Attached files
| file | filename |
|---|---|
| 8-K - 8-K - Mellanox Technologies, Ltd. | a201809308-k.htm |
PRESS RELEASE |  | |
Mellanox Technologies, Ltd.
Press/Media Contact
Greg Cross
Zonic Public Relations
+1-925-413-5327
gcross@zonicgroup.com
Investor Contact
Shanye Hudson
VP, Investor Relations
+1 (408) 916-0041
shanye@mellanox.com
Israel PR Contact
Jonathan Wolf
JWPR Public Relations and Communications
+972-54-22-094-22
yoni@jwpr.co.il
Israel IR Contact
Emanuel Kahana
Gelbart Kahana Investor Relations
+972-3-607-47-17
mano@gk-biz.com
1
Mellanox Delivers Five Consecutive Quarters of Record Results
Record Quarterly Revenue of $279.2 million, Up 24% Year-Over-Year
Ethernet Revenue Up 59% Year-Over-Year as Market Share Gains Continue
Quarterly Non-GAAP Operating Margin of 26.2%
Year-to-Date Revenue Growth of 28% and Non-GAAP Operating Income Growth of 138%
SUNNYVALE, Calif. and YOKNEAM, ISRAEL — October 24, 2018 - Mellanox® Technologies, Ltd. (NASDAQ: MLNX), a leading supplier of high-performance, end-to-end interconnect solutions for data center servers and storage systems, today announced preliminary financial results for its third quarter 2018 ended September 30, 2018.
“Mellanox continues to execute and gain momentum in the markets we participate in. We reported another record quarter in Q3, delivering 24% revenue growth and 90% non-GAAP operating income growth year-over-year. This resulted in a non-GAAP operating margin of 26.2%,” said Eyal Waldman, President and CEO of Mellanox Technologies. “Our strong results reflect the differentiated and superior product technologies that Mellanox has to offer for data center infrastructure.”
“The innovations built into our high-speed Ethernet adapters, switches and cables are fueling demand for our Ethernet products. Leading hyperscale, cloud, enterprise data center and artificial intelligence customers continue to choose Mellanox to maximize the efficiency and utilization of their compute and storage investments. This has resulted in further market share gains across our high-speed Ethernet products and 59% year-over-year revenue growth in our Ethernet business. During the third quarter we released our HDR 200 Gigabit per second InfiniBand solutions to first customers and announced multiple design wins. HDR InfiniBand will enhance the performance, efficiency and scalability of high-performance computing, artificial intelligence, storage, cloud
2
and other performance-driven applications, and deliver highest return on investment for compute and storage infrastructures,” Mr. Waldman concluded.
Third Quarter 2018 - Highlights
• | Revenue of $279.2 million in the third quarter, an increase of 23.7 percent, compared to $225.7 million in the third quarter of 2017. |
• | GAAP gross margins of 65.8 percent in the third quarter, compared to 65.7 percent in the third quarter of 2017. |
• | Non-GAAP gross margins of 69.6 percent in the third quarter, compared to 70.7 percent in the third quarter of 2017. |
• | GAAP operating income of $39.5 million in the third quarter, compared to $6.6 million in the third quarter of 2017. |
• | Non-GAAP operating income of $73.2 million in the third quarter, or 26.2 percent of revenue, compared to $38.5 million, or 17.1 percent of revenue in the third quarter of 2017. |
• | GAAP net income of $37.1 million in the third quarter, compared to $3.4 million in the third quarter of 2017. |
• | Non-GAAP net income of $71.4 million in the third quarter, compared to $36.6 million in the third quarter of 2017. |
• | GAAP net income per diluted share of $0.68 in the third quarter, compared to $0.07 in the third quarter of 2017. |
• | Non-GAAP net income per diluted share of $1.33 in the third quarter, compared to $0.71 in the third quarter of 2017. |
• | $66.4 million in cash provided by operating activities in the third quarter, compared to $53.0 million in the third quarter of 2017. |
• | Cash and investments totaled $350.2 million at September 30, 2018, compared to $273.8 million at December 31, 2017. |
Year-to-Date Highlights Through Third Quarter
