Attached files

file filename
8-K - FORM 8-K - Infinera Corpinfn02112016-8k.htm


Exhibit 99.1

Infinera Corporation Reports Fourth Quarter and Fiscal Year 2015 Financial Results

Sunnyvale, Calif., February 11, 2016 - Infinera Corporation, provider of Intelligent Transport Networks, today released financial results for the fourth quarter and fiscal year ended December 26, 2015.

GAAP revenue for the quarter was $260.0 million compared to $232.5 million in the third quarter of 2015 and $186.3 million in the fourth quarter of 2014.

GAAP gross margin for the quarter was 44.5% compared to 44.2% in the third quarter of 2015 and 45.3% in the fourth quarter of 2014. GAAP operating margin for the quarter was 5.3% compared to 6.1% in the third quarter of 2015 and 6.9% in the fourth quarter of 2014.

GAAP net income for the quarter was $12.6 million, or $0.08 per diluted share, compared to $8.5 million, or $0.06 per diluted share, in the third quarter of 2015, and $8.4 million, or $0.06 per diluted share, in the fourth quarter of 2014.

Non-GAAP revenue for the quarter was $260.6 million compared to $233.2 million in the third quarter of 2015 and $186.3 million in the fourth quarter of 2014.

Non-GAAP gross margin for the quarter was 48.3% compared to 47.5% in the third quarter of 2015 and 46.1% in the fourth quarter of 2014. Non-GAAP operating margin for the quarter was 12.7% compared to 14.4% in the third quarter of 2015 and 11.0% in the fourth quarter of 2014.

Non-GAAP net income for the quarter was $32.0 million, or $0.21 per diluted share, compared to $32.2 million, or $0.22 per diluted share, in the third quarter of 2015, and $18.0 million, or $0.13 per diluted share, in the fourth quarter of 2014.

GAAP revenue for the year was $886.7 million compared to $668.1 million in 2014.

GAAP gross margin for the year was 45.5% compared to 43.2% in 2014. GAAP operating margin for the year was 6.7% compared to 4.1% in 2014. GAAP net income for the year was $51.4 million, or $0.36 per diluted share, compared to $13.7 million, or $0.11 per diluted share in 2014.

Non-GAAP revenue for the year was $888.0 million compared to $668.1 million in 2014.

Non-GAAP gross margin for the year was 47.8% compared to 44.0% in 2014. Non-GAAP operating margin for the year was 13.1% compared to 8.3% in 2014. Non-GAAP net income for the year was $112.0 million, or $0.78 per diluted share, compared to $49.8 million, or $0.39 per diluted share in 2014.

A further explanation of the use of non-GAAP financial information and a reconciliation of the non-GAAP financial measures to the GAAP equivalents can be found at the end of this release.
    
“Our fourth quarter performance capped off an exceptional year of revenue and profitability growth, expansion of our product portfolio to serve the end-to-end market and the continuation of our commitment to deliver the Infinera Experience to our customers,” said Tom Fallon, Infinera’s Chief Executive Officer. 

“With customers increasingly relying on optical transport as the foundation of their next generation networks, Infinera will continue to deliver the most innovative, scalable and programmable Intelligent Transport solutions in the industry. We exited 2015 on a $1 billion annual revenue run rate and are well positioned to address the significant future opportunities associated with this optical networking transformation.”







Conference Call Information
Infinera will host a conference call for analysts and investors to discuss its fourth quarter and fiscal year 2015 results and its outlook for the first quarter of 2016 today at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). Interested parties may join the conference call by dialing 1-866-270-1533 (toll free) or 1-412-317-0797 (international). A live webcast of the conference call will also be accessible from the Events & Webcasts section of Infinera’s website at investors.infinera.com. Replay of the audio webcast will be available at investors.infinera.com approximately two hours after the end of the live call.

