Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - BROCADE COMMUNICATIONS SYSTEMS INC | brcd-8keprxfy15q4.htm |
| EX-99.2 - SLIDES WITH ACCOMPANYING PREPARED REMARKS OF BROCADE COMMUNICATIONS SYSTEMS, INC - BROCADE COMMUNICATIONS SYSTEMS INC | brcd-8keprxfy15q4xex992.htm |
Exhibit 99.1
BROCADE CONTACTS | ||
Public Relations Ed Graczyk Tel: 408-333-1836 egraczyk@brocade.com | Investor Relations Michael Iburg Tel: 408-333-0233 miburg@brocade.com |  |
Brocade Reports Fourth Quarter and Fiscal 2015 Earnings
Record Total Revenue, IP Networking Revenue, and Earnings per Share in Fiscal 2015
SAN JOSE, Calif., November 23, 2015 — Brocade® (NASDAQ: BRCD) today reported financial results for its fourth quarter and full fiscal year 2015 ended October 31, 2015. Brocade reported fourth quarter revenue of $589 million, an increase of 4% year-over-year and 7% quarter-over-quarter. Revenue for fiscal year 2015 was $2,263 million, up 2% year-over-year. The resulting GAAP diluted earnings per share (EPS) was $0.20 for the fourth quarter and $0.79 for fiscal year 2015, up 6% and up 48% year-over-year, respectively. The fiscal year 2014 GAAP EPS included a non-cash goodwill impairment charge associated with the strategic repositioning of the Brocade ADX® product family. Non-GAAP diluted EPS was $0.26 for the fourth quarter and $1.01 for fiscal year 2015, up 8% and up 12% year-over-year, respectively.
“Fiscal 2015 was a productive year in which we achieved many significant milestones,” said Lloyd Carney, CEO of Brocade. “We delivered annual revenue growth in fiscal 2015, with a year-over-year revenue increase in each fiscal quarter. We grew our non-GAAP EPS by 12% for the fiscal year, delivering more than a dollar per share for the first time. We continued to expand our portfolio of software and hardware products through both technology innovation and strategic acquisitions. Looking forward, these investments create new opportunities for us to continue to grow revenue and EPS in 2016 and beyond.”
Quarterly Key Financial Metrics: (1)
Q4 2015 | Q3 2015 | Q4 2014 | Q4 2015 vs. Q3 2015 | Q4 2015 vs. Q4 2014 | |||||||||||||
Revenue | $ | 589 | M | $ | 552 | M | $ | 564 | M | 7 | % | 4 | % | ||||
GAAP EPS—diluted | $ | 0.20 | $ | 0.21 | $ | 0.19 | (7 | %) | 6 | % | |||||||
Non-GAAP EPS—diluted | $ | 0.26 | $ | 0.27 | $ | 0.24 | (4 | %) | 8 | % | |||||||
GAAP gross margin | 67.0 | % | 67.4 | % | 66.8 | % | (0.4) pts | 0.2 pts | |||||||||
Non-GAAP gross margin | 67.9 | % | 68.6 | % | 67.7 | % | (0.7) pts | 0.2 pts | |||||||||
GAAP operating margin | 20.2 | % | 21.7 | % | 22.4 | % | (1.5) pts | (2.2) pts | |||||||||
Non-GAAP operating margin | 25.0 | % | 26.9 | % | 26.8 | % | (1.9) pts | (1.8) pts | |||||||||
(1) Full fiscal year financial metrics are detailed in the financial statements and schedules presented below.
Please see important note of explanation about the use of non-GAAP financial measures below, including a detailed reconciliation between GAAP and non-GAAP information in the tables included herein.