• | Revenue of $798.7 million, an increase of 27.5 percent, compared to $626.3 million in the first three quarters of 2017. |
• | GAAP operating income of $68.1 million, compared to operating loss of $10.4 million in the first three quarters of 2017. |
3
• | Non-GAAP operating income of $191.6 million, or 24.0 percent of revenue, compared to $80.6 million, or 12.9 percent of revenue in the first three quarters of 2017. |
• | GAAP benefit from taxes on income of $23.2 million, mainly due to a reversal of valuation allowance on deferred tax assets. |
• | GAAP net income of $91.4 million, compared to net loss of $16.8 million in the first three quarters of 2017. |
• | Non-GAAP net income of $189.4 million, compared to $73.6 million in the first three quarters of 2017. |
• | GAAP net income per diluted share of $1.68, compared to net loss per diluted share of $0.34 in the first three quarters of 2017. |
• | Non-GAAP net income per diluted share of $3.57, compared to $1.44 in the first three quarters of 2017. |
• | $168.5 million in cash provided by operating activities, compared to $94.4 million in the first three quarters of 2017. |
Fourth Quarter 2018 Outlook
We currently project:
• | Quarterly revenue of $280 million to $290 million |
• | Non-GAAP gross margins of 68.5% to 69.5% |
• | Non-GAAP operating expenses of $122 million to $124 million |
• | Share-based compensation expense of $22.0 million to $22.5 million |
• | Non-GAAP diluted share count of 54.5 million to 55.0 million |
4
Recent Mellanox Press Release Highlights
• | October 16, 2018 | NTT ICT Chooses Mellanox End-to-End 25G and 100G Ethernet Solutions Running Cumulus Networks Software to Accelerate Their Multi-Cloud Service Offering |
• | September 24, 2018 | Mellanox InfiniBand to Accelerate U.S. Department of Energy’s National Renewable Energy Laboratory’s New Supercomputer |
• | September 12, 2018 | Mellanox Ethernet Video Fabric Enables the Next Generation of 4K and 8K Broadcast Video Open Platform |
• | August 29, 2018 | Texas Advanced Computing Center Selects Mellanox HDR 200G InfiniBand to Accelerate New Large-Scale Supercomputer |
• | August 29, 2018 | Mellanox Announces Availability of 200G LinkX™ Copper and Optical Cables and Transceiver for Ethernet and HDR InfiniBand |
• | August 27, 2018 | Mellanox Extends vSphere With 25G Ethernet and a Technology Preview of vSAN over RDMA |
• | August 6, 2018 | Mellanox Introduces World’s Fastest Ethernet Storage Fabric Controller |
• | August 6, 2018 | MiTAC Selects Mellanox BlueField System-on-Chip to Accelerate Their NVMe Storage Platforms |
Conference Call
Mellanox will hold its third quarter 2018 financial results conference call today, at 2:00 p.m. Pacific Time (5:00 p.m. Eastern Time), to discuss the company’s financial results. To listen to the call, dial +1-877-876-9176, or for investors outside the U.S., +1-785-424-1667, approximately 10 minutes prior to the start time.
The Mellanox financial results conference call will be available via live webcast on the investor relations section of the Mellanox website at: http://ir.mellanox.com. A replay of the webcast will also be available on the Mellanox website after the call.
About Mellanox
Mellanox Technologies (NASDAQ: MLNX) is a leading supplier of end-to-end Ethernet and InfiniBand intelligent interconnect solutions and services for servers, storage, and hyper-converged infrastructure. Mellanox’s intelligent interconnect solutions increase data center efficiency by providing the highest throughput and lowest latency, delivering data faster to applications and unlocking system performance. Mellanox offers a choice of high performance solutions: network and multicore processors, network adapters, switches, cable, software and silicon, that accelerate application runtime and maximize business results for a wide range of markets including high performance computing, enterprise data centers, Web 2.0, cloud, storage, network security, telecom and financial services. More information is available at: www.mellanox.com.