Contacts:
  
 
Media:
Anna Vue
  
Investors:
Jeff Hustis
Tel. +1 (916) 595-8157
 
Tel. +1 (408) 213-7150
avue@infinera.com
  
jhustis@infinera.com

About Infinera
Infinera (NASDAQ: INFN) provides Intelligent Transport Networks, enabling carriers, cloud operators, governments and enterprises to scale network bandwidth, accelerate service innovation and simplify optical network operations. Infinera’s end-to-end packet-optical portfolio is designed for long-haul, subsea, data center interconnect and metro applications. Infinera’s unique large scale photonic integrated circuits enable innovative optical networking solutions for the most demanding networks. To learn more about Infinera visit www.infinera.com, follow us on Twitter @Infinera and read our latest blog posts at blog.infinera.com.
Forward-Looking Statements
This press release contains certain forward-looking statements based on current expectations, forecasts and assumptions that involve risks and uncertainties. Such forward-looking statements include, without limitation, Infinera’s ability to continue to deliver the most innovative, scalable and programmable Intelligent Transport solutions in the industry; and Infinera’s ability to address future opportunities in the optical networking market. Forward-looking statements can also be identified by forward-looking words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "should," "will," and "would" or similar words. These statements are based on information available to Infinera as of the date hereof and actual results could differ materially from those stated or implied due to risks and uncertainties. The risks and uncertainties that could cause Infinera’s results to differ materially from those expressed or implied by such forward-looking statements include delays in the development and introduction of new products or updates to existing products and market acceptance of these products; Infinera’s ability to successfully integrate the Infinera and Transmode businesses; the effect that changes in product pricing or mix, and/or increases in component costs could have on Infinera’s gross margin; Infinera’s ability to respond to rapid technological changes; Infinera’s reliance on single-source suppliers; aggressive business tactics by Infinera’s competitors; Infinera’s ability to protect Infinera’s intellectual property; claims by others that Infinera infringes their intellectual property; global macroeconomic conditions; war, terrorism, public health issues, natural disasters and other circumstances that could disrupt supply, delivery or demand of products; and other risks and uncertainties detailed in Infinera’s SEC filings from time to time. More information on potential factors that may impact Infinera’s business are set forth in its Quarterly Report on Form 10-Q for the quarter ended on September 26, 2015 as filed with the SEC on November 5, 2015, as well as subsequent reports filed with or furnished to the SEC from time to time. These reports are available on Infinera’s website at www.infinera.com and the SEC’s website at www.sec.gov. Infinera assumes no obligation to, and does not currently intend to, update any such forward-looking statements.

Use of Non-GAAP Financial Information
In addition to disclosing financial measures prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP), this press release and the accompanying tables contain certain non-GAAP measures that exclude non-cash stock-based compensation expenses, acquisition-related costs, certain purchase accounting adjustments and amortization of debt discount on Infinera’s convertible senior notes. Infinera believes these adjustments are appropriate to enhance an overall understanding of its underlying financial performance and also its prospects for the future and are considered by management for the purpose of making operational decisions. In addition, these results are the primary indicators management uses as a basis for its planning and forecasting of





future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for net income, basic and diluted net income per share, gross margin or operating margin prepared in accordance with GAAP. Non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles and are subject to limitations. For a description of these non-GAAP financial measures and a reconciliation to the most directly comparable GAAP financial measures, please see the section titled, “GAAP to Non-GAAP Reconciliations.” Infinera anticipates disclosing forward-looking non-GAAP information in its conference call to discuss its fourth quarter and fiscal year 2015 results, including an estimate of certain non-GAAP financial measures for the first quarter of 2016 that excludes non-cash stock-based compensation expenses, acquisition-related costs, certain purchase accounting adjustments and amortization of debt discount on Infinera’s convertible senior notes.

A copy of this press release can be found on the Investor Relations page of Infinera’s website at www.infinera.com.

Infinera and the Infinera logo are trademarks or registered trademarks of Infinera Corporation. All other trademarks used or mentioned herein belong to their respective owners.  






Infinera Corporation
GAAP Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited) 
 
 
Three Months Ended
 
Twelve Months Ended
 
 
December 26, 2015
 
December 27, 2014
 
December 26, 2015
 
December 27, 2014
Revenue:
 
 
 
 
 
 
 
 
Product
 
$
227,040

 
$
158,492

 
$
769,230

 
$
572,276

Services
 
32,994

 
27,814

 
117,484

 
95,803

Total revenue
 
260,034

 
186,306

 
886,714

 
668,079

Cost of revenue:
 
 
 
 
 
 
 
 
Cost of product
 
130,765

 
89,809

 
436,916

 
340,856

Cost of services
 
13,505

 
12,154

 
46,321

 
38,919

Total cost of revenue
 
144,270

 
101,963

 
483,237

 
379,775

Gross profit
 
115,764

 
84,343

 
403,477

 
288,304

Operating expenses:
 
 
 
 
 
 
 