Highlights:
• | Q4 2015 SAN product revenue was $325 million, flat year-over-year and up 5% quarter-over-quarter. The Q4 year-over-year product revenue performance reflects a 14% increase in director sales and a 1% increase in embedded switch sales, offset by a 12% decrease in switch sales. For fiscal year 2015, SAN product revenue was $1,301 million, down 2% year-over-year, primarily due to lower switch and embedded switch sales, partially offset by higher director sales. |
• | Q4 2015 IP Networking product revenue was $170 million, up 12% year-over-year and 10% quarter-over-quarter. The Q4 year-over-year increase was primarily driven by a 28% increase in Ethernet switch sales and improved software sales, partially offset by a 20% decline in router revenue. For fiscal year 2015, IP Networking product revenue was $601 million, up 14% year-over-year due to stronger switch, router, and software sales. |
• | During Q4, Brocade launched the Brocade Analytics Monitoring Platform, a new, innovative, SAN solution designed for both new and existing Fibre Channel storage networking customers. This solution allows customers to better monitor, analyze and control their SAN environments, while also improving the operational performance, stability, and security of data flowing between servers and storage devices. |
Page 1 of 15
• | In fiscal year 2015, Brocade’s full-year GAAP gross margin and operating margin were 67.5% and 21.8%, respectively. Full-year non-GAAP gross margin and operating margin increased to 68.4% and 26.3%, a full-year improvement of 110 basis points and 30 basis points, respectively. The full-year non-GAAP gross margin improvement was primarily due to lower excess and obsolete inventory charges and lower manufacturing overhead spending, while the operating margin improvement was due to higher gross margins, partially offset by higher sales and marketing and research and development expenses. |
• | Full-year fiscal 2015 operating cash flow was $447 million, a 17% decrease from fiscal year 2014. The decrease in operating cash flow was primarily due to higher payments with respect to employee incentive compensation earned in fiscal year 2014 and paid in fiscal year 2015, changes in accounts receivable collections, and higher fiscal year 2015 tax payments related to fiscal year 2014 earnings. During fiscal year 2015, the Company repurchased $344 million of stock, or approximately 30 million shares, and paid $67 million in dividends. This return of capital to shareholders represents 96% of adjusted free cash flow for the year. |
Board Declares Dividend
• | The Brocade Board of Directors has declared a quarterly cash dividend of $0.045 per share of the Company’s common stock. The dividend payment will be made on January 4, 2016, to shareholders of record at the close of market on December 10, 2015. |
Brocade management will host a conference call today at 2:30 p.m. PT (5:30 p.m. ET) to discuss Q4 and fiscal year 2015 results, as well as Brocade’s Q1 2016 outlook. To access the webcast, please go to www.brcd.com/events.cfm. A replay of the conference call, prepared comments and slides, as well as a written transcript, will be available at www.brcd.com.
Other Q4 2015 product, customer, and partner announcements are available at http://newsroom.brocade.com/.
Brocade (www.brocade.com)
130 Holger Way, San Jose, CA 95134
T. 408.333.8000 F. 408.333.8101
Page 2 of 15
Financial Highlights and Additional Financial Information
Q4 2015 | Q3 2015 | Q4 2014 | ||||||
Routes to market as a % of total net revenues: | ||||||||
OEM revenues | 62 | % | 62 | % | 63 | % | ||
Channel/Direct revenues | 38 | % | 38 | % | 37 | % | ||
10% or greater customer revenues | 29 | % | 43 | % | 44 | % | ||
Geographic split as a % of total net revenues (1): | ||||||||
Domestic revenues | 54 | % | 57 | % | 61 | % | ||
International revenues | 46 | % | 43 | % | 39 | % | ||
Segment split as a % of total net revenues: | ||||||||
SAN product revenues | 55 | % | 56 | % | 58 | % | ||
IP Networking product revenues | 29 | % | 28 | % | 27 | % | ||
Global Services revenues | 16 | % | 16 | % | 15 | % | ||
SAN business revenues (2) | 65 | % | 66 | % | 67 | % | ||
IP Networking business revenues (2) | 35 | % | 34 | % | 33 | % | ||
IP Networking product revenues by use category (3) (4): | ||||||||
Data Center | 60 | % | 52 | % | 58 | % | ||
Enterprise Campus | 35 | % | 40 | % | 34 | % | ||
Carrier Network (MAN/WAN) | 5 | % | 8 | % | 8 | % | ||
Additional information: | Q4 2015 | Q3 2015 | Q4 2014 | ||||||||
GAAP net income | $ | 84 | M | $ | 92 | M | $ | 83 | M | ||
Non-GAAP net income | $ | 108 | M | $ | 115 | M | $ | 104 | M | ||
GAAP operating income | $ | 119 | M | $ | 120 | M | $ | 127 | M | ||
Non-GAAP operating income | $ | 147 | M | $ | 149 | M | $ | 151 | M | ||
EBITDA | $ | 141 | M | $ | 142 | M | $ | 147 | M | ||
GAAP effective tax rate (5) | 23.6 | % | 17.4 | % | 29.1 | % | |||||
Non-GAAP effective tax rate (5) | 24.2 | % | 20.1 | % | 26.6 | % | |||||
Cash and cash equivalents | $ | 1,441 | M | $ | 1,320 | M | $ | 1,255 | M | ||
Deferred revenues | $ | 317 | M | $ | 301 | M | $ | 312 | M | ||
Capital expenditures | $ | 16 | M | $ | 19 | M | $ | 14 | M | ||
Total debt, net of discount (6) | $ | 796 | M | $ | 792 | M | $ | 597 | M | ||
Cash, net of senior debt, convertible debt and capitalized leases | $ | 566 | M | $ | 444 | M | $ | 653 | M | ||
Cash provided by operations | $ | 180 | M | $ | 55 | M | $ | 158 | M | ||
Days sales outstanding | 36 days | 33 days | 36 days | ||||||||
Employees at end of period | 4,640 | 4,626 | 4,161 | ||||||||
SAN port shipments | 1.0 | M | 0.9 | M | 1.1 | M | |||||
Share repurchases | $ | 31.1 | M | $ | 103.1 | M | $ | 32.8 | M | ||
Please see important note of explanation about the use of non-GAAP financial measures below, including a detailed reconciliation between GAAP and non-GAAP information in the tables included herein.