5
Mellanox has achieved and maintained the highest ISS Quality Score possible beginning in May of 2017 and through the date of this release, October 24, 2018.
GAAP to Non-GAAP Reconciliation
To supplement our consolidated financial statements presented in accordance with generally accepted accounting principles (GAAP), Mellanox uses non-GAAP measures of net income which are adjusted from results based on GAAP to exclude share-based compensation expense, amortization expense of acquired intangible assets, settlement costs, acquisition and other charges, restructuring and impairment charges, and income tax effects and adjustments. Settlement costs represent the charges related to the settlement of a contingent royalty obligation. Acquisition and other charges include expenses related to acquisitions of other companies and expenses related to the proxy contest. Restructuring and impairment charges include costs that are the result of restructuring, consisting of employee termination and severance costs, facilities related costs, contract cancellation charges, and impairment of long-lived assets. The purpose of income tax effects and adjustments is to exclude tax consequences associated with the above excluded expense items, as well as the non-cash impact on the tax provision pertaining to changes in deferred tax assets associated with carryforward losses of group entities subject to tax holiday in Israel. The company believes the non-GAAP results provide useful information to both management and investors, as these non-GAAP results exclude expenses that are not indicative of our core operating results. Management believes it is useful to exclude share-based compensation expense, amortization expense of acquired intangible assets, settlement costs, acquisition and other charges, restructuring and impairment charges, and income tax effects and adjustments because it enhances investors' ability to understand our business from the same perspective as management, which believes that such items are not directly attributable to nor reflect the underlying performance of the company's business operations. Further, management believes certain non-cash charges such as share-based compensation, amortization of acquired intangible assets, impairment charges, changes related to recognition of deferred taxes and the net impact on the company's tax provision for non-GAAP adjustments do not reflect the cash operating results of the business. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results. These non-GAAP measures may be different than the non-GAAP measures used by other companies. A reconciliation of GAAP to non-GAAP condensed consolidated statements of operations is also presented in the financial statements portion of this release and is posted under the "Investor Relations" section on our website.
The company has not reconciled its non-GAAP gross margins or non-GAAP operating expenses to GAAP gross margins or GAAP operating expenses, respectively, in the outlook section of this press release, because it does not provide an outlook for GAAP gross margins or GAAP operating expenses due to uncertainty and variability of acquired intangibles, acquisition and other charges, and restructuring charges, which are reconciling items between non-GAAP gross margins and non-GAAP operating expenses, and GAAP gross margins and GAAP operating expenses, respectively. The company has not reconciled its non-GAAP diluted share count to GAAP diluted share count in this press release because it does not provide an outlook for GAAP diluted share count due to the uncertainty in its GAAP net income (loss) due to variability of GAAP gross margins and operating expenses described above. Because such items cannot be reasonably predicted and could have a significant impact on the calculation of GAAP gross margins, GAAP operating expenses and GAAP diluted share count, a reconciliation of our outlook of these non-GAAP financial measures to the corresponding GAAP measures is not available without unreasonable effort.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995
All statements included or incorporated by reference in this release, other than statements or characterizations of historical fact, are forward-looking statements, including the outlook for the three months ending December 31, 2018, statements related to trends in the market for our solutions and services, opportunities for our company in 2018 and beyond, and future product capabilities. These forward-looking statements are based on our current expectations, estimates and projections about our industry and business, management's beliefs and certain assumptions made by us, all of which are subject to change.