 
Research and development
 
52,559

 
37,349

 
180,703

 
133,484

Sales and marketing
 
34,100

 
22,288

 
101,398

 
79,026

General and administrative
 
15,316

 
11,840

 
61,640

 
48,452

Total operating expenses
 
101,975

 
71,477

 
343,741

 
260,962

Income from operations
 
13,789

 
12,866

 
59,736

 
27,342

Other income (expense), net:
 
 
 
 
 
 
 
 
Interest income
 
466

 
410

 
1,837

 
1,456

Interest expense
 
(3,090
)
 
(2,835
)
 
(11,941
)
 
(11,021
)
Other gain (loss), net:
 
611

 
(348
)
 
2,399

 
(1,365
)
Total other income (expense), net
 
(2,013
)
 
(2,773
)
 
(7,705
)
 
(10,930
)
Income before income taxes
 
11,776

 
10,093

 
52,031

 
16,412

Provision for (benefit from) income taxes
 
(392
)
 
1,683

 
1,081

 
2,753

Net income
 
12,168

 
8,410

 
50,950

 
13,659

Less: Net loss attributable to noncontrolling interest
 
(463
)
 

 
(463
)
 

Net income attributable to Infinera Corporation
 
$
12,631

 
$
8,410

 
$
51,413

 
$
13,659

Net income per common share attributable to Infinera Corporation:
 
 
 
 
 
 
 
 
Basic
 
$
0.09

 
$
0.07

 
$
0.39

 
$
0.11

Diluted
 
$
0.08

 
$
0.06

 
$
0.36

 
$
0.11

Weighted average shares used in computing net income per common share:
 
 
 
 
 
 
 
 
Basic
 
140,015

 
125,830

 
133,259

 
123,672

Diluted
 
149,439

 
133,072

 
143,171

 
128,565

 





Infinera Corporation
GAAP to Non-GAAP Reconciliations
(In thousands, except percentages and per share data)
(Unaudited)
 
 
Three Months Ended
 
Twelve Months Ended
 
December 26, 2015
 
 
 
September 26, 2015
 
 
 
December 27, 2014
 
 
 
December 26, 2015
 
 
 
December 27, 2014
 
 
Reconciliation of Revenue:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
260,034

 
 
 
$
232,472

 
 
 
$
186,306

 
 
 
$
886,714

 
 
 
$
668,079

 
 
Acquisition-related deferred revenue adjustment(1)
605

 
 
 
721

 
 
 

 
 
 
1,326

 
 
 

 
 
Non-GAAP as adjusted
$
260,639

 
 
 
$
233,193

 
 
 
$
186,306

 
 
 
$
888,040

 
 
 
$
668,079

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Gross Profit:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
115,764

 
44.5
%
 
$
102,805

 
44.2
%
 
$
84,343

 
45.3
%
 
$
403,477

 
45.5
%
 
$
288,304

 
43.2
%
Stock-based compensation(2)
1,733

 
 
 
1,621

 
 
 
1,472

 
 
 
6,090

 
 
 
5,607

 
 
Acquisition-related deferred revenue adjustment(1)

605

 
 
 
721

 
 
 

 
 
 
1,326

 
 
 

 
 
Amortization of acquired intangible assets(3)
4,640

 
 
 
1,922

 
 
 

 
 
 
6,562

 
 
 

 
 
Acquisition-related inventory step-up
 expense(4)
3,090

 
 
 
3,620

 
 
 

 
 
 
6,710

 
 
 

 
 
Acquisition-related costs(5)
39

 
 
 

 
 
 

 
 
 
39

 
 
 

 
 
Non-GAAP as adjusted
$
125,871

 
48.3
%
 
$
110,689

 
47.5
%
 
$
85,815

 
46.1
%
 
$
424,204

 
47.8
%
 
$
293,911

 
44.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Operating Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
101,975

 
 
 
$
88,545

 
 
 
$
71,477

 
 
 
$
343,741

 
 
 
$
260,962

 
 
Stock-based compensation(2)
6,979

 
 
 
6,830

 
 
 
6,075

 
 
 
26,490

 
 
 
22,787

 
 
Amortization of acquired intangible assets(3)
1,656

 
 
 
686

 
 
 

 
 
 
2,342

 
 
 

 
 
Acquisition-related costs(5)
565

 
 
 
3,950

 
 
 

 
 
 
7,241

 
 
 

 
 
Non-GAAP as adjusted
$
92,775

 
 
 
$
77,079

 
 
 
$
65,402

 
 