(1) | Revenues are attributed to geographic areas based on product delivery location. Since some OEM partners take delivery of Brocade products domestically and then ship internationally to their end users, the percentage of international revenues based on end-user location would likely be higher. |
(2) | SAN and IP Networking business revenues include hardware and software product, support, and services revenues. |
(3) | Product revenue by use category is estimated based on analysis of the information the Company collects in its sales management system. The estimated percentage of revenue by use category may fluctuate quarter to quarter due to seasonality and the timing of large customer orders. |
(4) | Each use category includes enterprise, service provider, and government revenues. |
(5) | The lower effective tax rates in Q3 2015 were, in part, due to various tax benefits recognized in the quarter including a domestic manufacturing deduction and releases of previously reserved tax provisions. |
(6) | Q4 2015 and Q3 2015 total debt, net of discount, includes the debt discount recorded for the conversion feature that is required to be separately accounted for as equity for the $575 million convertible debt, thereby reducing the carrying value of the debt. The unamortized debt discount for the conversion feature was $69 million as of October 31, 2015, and $73 million as of August 1, 2015. |
Page 3 of 15
Non-GAAP Financial Measures
To supplement financial information presented on a GAAP basis, Brocade provides information presented on a non-GAAP basis. These non-GAAP financial measures are not computed in accordance with, or as an alternative to, financial information presented on a GAAP basis. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the most directly comparable GAAP measures. The most directly comparable GAAP information and a reconciliation between the GAAP and non-GAAP amounts is provided in the tables at the end of this press release.
Management believes that the non-GAAP financial measures used in this press release allow management to gain a better understanding of Brocade’s comparative operating performance, both from period to period and relative to its competitors. These non-GAAP financial measures also help with the determination of Brocade’s baseline performance before gains, losses or charges that are considered by management to be outside of ongoing operating results. Accordingly, management uses these non-GAAP financial measures for planning and forecasting of future periods and in making decisions regarding operations and the allocation of resources.
Management believes these non-GAAP financial measures, when read in conjunction with Brocade’s GAAP financials, provide useful information to investors by offering:
• | the ability to make more meaningful period-to-period comparisons of Brocade’s ongoing operating results; |
• | the ability to make more meaningful comparisons of Brocade’s operating performance relative to its competitors; |
• | the ability to better identify trends in Brocade’s underlying business and to perform related trend analyses; and |
• | a better understanding of how management plans and measures Brocade’s underlying business. |
Management excludes certain gains or losses and benefits or costs in determining non-GAAP financial measures that are the result of infrequent events or events that arise outside the ordinary course of Brocade’s continuing operations. Management believes that it is appropriate to evaluate Brocade’s operating performance by excluding those items that are not indicative of ongoing operating results or limit comparability. Such items include, but are not limited to: (i) call premium cost and write-off of debt discount and debt issuance costs related to lenders that did not participate in Brocade’s debt refinancings; (ii) acquisition and integration costs; (iii) restructuring, goodwill impairment, and other related costs (benefits); (iv) gain on sale of non-marketable equity investment; (v) (gain) loss on sale of business; (vi) legal provision (recovery) associated with certain pre-acquisition litigation; (vii) legal fees (recovery) associated with indemnification obligations and other related costs, net; (viii) gain on litigation settlement, net; and (ix) specific non-cash and non-recurring tax benefits or detriments.
Management also excludes the following non-cash charges in determining non-GAAP financial measures: (i) stock-based compensation expense; (ii) amortization of purchased intangible assets; and (iii) non-cash interest expense related to the convertible debt.
Management believes that the exclusion of stock-based compensation allows for more accurate comparisons of Brocade’s operating results to Brocade’s peer companies because of the varying use of valuation methodologies and subjective assumptions and the variety of award types. In addition, the exclusion of the expense associated with the amortization of acquisition-related intangible assets is appropriate because a significant portion of the purchase price for acquisitions may be allocated to intangible assets that have short lives, and the exclusion of amortization expense allows comparisons of operating results that are consistent over time for Brocade’s newly acquired and long-held businesses. In connection with the convertible debt, under the relevant accounting guidance, a non-cash interest expense is recognized for the convertible debt as an imputed interest expense for the conversion feature. Management believes excluding the non-cash interest expense related to the convertible debt from its non-GAAP financial measures is useful for investors because the expense does not represent a cash outflow in the respective reporting periods and is not indicative of ongoing operating performance.
Finally, management believes that it is appropriate to exclude the tax effects of the items noted above in order to present a more meaningful measure of non-GAAP net income.
