 

Net cash provided by operating activities

 

 

104,945

 

 

 

19,043

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(22,730

)

 

 

(40,411

)

Business acquisitions

 

 

 

 

 

(97,581

)

Proceeds from sale of investment

 

 

921

 

 

 

5,521

 

Net cash used in investing activities

 

 

(21,809

)

 

 

(132,471

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

        Borrowings under Revolving Facility

 

 

 

 

 

10,000

 

Borrowings under Term Loan

 

 

 

 

 

290,000

 

Loan fees on borrowings

 

 

(545

)

 

 

(3,211

)

Repayments of debt

 

 

(19,875

)

 

 

(193,713

)

Repurchase of stock

 

 

(15,000

)

 

 

 

Proceeds from issuance of common stock, net of tax withholding

 

 

11,484

 

 

 

3,341

 

Contingent consideration obligations

 

 

(6,506

)

 

 

(671

)

Deferred payments on an acquisition

 

 

(4,000

)

 

 

(1,000

)

Net cash (used in) provided by financing activities

 

 

(34,442

)

 

 

104,746

 

 

 

 

 

 

 

 

 

 

Foreign currency effect on cash

 

 

(226

)

 

 

(629

)

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash

 

 

48,468

 

 

 

(9,311

)

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

121,139

 

 

 

130,450

 

Cash and cash equivalents at end of period

 

$

169,607

 

 

$

121,139

 

 


 

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, inventory valuation adjustments, 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, inventory valuation adjustments, 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.

 

Inventory valuation adjustments.   Adjustments relating to the mark down of inventory due to end of life.

 

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

 

 

Year Ended

 

 

June 30,

2019

 

 

June 30,

2018

 

 

June 30,

2019

 

 

June 30,

2018

 

Revenue - GAAP Basis

$

252,359

 

 

$

278,300

 

 

$

995,789

 

 

$

983,142

 

Revenue - Non-GAAP Basis

$

252,359

 

 

$

278,300

 

 

$

995,789

 

 

$

983,142

 

 

Non-GAAP Gross Margin

Three Months Ended

 

 

Year Ended

 

 

June 30,

2019

 

 

June 30,

2018

 

 

June 30,

2019

 

 

June 30,

2018

 

Gross profit - GAAP Basis

$

138,946

 

 

$

150,167

 

 

$

551,235

 

 

$

534,517

 

Gross margin - GAAP Basis percentage

 

55.1

%

 

 

54.0

%

 

 

55.4

%

 

 

54.4

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation expense

 

195

 

 

 

523

 

 

 

2,483

 

 

 

1,695

 

Acquired inventory adjustments

 

 

 

 

494

 

 

 

 

 

 

5,278

 

Acquisition and integration costs

 

 

 

 

3,626

 

 

 

1,752

 

 

 

11,212

 

Amortization of intangibles

 

4,809

 

 

 

5,481

 

 

 

19,222

 

 

 

16,590

 

Inventory valuation adjustments

 

5,334

 

 

 

 

 

 

5,334

 

 

 

 

Total adjustments to GAAP gross profit

$

10,338

 

 

$

10,124

 

 

$

28,791

 

 

$

34,775

 

Gross profit - Non-GAAP

$

149,284

 

 

$

160,291

 

 

$

580,026

 

 

$

569,292

 

Gross margin - Non-GAAP percentage

 

59.2

%

 

 

57.6

%

 

 

58.2

%

 

 

57.9

%

 

Non-GAAP Operating Income

Three Months Ended

 

 

Year Ended

 

 

June 30,

2019

 

 

June 30,

2018

 

 

June 30,

2019

 

 

June 30,

2018

 

GAAP operating loss

$

(12,205

)

 

$

(3,371

)

 

$

(14,726

)

 

$

(38,210

)

GAAP operating loss percentage

 

(4.8

)%

 

 

(1.2

)%

 

 

(1.5

)%

 

 

(3.9

)%

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation expense

 