 
$
307,668

 
 
 
$
238,175

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Income from Operations:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
13,789

 
5.3
%
 
$
14,260

 
6.1
%
 
$
12,866

 
6.9
%
 
$
59,736

 
6.7
%
 
$
27,342

 
4.1
%
Stock-based compensation(2)
8,712

 
 
 
8,451

 
 
 
7,547

 
 
 
32,580

 
 
 
28,394

 
 
Acquisition-related deferred revenue adjustment(1)
605

 
 
 
721

 
 
 

 
 
 
1,326

 
 
 

 
 
Amortization of acquired intangible assets(3)
6,296

 
 
 
2,608

 
 
 

 
 
 
8,904

 
 
 

 
 





 
Three Months Ended
 
Twelve Months Ended
 
December 26, 2015
 
 
 
September 26, 2015
 
 
 
December 27, 2014
 
 
 
December 26, 2015
 
 
 
December 27, 2014
 
 
Acquisition-related inventory step-up
expense
(4)
3,090

 
 
 
3,620

 
 
 

 
 
 
6,710

 
 
 

 
 
Acquisition-related costs(5)
604

 
 
 
3,950

 
 
 

 
 
 
7,280

 
 
 

 
 
Non-GAAP as adjusted
$
33,096

 
12.7
%
 
$
33,610

 
14.4
%
 
$
20,413

 
11.0
%
 
$
116,536

 
13.1
%
 
$
55,736

 
8.3
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Net Income Attributable to Infinera Corporation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
12,631

 
 
 
$
8,510

 
 
 
$
8,410

 
 
 
$
51,413

 
 
 
$
13,659

 
 
Stock-based compensation(2)
8,712

 
 
 
8,451

 
 
 
7,547

 
 
 
32,580

 
 
 
28,394

 
 
Acquisition-related deferred revenue adjustment(1)
605

 
 
 
721

 
 
 

 
 
 
1,326

 
 
 

 
 
Amortization of acquired intangible assets(3)
6,296

 
 
 
2,608

 
 
 

 
 
 
8,904

 
 
 

 
 
Acquisition-related inventory step-up
expense
(4)
3,090

 
 
 
3,620

 
 
 

 
 
 
6,710

 
 
 

 
 
Acquisition-related costs(5)
604

 
 
 
3,950

 
 
 

 
 
 
7,280

 
 
 

 
 
Acquisition-related forward contract (gain) loss(6)

 
 
 
3,728

 
 
 

 
 
 
(1,054
)
 
 
 

 
 
Amortization of debt discount(7)
2,217

 
 
 
2,162

 
 
 
2,006

 
 
 
8,545

 
 
 
7,730

 
 
Income tax effects(8)
(2,197
)
 
 
 
(1,529
)
 
 
 

 
 
 
(3,726
)
 
 
 

 
 
Non-GAAP as adjusted
$
31,958

 
 
 
$
32,221

 
 
 
$
17,963

 
 
 
$
111,978

 
 
 
$
49,783

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Income per Common Share Attributable to Infinera Corporation - Basic:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
0.09

 
 
 
$
0.06

 
 
 
$
0.07

 
 
 
$
0.39

 
 
 
$
0.11

 
 
Non-GAAP as adjusted
$
0.23

 
 
 
$
0.24

 
 
 
$
0.14

 
 
 
$
0.84

 
 
 
$
0.40

 
 
Net Income per Common Share Attributable to Infinera Corporation - Diluted:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. GAAP as reported
$
0.08

 
 
 
$
0.06

 
 
 
$
0.06

 
 
 
$
0.36

 
 
 
$
0.11

 
 
Non-GAAP as adjusted
$
0.21

 
 
 
$
0.22

 
 
 
$
0.13

 
 
 
$
0.78

 
 
 
$
0.39

 
 
Weighted Average Shares Used in Computing Net Income per Common Share:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic
140,015

 
 
 
134,834

 
 
 
125,830

 
 
 
133,259

 
 
 
123,672

 
 
Diluted
149,439

 
 
 
145,300

 
 
 
133,072

 
 
 
143,171

 
 
 
128,565

 
 





_____________________________

(1) 
Business combination accounting principles require Infinera to write down to fair value its maintanence support contracts assumed in the Transmode acquisition. The revenue for these support contracts is deferred and typically recognized over a one year period, so Infinera's GAAP revenue for the one year period after the acquisition will not reflect the full amount of revenue that would have been reported if the acquired deferred revenue was not written down to fair value. The non-GAAP adjustment eliminates the effect of the deferred revenue write-down. Management believes these adjustments to the revenue from these support contracts are useful to investors as an additional means to reflect revenue trends of Infinera's business.