Page 4 of 15
Limitations: These non-GAAP financial measures have limitations because they do not include all items of income and expense that impact the company. In addition, these non-GAAP financial measures may not be comparable to similar measurements reported by other companies. Management compensates for these limitations by relying primarily on its GAAP results and using non-GAAP financial measures only supplementally. Management also provides robust and detailed reconciliations of each non-GAAP financial measure to its most directly comparable GAAP measure, and management encourages investors to review carefully those reconciliations.
Forward-Looking Statements
This press release contains forward-looking statements including, but not limited to, statements regarding Brocade’s financial results, goals, plans, strategy, business outlook and prospects. These statements are based on current expectations as of the date of this presentation and involve a number of risks, uncertainties and assumptions that may cause actual results to differ significantly. The risks, uncertainties and assumptions include, but are not limited to: the effect on Brocade of increasing market competition and changes in the industry; Brocade’s ability to execute on its sales strategy and plans for future operations; the impact on Brocade of macroeconomic trends and events and changes in IT spending levels; Brocade’s ability to introduce and achieve market acceptance of new products and support offerings on a timely basis; risks associated with Brocade’s international operations; and integration and other risks associated with acquisitions, divestitures and strategic investments. These and other risks are set forth in more detail in Brocade’s Form 10-Q for the fiscal quarter ended August 1, 2015, and in Brocade’s Annual Report on Form 10-K for the fiscal year ended November 1, 2014. Brocade expressly assumes no obligation to update any such forward-looking statements whether as the result of new developments or otherwise.
About Brocade
Brocade (NASDAQ: BRCD) networking solutions help the world’s leading organizations transition smoothly to a world where applications and information reside anywhere. (www.brocade.com)
ADX, Brocade, Brocade Assurance, the B-wing symbol, DCX, Fabric OS, Fabric Vision, HyperEdge, ICX, MLX, MyBrocade, OpenScript, The Effortless Network, vADX, VCS, VDX, vPlane, and Vyatta are registered trademarks of Brocade Communications Systems, Inc., in the United States and/or in other countries. Other brands, products, or service names mentioned may be trademarks of Brocade or others.
© 2015 Brocade Communications Systems, Inc. All Rights Reserved.
Page 5 of 15
BROCADE COMMUNICATIONS SYSTEMS, INC. CONSOLIDATED STATEMENTS OF INCOME (Unaudited) | |||||||||||||||
Three Months Ended | For the Year Ended | ||||||||||||||
October 31, 2015 | November 1, 2014 | October 31, 2015 | November 1, 2014 | ||||||||||||
(In thousands, except per share amounts) | |||||||||||||||
Net revenues: | |||||||||||||||
Product | $ | 494,720 | $ | 476,905 | $ | 1,902,401 | $ | 1,852,187 | |||||||
Service | 94,107 | 87,453 | 361,059 | 359,080 | |||||||||||
Total net revenues | 588,827 | 564,358 | 2,263,460 | 2,211,267 | |||||||||||
Cost of revenues: | |||||||||||||||
Product | 155,734 | 151,025 | 587,515 | 592,441 | |||||||||||
Service | 38,816 | 36,215 | 147,872 | 153,033 | |||||||||||
Total cost of revenues | 194,550 | 187,240 | 735,387 | 745,474 | |||||||||||
Gross margin | 394,277 | 377,118 | 1,528,073 | 1,465,793 | |||||||||||
Operating expenses: | |||||||||||||||
Research and development | 94,547 | 83,687 | 356,720 | 345,549 | |||||||||||
Sales and marketing | 157,031 | 144,991 | 585,230 | 554,515 | |||||||||||
General and administrative | 21,808 | 21,546 | 87,623 | 84,941 | |||||||||||
Amortization of intangible assets | 902 | 135 | 2,556 | 10,280 | |||||||||||
Acquisition and integration costs | 809 | — | 3,942 | — | |||||||||||
Restructuring, goodwill impairment, and other related costs (benefits) | (41 | ) | 229 | (678 | ) | 89,280 | |||||||||
Gain on sale of network adapter business | — | — | — | (4,884 | ) | ||||||||||
Total operating expenses | 275,056 | 250,588 | 1,035,393 | 1,079,681 | |||||||||||
Income from operations | 119,221 | 126,530 | 492,680 | 386,112 | |||||||||||