Forward-looking statements can often be identified by words such as "projects," "anticipates," "expects," "intends," "plans," "predicts," "believes," "seeks," "estimates," "may," "will," "should," "would," "could," "potential," "continue," "ongoing," similar expressions and variations or negatives of these words. These forward-looking statements are not guarantees of future results and are subject to risks, uncertainties and assumptions that could cause our actual results to differ materially and adversely from those expressed in any forward-looking statement. The risks and uncertainties that could cause our results to differ materially from those expressed or implied by such forward-looking statements include the continued expansion of our product line, customer base and the total available market of our products, the continued growth in demand for our products, the continued, increased demand for industry standards-based technology, our ability to react to trends and challenges in our business and the markets in which we operate, our ability to anticipate market needs or develop new or enhanced products to meet those needs, the adoption rate of our products, our ability to establish and maintain successful relationships with our OEM partners, our ability to effectively compete in our industry, fluctuations in demand, sales cycles and prices for our products and services, our success converting
6
design wins to revenue-generating product shipments, the continued launch and volume ramp of large customer sales opportunities, our ability to protect our intellectual property rights, our ability to successfully acquire businesses and technologies and to successfully integrate and operate these acquired businesses, our success in realizing the anticipated benefits of mergers and acquisitions, and our ability to obtain debt at competitive rates or in sufficient amounts in order to fund our contractual commitments. Furthermore, the majority of our quarterly revenues are derived from customer orders received and fulfilled in the same quarterly period. We have limited visibility into actual end-user demand as such demand impacts us and our OEM customer inventory balances in any given quarter. Consequently, this introduces risk and uncertainty into our revenue and production forecasts and business planning and could negatively impact our financial results. In addition, current uncertainty in the global economic environment poses a risk to the overall economy as businesses may defer purchases in response to tighter credit conditions, changing overall demand for our products, and negative financial news. Consequently, our results could differ materially from our prior results due to these general economic and market conditions, political events and other risks and uncertainties described more fully in our documents filed with or furnished to the Securities and Exchange Commission.
More information about the risks, uncertainties and assumptions that may impact our business is set forth in our annual report on Form 10-K filed with the SEC on February 16, 2018. All forward-looking statements in this press release, including the outlook for the three months ending December 31, 2018, are based on information available to us as of the date hereof, and we assume no obligation to update these forward-looking statements. Amounts reported in this release are preliminary and subject to finalization prior to the filing of our next Quarterly Report on Form 10-Q.
Mellanox is a registered trademark of Mellanox Technologies, Ltd. All other trademarks are property of their respective owners.
7