(2) 
Stock-based compensation expense is calculated in accordance with the fair value recognition provisions of Financial Accounting Standards Board Accounting Standards Codification Topic 718, Compensation – Stock Compensation effective January 1, 2006. The following table summarizes the effects of stock-based compensation related to employees and non-employees (in thousands):

 
 
Three Months Ended
 
Twelve Months Ended
 
 
December 26, 2015
 
September 26, 2015
 
December 27, 2014
 
December 26, 2015
 
December 27, 2014
Cost of revenue
 
$
665

 
$
645

 
$
500

 
$
2,405

 
$
1,921

Research and development
 
2,872

 
2,788

 
2,439

 
11,055

 
8,927

Sales and marketing
 
2,159

 
2,131

 
1,960

 
8,081

 
7,477

General and administration
 
1,948

 
1,911

 
1,676

 
7,354

 
6,383

 
 
7,644

 
7,475

 
6,575

 
28,895

 
24,708

Cost of revenue - amortization from balance sheet*
 
1,068

 
976

 
972

 
3,685

 
3,686

Total stock-based compensation expense
 
$
8,712

 
$
8,451

 
$
7,547

 
$
32,580

 
$
28,394

 _____________________________
*
Stock-based compensation expense deferred to inventory and deferred inventory costs in prior periods and recognized in the current period.

(3) 
Amortization of acquisition-related intangible assets consists of amortization of developed technology, trade names, and customer relationships acquired in connection with the Transmode acquisition. U.S. GAAP accounting requires that acquired intangible assets are recorded at fair value and amortized over their useful lives. As this amortization is non-cash, Infinera has excluded it from its non-GAAP operating expenses, gross margin and net income measures. Management believes the amortization of acquired intangible assets is not indicative of ongoing operating performance and its exclusion provide a better indication of Infinera's underlying business performance.
(4) 
Business combination accounting principles require Infinera to measure acquired inventory at fair value as of the date of the acquisition. The fair value of inventory reflects the acquired company’s cost of manufacturing plus a portion of the expected profit margin. The non-GAAP adjustment to Infinera's cost of sales excludes the amortization of the step-up in carrying value for units sold in the quarter. Management believes the adjustment is useful to investors as an additional means to reflect cost of sales and gross margin trends of Infinera's business.
(5) 
Acquisition-related costs related to Transmode acquisition, which closed during the third quarter of 2015, include legal, financial, employee retention costs and other professional fees incurred in connection with the transaction. These amounts have been adjusted in arriving at Infinera's non-GAAP results because management believes that these expenses are non-recurring, not indicative of ongoing operating performance and their exclusion provides a better indication of Infinera's underlying business performance.





(6) 
In April 2015, Infinera entered into a foreign currency forward contract and in July 2015, Infinera entered into a series of foreign currency exchange option contracts to hedge currency exposures associated with the cash portion of the offer to acquire Transmode. The forward contract and option contracts were subsequently closed during the third quarter of 2015. Management has excluded the impact of these gains and losses from Infinera's non-GAAP results because they are non-recurring and management believes that these gains are not indicative of ongoing operating performance.
(7) 
Under GAAP, certain convertible debt instruments that may be settled in cash on conversion are required to be separately accounted for as liability (debt) and equity (conversion option) components of the instrument in a manner that reflects the issuer's non-convertible debt borrowing rate. Accordingly, for GAAP purposes, Infinera is required to amortize as a debt discount an amount equal to the fair value of the conversion option that was recorded in equity as interest expense on its $150 million 1.75% convertible debt issuance in May 2013 over the term of the notes. Interest expense has been excluded from Infinera's non-GAAP results because management believes that this non-cash expense is not indicative of ongoing operating performance and provides a better indication of Infinera's underlying business performance.
(8) 
The difference between the GAAP and non-GAAP tax is due to the net tax effects of the purchase accounting adjustments related to the Transmode acquisition, which closed during the third quarter of 2015.