Interest expense | (9,824 | ) | (9,151 | ) | (55,578 | ) | (36,757 | ) | |||||||
Interest and other income, net | 1,095 | 323 | 1,949 | 4,266 | |||||||||||
Income before income tax | 110,492 | 117,702 | 439,051 | 353,621 | |||||||||||
Income tax expense | 26,104 | 34,283 | 98,689 | 115,650 | |||||||||||
Net income | $ | 84,388 | $ | 83,419 | $ | 340,362 | $ | 237,971 | |||||||
Net income per share—basic | $ | 0.20 | $ | 0.19 | $ | 0.81 | $ | 0.55 | |||||||
Net income per share—diluted | $ | 0.20 | $ | 0.19 | $ | 0.79 | $ | 0.53 | |||||||
Shares used in per share calculation—basic | 414,769 | 431,843 | 420,331 | 435,258 | |||||||||||
Shares used in per share calculation—diluted | 422,315 | 441,649 | 430,556 | 446,859 | |||||||||||
Cash dividends declared per share | $ | 0.045 | $ | 0.035 | $ | 0.16 | $ | 0.07 | |||||||
Page 6 of 15
BROCADE COMMUNICATIONS SYSTEMS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
Three Months Ended | For the Year Ended | ||||||||||||||
October 31, 2015 | November 1, 2014 | October 31, 2015 | November 1, 2014 | ||||||||||||
(In thousands) | |||||||||||||||
Net income | $ | 84,388 | $ | 83,419 | $ | 340,362 | $ | 237,971 | |||||||
Other comprehensive income and loss, net of tax: | |||||||||||||||
Unrealized gains (losses) on cash flow hedges: | |||||||||||||||
Change in unrealized gains and losses | (1,055 | ) | (1,953 | ) | (3,387 | ) | (1,939 | ) | |||||||
Net gains and losses reclassified into earnings | 1,211 | (18 | ) | 3,755 | (235 | ) | |||||||||
Net unrealized gains (losses) on cash flow hedges | 156 | (1,971 | ) | 368 | (2,174 | ) | |||||||||
Foreign currency translation adjustments | (775 | ) | (3,480 | ) | (6,556 | ) | (3,196 | ) | |||||||
Total other comprehensive loss | (619 | ) | (5,451 | ) | (6,188 | ) | (5,370 | ) | |||||||
Total comprehensive income | $ | 83,769 | $ | 77,968 | $ | 334,174 | $ | 232,601 | |||||||
Page 7 of 15
BROCADE COMMUNICATIONS SYSTEMS, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
October 31, 2015 | November 1, 2014 | ||||||
(In thousands, except par value) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 1,440,882 | $ | 1,255,017 | |||
Accounts receivable, net of allowances for doubtful accounts of $1,838 and $80 as of October 31, 2015, and November 1, 2014, respectively | 235,883 | 224,913 | |||||
Inventories | 40,524 | 38,718 | |||||
Deferred tax assets | 78,675 | 92,692 | |||||
Prepaid expenses and other current assets | 56,235 | 46,665 | |||||
Total current assets | 1,852,199 | 1,658,005 | |||||
Property and equipment, net | 439,224 | 445,433 | |||||
Goodwill | 1,617,161 | 1,567,723 | |||||
Intangible assets, net | 75,623 | 26,658 | |||||
Other assets | 53,971 | 35,856 | |||||
Total assets | $ | 4,038,178 | $ | 3,733,675 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 98,143 | $ | 93,705 | |||
Accrued employee compensation | 142,075 | 169,018 | |||||
Deferred revenue | 244,622 | 239,993 | |||||
Other accrued liabilities | 77,524 | 84,592 | |||||
Total current liabilities | 562,364 | 587,308 | |||||
Long-term debt, net of current portion | 795,804 | 595,450 | |||||
Non-current deferred revenue | 72,065 | 71,746 | |||||
Non-current income tax liability | 47,010 | 39,647 | |||||
Non-current deferred tax liabilities | 24,024 | 27,153 | |||||
Other non-current liabilities | 3,376 | 4,310 | |||||
Total liabilities | 1,504,643 | 1,325,614 | |||||
Commitments and contingencies | |||||||
Stockholders’ equity: | |||||||
Preferred stock, $0.001 par value, 5,000 shares authorized, no shares issued and outstanding | — | — | |||||
Common stock, $0.001 par value, 800,000 shares authorized: | |||||||
Issued and outstanding: 413,923 and 431,470 shares as of October 31, 2015, and November 1, 2014, respectively | 414 | 431 | |||||
Additional paid-in capital | 1,632,984 | 1,774,197 | |||||
Accumulated other comprehensive loss | (25,002 | ) | (18,814 | ) | |||
Retained earnings | 925,139 | 652,247 | |||||
Total stockholders’ equity | 2,533,535 | 2,408,061 | |||||
Total liabilities and stockholders’ equity | $ | 4,038,178 | $ | 3,733,675 | |||
Page 8 of 15
BROCADE COMMUNICATIONS SYSTEMS, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | |||||||
Three Months Ended | |||||||
October 31, 2015 | November 1, 2014 | ||||||
(In thousands) | |||||||