Mellanox Technologies, Ltd. | |||||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||||
(in thousands, except per share data, unaudited) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Total revenues | $ | 279,211 | $ | 225,699 | $ | 798,673 | $ | 626,312 | |||||||
Cost of revenues | 95,562 | 77,335 | 288,228 | 215,212 | |||||||||||
Gross profit | 183,649 | 148,364 | 510,445 | 411,100 | |||||||||||
Operating expenses: | |||||||||||||||
Research and development | 92,930 | 90,916 | 266,508 | 271,755 | |||||||||||
Sales and marketing | 36,344 | 37,829 | 111,511 | 111,696 | |||||||||||
General and administrative | 13,895 | 13,039 | 54,046 | 38,034 | |||||||||||
Restructuring and impairment charges | 947 | — | 10,308 | — | |||||||||||
Total operating expenses | 144,116 | 141,784 | 442,373 | 421,485 | |||||||||||
Income (loss) from operations | 39,533 | 6,580 | 68,072 | (10,385 | ) | ||||||||||
Interest expense | (66 | ) | (2,016 | ) | (2,108 | ) | (6,005 | ) | |||||||
Other income, net | 1,112 | 956 | 2,283 | 2,466 | |||||||||||
Interest and other, net | 1,046 | (1,060 | ) | 175 | (3,539 | ) | |||||||||
Income (loss) before taxes on income | 40,579 | 5,520 | 68,247 | (13,924 | ) | ||||||||||
Provision for (benefit from) taxes on income | 3,522 | 2,117 | (23,179 | ) | 2,908 | ||||||||||
Net income (loss) | $ | 37,057 | $ | 3,403 | $ | 91,426 | $ | (16,832 | ) | ||||||
Net income (loss) per share — basic | $ | 0.70 | $ | 0.07 | $ | 1.74 | $ | (0.34 | ) | ||||||
Net income (loss) per share — diluted | $ | 0.68 | $ | 0.07 | $ | 1.68 | $ | (0.34 | ) | ||||||
Shares used in computing net income (loss) per share: | |||||||||||||||
Basic | 53,232 | 50,587 | 52,560 | 49,999 | |||||||||||
Diluted | 54,612 | 51,575 | 54,383 | 49,999 | |||||||||||
8
Mellanox Technologies, Ltd. | |||||||||||||||
Reconciliation of Non-GAAP Adjustments | |||||||||||||||
(in thousands, except percentages, unaudited) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Reconciliation of GAAP net income (loss) to non-GAAP: | |||||||||||||||
GAAP net income (loss) | $ | 37,057 | $ | 3,403 | $ | 91,426 | $ | (16,832 | ) | ||||||
Adjustments: | |||||||||||||||
Share-based compensation expense: | |||||||||||||||
Cost of revenues | 515 | 473 | 1,341 | 1,530 | |||||||||||
Research and development | 10,395 | 10,811 | 26,909 | 29,799 | |||||||||||
Sales and marketing | 4,645 | 4,336 | 11,890 | 11,684 | |||||||||||
General and administrative | 3,601 | 2,940 | 8,906 | 7,980 | |||||||||||
Total share-based compensation expense | 19,156 | 18,560 | 49,046 | 50,993 | |||||||||||
Amortization of acquired intangibles: | |||||||||||||||
Cost of revenues | 10,226 | 10,641 | 32,214 | 31,841 | |||||||||||
Research and development | 196 | 196 | 582 | 582 | |||||||||||
Sales and marketing | 2,033 | 2,230 | 6,297 | 6,690 | |||||||||||
Total amortization of acquired intangibles | 12,455 | 13,067 | 39,093 | 39,113 | |||||||||||
Settlement costs: | |||||||||||||||
Cost of revenues | — | — | 9,161 | — | |||||||||||
Total settlement costs | — | — | 9,161 | — | |||||||||||
Acquisition and other charges (1): | |||||||||||||||
Research and development | 92 | 105 | 466 | 541 | |||||||||||
Sales and marketing | 30 | 32 | 238 | 93 | |||||||||||
General and administrative | 1,003 | 153 | 15,200 | 286 | |||||||||||
Total acquisition and other charges | 1,125 | 290 | 15,904 | 920 | |||||||||||
Restructuring and impairment charges | 947 | — | 10,308 | — | |||||||||||
Tax effects and adjustments | 673 | 1,293 | (25,564 | ) | (549 | ) | |||||||||
Non-GAAP net income | $ | 71,413 | $ | 36,613 | $ | 189,374 | $ | 73,645 | |||||||
Reconciliation of GAAP gross profit to non-GAAP: | |||||||||||||||