Infinera Corporation
Condensed Consolidated Balance Sheets
(In thousands, except par values)
(Unaudited)
 
 
December 26,
2015
 
December 27,
2014
ASSETS
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
149,101

 
$
86,495

Short-term investments
 
125,561

 
239,628

Accounts receivable, net of allowance for doubtful accounts of $624 in 2015 and $38 in 2014
 
186,243

 
154,596

Inventory
 
174,699

 
146,500

Prepaid expenses and other current assets
 
29,511

 
24,636

Total current assets
 
665,115

 
651,855

Property, plant and equipment, net
 
110,861

 
81,566

Intangible assets, net
 
156,319

 
361

Goodwill
 
191,560

 

Long-term investments
 
76,507

 
59,233

Cost-method investment
 
14,500

 
14,500

Long-term restricted cash
 
5,310

 
5,460

Other non-current assets
 
6,122

 
5,041

Total assets
 
$
1,226,294

 
$
818,016

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
Current liabilities:
 
 
 
 
Accounts payable
 
$
92,554

 
$
61,533

Accrued expenses
 
33,736

 
26,441

Accrued compensation and related benefits
 
49,887

 
38,795

Accrued warranty
 
17,889

 
12,241

Deferred revenue
 
42,977

 
35,321

Total current liabilities
 
237,043

 
174,331

Long-term debt
 
125,440

 
116,894

Accrued warranty, non-current
 
20,955

 
14,799

Deferred revenue, non-current
 
13,881

 
10,758

Deferred tax liability, non-current
 
35,731

 
2,132

Other long-term liabilities
 
16,183

 
17,195

Commitments and contingencies
 
 
 
 
Stockholders’ equity:
 
 
 
 
Preferred stock, $0.001 par value
 
 
 
 
Authorized shares - 25,000 and no shares issued and outstanding
 

 

Common stock, $0.001 par value
 
 
 
 
Authorized shares - 500,000 as of December 26, 2015 and December 27, 2014
 
 
 
 
Issued and outstanding shares - 140,196 as of December 26, 2015 and 126,160 as of December 27, 2014
 
140

 
126

Additional paid-in capital
 
1,300,301

 
1,077,225

Accumulated other comprehensive loss
 
1,123

 
(4,618
)
Accumulated deficit
 
(539,413
)
 
(590,826
)
Total Infinera Corporation stockholders' equity
 
762,151

 
481,907

Noncontrolling interest
 
14,910

 

Total stockholders’ equity
 
777,061

 
481,907

Total liabilities and stockholders’ equity
 
$
1,226,294

 
$
818,016






Infinera Corporation
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited) 
 
 
Twelve Months Ended
 
 
December 26,
2015
 
December 27,
2014
Cash Flows from Operating Activities:
 
 
 
 
Net income
 
$
50,950

 
$
13,659

Adjustments to reconcile net income to net cash used in operating activities:
 
 
 
 
Depreciation and amortization
 
35,777

 
25,917

Amortization of debt discount and issuance costs
 
9,281

 
8,395

Provision for (recovery of) doubtful accounts
 
592

 
(2
)
Amortization of premium on investments
 
2,917

 
3,772

Realized gain from forward contract
 
(1,053
)
 

Stock-based compensation expense
 
32,580

 
28,394

Other loss (gain)
 
19

 
(7
)
Changes in assets and liabilities:
 
 
 
 
Accounts receivable
 
(15,971
)
 
(53,951
)
Inventory
 
(17,116
)
 
(25,486
)
Prepaid expenses and other assets
 
(3,248
)
 
(8,324
)
Accounts payable
 
19,223

 
18,810

Accrued liabilities and other expenses
 
(2,369
)
 
11,866

Deferred revenue
 
10,777

 
8,788

Accrued warranty
 
10,817

 
4,132

Net cash provided by operating activities
 
133,176

 
35,963

Cash Flows from Investing Activities:
 
 
 
 
Purchase of available-for-sale investments
 
(186,737
)
 
(302,398
)
Acquisition of business, net of cash acquired
 
(144,445
)
 

Realized gain from forward contract for business acquisition
 
1,053

 

Purchase of cost-method investment
 

 
(5,500
)
Proceeds from sales of available-for-sale investments
 
67,303

 
28,481

Proceeds from maturities and calls of investments
 
213,234

 
208,051

Purchase of property and equipment
 
(42,018
)
 
(23,122
)
Change in restricted cash
 
135

 
(1,571
)
Net cash used in investing activities
 
(91,475
)
 
(96,059
)
Cash Flows from Financing Activities:
 
 
 
 
Proceeds from issuance of common stock
 
25,351

 
24,707

Minimum tax withholding paid on behalf of employees for net share settlement
 
(5,227
)
 