Cash flows from operating activities: | |||||||
Net income | $ | 84,388 | $ | 83,419 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Excess tax benefits from stock-based compensation | (6,962 | ) | (26,865 | ) | |||
Depreciation and amortization | 22,238 | 20,277 | |||||
Loss on disposal of property and equipment | 1,543 | 1,788 | |||||
Amortization of debt issuance costs and debt discount | 4,272 | 295 | |||||
Net gain on sale of investment | — | (50 | ) | ||||
Provision for doubtful accounts receivable and sales allowances | 1,278 | 2,043 | |||||
Non-cash stock-based compensation expense | 23,934 | 23,700 | |||||
Changes in assets and liabilities, net of acquisitions: | |||||||
Accounts receivable | (37,242 | ) | (35,140 | ) | |||
Inventories | (27 | ) | 1,869 | ||||
Prepaid expenses and other assets | 5,010 | (6,188 | ) | ||||
Deferred tax assets | (297 | ) | (934 | ) | |||
Accounts payable | (2,159 | ) | 6,748 | ||||
Accrued employee compensation | 35,149 | 26,754 | |||||
Deferred revenue | 15,565 | 12,672 | |||||
Other accrued liabilities | 33,888 | 48,198 | |||||
Restructuring liabilities | (311 | ) | (733 | ) | |||
Net cash provided by operating activities | 180,267 | 157,853 | |||||
Cash flows from investing activities: | |||||||
Proceeds from sale of non-marketable equity investment | — | 50 | |||||
Purchases of property and equipment | (15,601 | ) | (13,559 | ) | |||
Net cash paid in connection with acquisition | — | (16,900 | ) | ||||
Net cash used in investing activities | (15,601 | ) | (30,409 | ) | |||
Cash flows from financing activities: | |||||||
Payment of principal related to capital leases | (141 | ) | (103 | ) | |||
Common stock repurchases | (31,085 | ) | (32,820 | ) | |||
Proceeds from issuance of common stock | 31 | 2,701 | |||||
Payment of cash dividends to stockholders | (18,651 | ) | (15,114 | ) | |||
Excess tax benefits from stock-based compensation | 6,962 | 26,865 | |||||
Net cash used in financing activities | (42,884 | ) | (18,471 | ) | |||
Effect of exchange rate fluctuations on cash and cash equivalents | (571 | ) | (3,343 | ) | |||
Net increase in cash and cash equivalents | 121,211 | 105,630 | |||||
Cash and cash equivalents, beginning of period | 1,319,671 | 1,149,387 | |||||
Cash and cash equivalents, end of period | $ | 1,440,882 | $ | 1,255,017 | |||
Page 9 of 15
BROCADE COMMUNICATIONS SYSTEMS, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | |||||||
For the Year Ended | |||||||
October 31, 2015 | November 1, 2014 | ||||||
(In thousands) | |||||||
Cash flows from operating activities: | |||||||
Net income | $ | 340,362 | $ | 237,971 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Excess tax benefits from stock-based compensation | (48,943 | ) | (64,563 | ) | |||
Depreciation and amortization | 84,807 | 100,647 | |||||
Loss on disposal of property and equipment | 3,163 | 5,118 | |||||
Gain on sale of network adapter business | — | (4,884 | ) | ||||
Amortization of debt issuance costs and debt discount | 13,715 | 1,151 | |||||
Write-off of debt discount and debt issuance costs related to lenders that did not participate in refinancing | 4,808 | — | |||||
Net gain on sale of investments | — | (5,292 | ) | ||||
Provision for doubtful accounts receivable and sales allowances | 5,173 | 7,563 | |||||
Non-cash stock-based compensation expense | 88,528 | 84,914 | |||||
Goodwill impairment charge | — | 83,382 | |||||
Changes in assets and liabilities, net of acquisitions: | |||||||
Accounts receivable | (15,989 | ) | 17,121 | ||||
Inventories | (1,805 | ) | 6,626 | ||||
Prepaid expenses and other assets | (15,844 | ) | (10,984 | ) | |||
Deferred tax assets | 234 | (887 | ) | ||||
Accounts payable | 107 | 2,339 | |||||
Accrued employee compensation | (59,703 | ) | (11,382 | ) | |||
Deferred revenue | 1,345 | 8,652 | |||||
Other accrued liabilities | 50,366 | 96,376 | |||||
Restructuring liabilities | (2,825 | ) | (12,271 | ) | |||
Net cash provided by operating activities | 447,499 | 541,597 | |||||
Cash flows from investing activities: | |||||||
Purchases of non-marketable equity and debt investments | (2,150 | ) | (223 | ) | |||
Proceeds from sale of non-marketable equity investments | 1,489 | 10,798 | |||||
Purchases of property and equipment | (68,743 | ) | (54,734 | ) | |||