195

 

 

 

523

 

 

 

2,483

 

 

 

1,695

 

Stock based compensation expense, R&D

 

2,490

 

 

 

2,395

 

 

 

10,443

 

 

 

7,642

 

Stock based compensation expense, S&M

 

3,218

 

 

 

2,766

 

 

 

11,747

 

 

 

9,843

 

Stock based compensation expense, G&A

 

2,655

 

 

 

2,303

 

 

 

8,224

 

 

 

8,453

 

Inventory valuation adjustments

 

5,334

 

 

 

 

 

 

5,334

 

 

 

 

Acquisition and integration costs

 

831

 

 

 

9,851

 

 

 

5,196

 

 

 

65,112

 

Restructuring charge, net of reversal

 

3,808

 

 

 

3,220

 

 

 

5,090

 

 

 

8,140

 

Acquired inventory adjustments

 

 

 

 

494

 

 

 

 

 

 

5,278

 

Litigation

 

 

 

 

 

 

 

 

 

 

(158

)

Amortization of intangibles

 

6,147

 

 

 

7,735

 

 

 

25,568

 

 

 

25,305

 

   Remeasurement of contingent consideration liability

 

 

 

 

1,470

 

 

 

 

 

 

1,470

 

Loss on lease contracts

 

 

 

 

 

 

 

1,288

 

 

 

 

Total adjustments to GAAP operating loss

$

24,678

 

 

$

30,757

 

 

$

75,373

 

 

$

132,780

 

Non-GAAP operating income

$

12,473

 

 

$

27,386

 

 

$

60,647

 

 

$

94,570

 

Non-GAAP operating income percentage

 

4.9

%

 

 

9.8

%

 

 

6.1

%

 

 

9.6

%

 

 


 

Non-GAAP Net Income

Three Months Ended

 

 

Year Ended

 

 

June 30,

2019

 

 

June 30,

2018

 

 

June 30,

2019

 

 

June 30,

2018

 

GAAP net loss

$

(17,055

)

 

$

(5,632

)

 

$

(25,853

)

 

$

(46,792

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation expense

 

8,558

 

 

 

7,987

 

 

 

32,897

 

 

 

27,633

 

    Inventory valuation adjustments

 

5,334

 

 

 

 

 

 

5,334

 

 

 

 

Acquisition and integration costs

 

831

 

 

 

9,851

 

 

 

5,196

 

 

 

65,112

 

Restructuring charge, net of reversal

 

3,808

 

 

 

3,220

 

 

 

5,090

 

 

 

8,140

 

Acquired inventory adjustments

 

 

 

 

494

 

 

 

 

 

 

5,278

 

Litigation

 

 

 

 

 

 

 

 

 

 

(158

)

Amortization of intangibles

 

6,147

 

 

 

7,735

 

 

 

25,568

 

 

 

25,305

 

Interest expense

 

 

 

 

1,366

 

 

 

 

 

 

1,366

 

Loss on extinguishment of debt

 

 

 

 

1,173

 

 

 

 

 

 

1,173

 

Gain on sale of equity investment

 

 

 

 

(210

)

 

 

 

 

 

(3,967

)

Remeasurement of contingent consideration liability

 

 

 

 

1,470

 

 

 

 

 

 

1,470

 

Loss on lease contracts

 

 

 

 

 

 

 

1,288

 

 

 

 

Income tax

 

 

 

 

(3,430

)

 

 

(7,770

)

 

 

(6,532

)

Total adjustments to GAAP net loss

$

24,678

 

 

$

29,656

 

 

$

67,603

 

 

$

124,820

 

Non-GAAP net income

$

7,623

 

 

$

24,024

 

 

$

41,750

 

 

$

78,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income per share-diluted

$

0.06

 

 

$

0.20

 

 

$

0.35

 

 

$

0.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in net income per share-diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP shares used

 

122,226

 

 

 

120,361

 

 

 

120,714

 

 

 

119,781