(1,846
)
Excess tax benefit from stock option transactions
 
859

 

Net cash provided by financing activities
 
20,983

 
22,861

Effect of exchange rate changes on cash
 
(78
)
 
(600
)
Net change in cash and cash equivalents
 
62,606

 
(37,835
)
Cash and cash equivalents at beginning of period
 
86,495

 
124,330

Cash and cash equivalents at end of period
 
$
149,101

 
$
86,495

Supplemental disclosures of cash flow information:
 
 
 
 
Cash paid for income taxes, net of refunds
 
$
4,570

 
$
1,697

Cash paid for interest
 
$
2,647

 
$
2,625

Supplemental schedule of non-cash investing and financing activities:
 
 
 
 
Transfer of inventory to fixed assets
 
$
9,314

 
$
2,569

Common stock issued in connection with acquisition
 
$
169,507

 
$






Infinera Corporation
Supplemental Financial Information
(Unaudited)
 
 
Q1'14
 
Q2'14
 
Q3'14
 
Q4'14
 
Q1'15
 
Q2'15
 
Q3'15
 
Q4'15
Revenue ($ Mil)
 

$142.8

 

$165.4

 

$173.6

 

$186.3

 

$186.9

 

$207.3

 

$232.5

 

$260.0

GAAP Gross Margin %
 
40.9
%
 
42.5
%
 
43.4
%
 
45.3
%
 
47.2
%
 
46.7
%
 
44.2
%
 
44.5
%
Non-GAAP Gross Margin %(1)
 
41.8
%
 
43.3
%
 
44.2
%
 
46.1
%
 
47.8
%
 
47.4
%
 
47.5
%
 
48.3
%
Revenue Composition:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Domestic %
 
78
%
 
82
%
 
70
%
 
58
%
 
68
%
 
75
%
 
68
%
 
62
%
International %
 
22
%
 
18
%
 
30
%
 
42
%
 
32
%
 
25
%
 
32
%
 
38
%
Customers >10% of Revenue
 
2

 
2

 
1

 
1

 
2

 
3

 
2

 
2

Cash Related Information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash from (Used in) Operations ($ Mil)
 

($15.4
)
 

$10.3

 

$22.3

 

$18.7

 

$19.8

 

$55.0

 

$32.5

 

$25.8

Capital Expenditures ($ Mil)
 

$5.6

 

$4.4

 

$4.4

 

$8.8

 

$7.4

 

$8.7

 

$10.6

 

$15.3

Depreciation & Amortization ($ Mil)
 

$6.3

 

$6.5

 

$6.5

 

$6.6

 

$6.6

 

$6.3

 

$9.2

 

$13.7

DSO’s
 
68

 
66

 
71

 
76

 
64

 
48

 
55

 
65

Inventory Metrics:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Raw Materials ($ Mil)
 

$13.2

 

$11.2

 

$11.6

 

$15.2

 

$22.4

 

$30.2

 

$24.2

 

$27.9

Work in Process ($ Mil)
 

$47.8

 

$40.6

 

$44.4

 

$50.0

 

$45.9

 

$43.9

 

$48.5

 

$52.6

Finished Goods ($ Mil)
 

$65.5

 

$79.1

 

$74.8

 

$81.3

 

$88.9

 

$83.1

 

$97.2

 

$94.2

Total Inventory ($ Mil)
 

$126.5

 

$130.9

 

$130.8

 

$146.5

 

$157.2

 

$157.2

 

$169.9

 

$174.7

Inventory Turns(2)
 
2.6

 
2.9

 
3.0

 
2.7

 
2.5

 
2.8

 
2.9

 
3.1

Worldwide Headcount
 
1,346

 
1,396

 
1,456

 
1,495

 
1,530

 
1,598

 
1,978

 
2,056

 
 
 
 
 
 
 
(1) 
Non-GAAP adjustments include non-cash stock-based compensation expense, certain purchase accounting adjustments and amortization of acquired intangible assets. For a description of this non-GAAP financial measure, please see the section titled, “GAAP to Non-GAAP Reconciliations” of this press release for a reconciliation to the most directly comparable GAAP financial measures.

(2) 
Infinera calculates non-GAAP inventory turns as annualized non-GAAP cost of revenue before adjustments for non-cash stock-based compensation expense and certain purchase accounting adjustments, divided by the average inventory for the quarter.