Purchase of intangible assets | (7,750 | ) | — | ||||
Net cash paid in connection with acquisitions | (95,452 | ) | (16,900 | ) | |||
Proceeds from collection of note receivable | 250 | 250 | |||||
Proceeds from sale of network adapter business | — | 9,995 | |||||
Net cash used in investing activities | (172,356 | ) | (50,814 | ) | |||
Page 10 of 15
BROCADE COMMUNICATIONS SYSTEMS, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS—Continued (Unaudited) | |||||||
For the Year Ended | |||||||
October 31, 2015 | November 1, 2014 | ||||||
(In thousands) | |||||||
Cash flows from financing activities: | |||||||
Payment of principal related to senior secured notes | (300,000 | ) | — | ||||
Payment of debt issuance costs | (1,718 | ) | — | ||||
Payment of principal related to capital leases | (1,818 | ) | (2,485 | ) | |||
Common stock repurchases | (343,686 | ) | (335,380 | ) | |||
Proceeds from issuance of common stock | 51,376 | 83,994 | |||||
Payment of cash dividends to stockholders | (67,470 | ) | (30,384 | ) | |||
Proceeds from convertible notes | 565,656 | — | |||||
Purchase of convertible note hedge | (86,135 | ) | — | ||||
Proceeds from issuance of warrants | 51,175 | — | |||||
Excess tax benefits from stock-based compensation | 48,943 | 64,563 | |||||
Net cash used in financing activities | (83,677 | ) | (219,692 | ) | |||
Effect of exchange rate fluctuations on cash and cash equivalents | (5,601 | ) | (3,071 | ) | |||
Net increase in cash and cash equivalents | 185,865 | 268,020 | |||||
Cash and cash equivalents, beginning of year | 1,255,017 | 986,997 | |||||
Cash and cash equivalents, end of year | $ | 1,440,882 | $ | 1,255,017 | |||
Page 11 of 15
BROCADE COMMUNICATIONS SYSTEMS, INC. RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL MEASURES (Unaudited) | |||||||||||
Three Months Ended | |||||||||||
October 31, 2015 | August 1, 2015 | November 1, 2014 | |||||||||
(In thousands, except per share amounts) | |||||||||||
Non-GAAP adjustments | |||||||||||
Stock-based compensation expense included in cost of revenues | $ | 3,189 | $ | 3,955 | $ | 4,225 | |||||
Amortization of intangible assets expense included in cost of revenues | 2,598 | 2,549 | 600 | ||||||||
Total gross margin impact from non-GAAP adjustments | 5,787 | 6,504 | 4,825 | ||||||||
Stock-based compensation expense included in research and development | 5,475 | 5,226 | 5,527 | ||||||||
Stock-based compensation expense included in sales and marketing | 10,689 | 10,601 | 8,832 | ||||||||
Stock-based compensation expense included in general and administrative | 4,581 | 4,655 | 5,116 | ||||||||
Amortization of intangible assets expense included in operating expenses | 902 | 889 | 135 | ||||||||
Acquisition and integration costs | 809 | 789 | — | ||||||||
Restructuring and other related costs (benefits) | (41 | ) | — | 229 | |||||||
Total operating income impact from non-GAAP adjustments | 28,202 | 28,664 | 24,664 | ||||||||
Convertible debt interest | 3,730 | 3,684 | — | ||||||||
Income tax effect of non-GAAP adjustments | (8,363 | ) | (9,494 | ) | (3,587 | ) | |||||
Total net income impact from non-GAAP adjustments | $ | 23,569 | $ | 22,854 | $ | 21,077 | |||||
Gross margin reconciliation | |||||||||||
GAAP gross margin | $ | 394,277 | $ | 371,904 | $ | 377,118 | |||||
Total gross margin impact from non-GAAP adjustments | 5,787 | 6,504 | 4,825 | ||||||||
Non-GAAP gross margin | $ | 400,064 | $ | 378,408 | $ | 381,943 | |||||
GAAP gross margin, as a percent of total net revenues | 67.0 | % | 67.4 | % | 66.8 | % | |||||
Non-GAAP gross margin, as a percent of total net revenues | 67.9 | % | 68.6 | % | 67.7 | % | |||||
Operating income reconciliation | |||||||||||
GAAP operating income | $ | 119,221 | $ | 119,849 | $ | 126,530 | |||||
Total operating income impact from non-GAAP adjustments | 28,202 | 28,664 | 24,664 | ||||||||
Non-GAAP operating income | $ | 147,423 | $ | 148,513 | $ | 151,194 | |||||
GAAP operating income, as a percent of total net revenues | 20.2 | % | 21.7 | % | 22.4 | % | |||||
Non-GAAP operating income, as a percent of total net revenues | 25.0 | % | 26.9 | % | 26.8 | % | |||||
BROCADE COMMUNICATIONS SYSTEMS, INC. RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL MEASURES—Continued (Unaudited) | |||||||||||
Three Months Ended | |||||||||||