Revenues | $ | 279,211 | $ | 225,699 | $ | 798,673 | $ | 626,312 | |||||||
GAAP gross profit | 183,649 | 148,364 | 510,445 | 411,100 | |||||||||||
GAAP gross margin | 65.8 | % | 65.7 | % | 63.9 | % | 65.6 | % | |||||||
Share-based compensation expense | 515 | 473 | 1,341 | 1,530 | |||||||||||
Amortization of acquired intangibles | 10,226 | 10,641 | 32,214 | 31,841 | |||||||||||
Settlement costs | — | — | 9,161 | — | |||||||||||
Non-GAAP gross profit | $ | 194,390 | $ | 159,478 | $ | 553,161 | $ | 444,471 | |||||||
Non-GAAP gross margin | 69.6 | % | 70.7 | % | 69.3 | % | 71.0 | % | |||||||
Reconciliation of GAAP operating expenses to non-GAAP: | |||||||||||||||
GAAP operating expenses | $ | 144,116 | $ | 141,784 | $ | 442,373 | $ | 421,485 | |||||||
Share-based compensation expense | (18,641 | ) | (18,087 | ) | (47,705 | ) | (49,463 | ) | |||||||
Amortization of acquired intangibles | (2,229 | ) | (2,426 | ) | (6,879 | ) | (7,272 | ) | |||||||
Acquisition and other charges (1) | (1,125 | ) | (290 | ) | (15,904 | ) | (920 | ) | |||||||
Restructuring charges | (947 | ) | — | (10,308 | ) | — | |||||||||
Non-GAAP operating expenses | $ | 121,174 | $ | 120,981 | $ | 361,577 | $ | 363,830 | |||||||
9
Mellanox Technologies, Ltd. | |||||||||||||||
Reconciliation of Non-GAAP Adjustments | |||||||||||||||
(in thousands, except per share data, unaudited) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Reconciliation of GAAP income (loss) from operations to non-GAAP: | |||||||||||||||
GAAP income (loss) from operations | $ | 39,533 | $ | 6,580 | $ | 68,072 | $ | (10,385 | ) | ||||||
GAAP income (loss) from operations % | 14.2 | % | 2.4 | % | 8.5 | % | (1.7 | )% | |||||||
Share-based compensation expense | 19,156 | 18,560 | 49,046 | 50,993 | |||||||||||
Settlement costs | — | — | 9,161 | — | |||||||||||
Amortization of acquired intangibles | 12,455 | 13,067 | 39,093 | 39,113 | |||||||||||
Acquisition and other charges (1) | 1,125 | 290 | 15,904 | 920 | |||||||||||
Restructuring charges | 947 | — | 10,308 | — | |||||||||||
Non-GAAP income from operations | $ | 73,216 | $ | 38,497 | $ | 191,584 | $ | 80,641 | |||||||
Non-GAAP income from operations % | 26.2 | % | 17.1 | % | 24.0 | % | 12.9 | % | |||||||
Shares used in computing GAAP diluted earnings per share | 54,612 | 51,575 | 54,383 | 49,999 | |||||||||||
Adjustments: | |||||||||||||||
Effect of dilutive securities under GAAP | (1,380 | ) | (988 | ) | (1,823 | ) | — | ||||||||
Total options vested and exercisable | 483 | 1,030 | 483 | 1,030 | |||||||||||
Shares used in computing non-GAAP diluted earnings per share | 53,715 | 51,617 | 53,043 | 51,029 | |||||||||||
GAAP diluted net income (loss) per share | $ | 0.68 | $ | 0.07 | $ | 1.68 | $ | (0.34 | ) | ||||||
Adjustments: | |||||||||||||||
Share-based compensation expense | 0.35 | 0.35 | 0.90 | 1.02 | |||||||||||
Amortization of acquired intangibles | 0.23 | 0.25 | 0.72 | 0.78 | |||||||||||
Settlement costs | — | — | 0.17 | — | |||||||||||
Acquisition and other charges (1) | 0.02 | 0.01 | 0.29 | 0.02 | |||||||||||
Restructuring and impairment charges | 0.02 | — | 0.19 | — | |||||||||||
Tax effects and adjustments | 0.01 | 0.03 | (0.47 | ) | (0.01 | ) | |||||||||
Effect of dilutive securities under GAAP | 0.03 | 0.01 | 0.12 | — | |||||||||||
Total options vested and exercisable | (0.01 | ) | (0.01 | ) | (0.03 | ) | (0.03 | ) | |||||||
Non-GAAP diluted net income per share | $ | 1.33 | $ | 0.71 | $ | 3.57 | $ | 1.44 | |||||||
(1) Acquisition and other charges include $0.8 million and $14.3 million of expenses related to the proxy contest for the three and nine months ended September 30, 2018, respectively.
10
Mellanox Technologies, Ltd.