October 31, 2015 | August 1, 2015 | November 1, 2014 | |||||||||
(In thousands, except per share amounts) | |||||||||||
Net income and net income per share reconciliation | |||||||||||
Net income on a GAAP basis | $ | 84,388 | $ | 91,667 | $ | 83,419 | |||||
Total net income impact from non-GAAP adjustments | 23,569 | 22,854 | 21,077 | ||||||||
Non-GAAP net income | $ | 107,957 | $ | 114,521 | $ | 104,496 | |||||
Non-GAAP net income per share—basic | $ | 0.26 | $ | 0.27 | $ | 0.24 | |||||
Non-GAAP net income per share—diluted | $ | 0.26 | $ | 0.27 | $ | 0.24 | |||||
Shares used in non-GAAP per share calculation—basic | 414,769 | 417,299 | 431,843 | ||||||||
Shares used in non-GAAP per share calculation—diluted | 422,315 | 427,518 | 441,649 | ||||||||
Effective tax rate reconciliation | |||||||||||
GAAP effective tax rate | 23.6 | % | 17.4 | % | 29.1 | % | |||||
Total tax impact from non-GAAP adjustments | 0.6 | % | 2.7 | % | (2.5 | )% | |||||
Non-GAAP effective tax rate | 24.2 | % | 20.1 | % | 26.6 | % | |||||
Page 12 of 15
BROCADE COMMUNICATIONS SYSTEMS, INC. RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL MEASURES (Unaudited) | |||||||
For the Year Ended | |||||||
October 31, 2015 | November 1, 2014 | ||||||
(In thousands, except per share amounts) | |||||||
Non-GAAP adjustments | |||||||
Stock-based compensation expense included in cost of revenues | $ | 12,946 | $ | 14,962 | |||
Amortization of intangible assets expense included in cost of revenues | 7,641 | 8,010 | |||||
Total gross margin impact from non-GAAP adjustments | 20,587 | 22,972 | |||||
Stock-based compensation expense included in research and development | 18,714 | 18,635 | |||||
Stock-based compensation expense included in sales and marketing | 38,340 | 31,651 | |||||
Stock-based compensation expense included in general and administrative | 18,528 | 19,666 | |||||
Amortization of intangible assets expense included in operating expenses | 2,556 | 10,280 | |||||
Acquisition and integration costs | 3,942 | — | |||||
Restructuring, goodwill impairment, and other related costs (benefits) | (678 | ) | 89,280 | ||||
Gain on sale of network adapter business | — | (4,884 | ) | ||||
Total operating income impact from non-GAAP adjustments | 101,989 | 187,600 | |||||
Call premium cost and write-off of debt discount and debt issuance costs related to lenders that did not participate in refinancing | 15,122 | — | |||||
Gain on sale of non-marketable equity investment | — | (5,242 | ) | ||||
Convertible debt interest | 11,731 | — | |||||
Income tax effect of non-GAAP adjustments | (33,179 | ) | (17,643 | ) | |||
Total net income impact from non-GAAP adjustments | $ | 95,663 | $ | 164,715 | |||
Gross margin reconciliation | |||||||
GAAP gross margin | $ | 1,528,073 | $ | 1,465,793 | |||
Total gross margin impact from non-GAAP adjustments | 20,587 | 22,972 | |||||
Non-GAAP gross margin | $ | 1,548,660 | $ | 1,488,765 | |||
GAAP gross margin, as a percent of total net revenues | 67.5 | % | 66.3 | % | |||
Non-GAAP gross margin, as a percent of total net revenues | 68.4 | % | 67.3 | % | |||
Operating income reconciliation | |||||||
GAAP operating income | $ | 492,680 | $ | 386,112 | |||
Total operating income impact from non-GAAP adjustments | 101,989 | 187,600 | |||||
Non-GAAP operating income | $ | 594,669 | $ | 573,712 | |||
GAAP operating income, as a percent of total net revenues | 21.8 | % | 17.5 | % | |||
Non-GAAP operating income, as a percent of total net revenues | 26.3 | % | 25.9 | % | |||
Page 13 of 15
BROCADE COMMUNICATIONS SYSTEMS, INC. RECONCILIATION BETWEEN GAAP AND NON-GAAP FINANCIAL MEASURES—Continued (Unaudited) | |||||||
For the Year Ended | |||||||
October 31, 2015 | November 1, 2014 | ||||||
(In thousands, except per share amounts) | |||||||
Net income and net income per share reconciliation | |||||||
Net income on a GAAP basis | $ | 340,362 | $ | 237,971 | |||
Total net income impact from non-GAAP adjustments | 95,663 | 164,715 | |||||
Non-GAAP net income | $ | 436,025 | $ | 402,686 | |||
Non-GAAP net income per share—basic | $ | 1.04 | $ | 0.93 | |||
Non-GAAP net income per share—diluted | $ | 1.01 | $ | 0.90 | |||
Shares used in non-GAAP per share calculation—basic | 420,331 | 435,258 | |||||
Shares used in non-GAAP per share calculation—diluted | 430,556 | 446,859 | |||||
Page 14 of 15