Condensed Consolidated Balance Sheets
(in thousands, unaudited)
September 30, | December 31, | ||||||
2018 | 2017 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 64,248 | $ | 62,473 | |||
Short-term investments | 285,955 | 211,281 | |||||
Accounts receivable, net | 142,772 | 154,213 | |||||
Inventories | 105,049 | 64,657 | |||||
Other current assets | 14,675 | 14,295 | |||||
Total current assets | 612,699 | 506,919 | |||||
Property and equipment, net | 105,007 | 109,919 | |||||
Severance assets | 17,780 | 18,302 | |||||
Intangible assets, net | 194,540 | 228,195 | |||||
Goodwill | 473,916 | 472,437 | |||||
Deferred taxes and other long-term assets | 99,835 | 66,162 | |||||
Total assets | $ | 1,503,777 | $ | 1,401,934 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 72,922 | $ | 59,090 | |||
Accrued liabilities | 100,426 | 114,058 | |||||
Deferred revenue | 20,326 | 23,485 | |||||
Total current liabilities | 193,674 | 196,633 | |||||
Accrued severance | 22,603 | 23,205 | |||||
Deferred revenue | 17,829 | 17,820 | |||||
Term debt | — | 72,761 | |||||
Other long-term liabilities | 35,768 | 34,067 | |||||
Total liabilities | 269,874 | 344,486 | |||||
Shareholders’ equity: | |||||||
Ordinary shares | 232 | 221 | |||||
Additional paid-in capital | 956,281 | 873,979 | |||||
Accumulated other comprehensive income (loss) | (167 | ) | 1,618 | ||||
Retained earnings | 277,557 | 181,630 | |||||
Total shareholders’ equity | 1,233,903 | 1,057,448 | |||||
Total liabilities and shareholders' equity | $ | 1,503,777 | $ | 1,401,934 | |||
11
Mellanox Technologies, Ltd.
Condensed Consolidated Statement of Cash Flows
(in thousands, unaudited)
Nine Months Ended September 30, | ||||||||
2018 | 2017 | |||||||
Cash flows from operating activities: | ||||||||
Net income (loss) | $ | 91,426 | $ | (16,832 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 77,455 | 76,564 | ||||||
Deferred income taxes | (27,973 | ) | (704 | ) | ||||
Share-based compensation | 49,046 | 50,993 | ||||||
Gain on investments, net | (3,135 | ) | (2,632 | ) | ||||
Impairment and loss on disposal of property and equipment | 2,806 | — | ||||||
Changes in assets and liabilities: | ||||||||
Accounts receivable | 11,441 | 8,420 | ||||||
Inventories | (41,837 | ) | 2,349 | |||||
Prepaid expenses and other assets | (128 | ) | (5,802 | ) | ||||
Accounts payable | 13,661 | (14,876 | ) | |||||
Accrued liabilities and other liabilities | (4,273 | ) | (3,104 | ) | ||||
Net cash provided by operating activities | 168,489 | 94,376 | ||||||
Cash flows from investing activities: | ||||||||
Purchase of severance-related insurance policies | (916 | ) | (983 | ) | ||||
Purchase of short-term investments | (228,229 | ) | (139,861 | ) | ||||
Proceeds from sales of short-term investments | 53,809 | 95,414 | ||||||
Proceeds from maturities of short-term investments | 102,935 | 31,008 | ||||||
Proceeds from sales of property and equipment | 3,239 | — | ||||||
Purchase of property and equipment | (28,992 | ) | (35,243 | ) | ||||
Purchase of intangible assets | (6,512 | ) | (1,836 | ) | ||||
Purchase of investments in private companies | (7,500 | ) | (13,500 | ) | ||||
Acquisition, net of cash acquired | (7,379 | ) | (872 | ) | ||||
Net cash used in investing activities | (119,545 | ) | (65,873 | ) | ||||
Cash flows from financing activities: | ||||||||
Principal payments on term debt | (74,000 | ) | (46,000 | ) | ||||
Payments on capital lease and intangible asset financings | (6,519 | ) | (5,969 | ) | ||||
Proceeds from issuances of ordinary shares through employee equity incentive plans | 33,267 | 25,102 | ||||||
Net cash used in financing activities | (47,252 | ) | (26,867 | ) | ||||
Net increase in cash, cash equivalents, and restricted cash | 1,692 | 1,636 | ||||||
Cash, cash equivalents, and restricted cash at beginning of period | 70,498 | 56,780 | ||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 72,190 | $ | 58,416 | ||||
12