Exhibit 99.1
| | |
Contacts: | | |
Press: Jeff Ferry | | Investors/Analysts: Bob Blair |
jferry@infinera.com | | bblair@infinera.com |
Infinera Corporation | | Infinera Corporation |
408-572-5213 | | 408-716-4879 |
Infinera Corporation Reports Second Quarter 2010 Financial Results
Record Revenue of $111.4 Million, Representing 62% Year-Over-Year Revenue Growth; Non-GAAP Profit of $0.03 per Diluted Share; Non-GAAP Gross Margin at 44 Percent
Sunnyvale, CA, July 22, 2010 – Infinera Corporation (Nasdaq: INFN), a leading provider of digital optical communications systems, today released financial results for the second quarter ended June 26, 2010.
| • | | GAAP revenues for the quarter were $111.4 million compared to $95.8 million in the first quarter of 2010 and $68.9 million in the second quarter of 2009. |
| • | | GAAP gross margins for the quarter were 42% compared to 39% in the first quarter of 2010 and 29% in the second quarter of 2009. GAAP net loss for the quarter was $9.6 million, or $(0.10) per share, compared to $20.0 million, or $(0.21) per share, in the first quarter of 2010 and $27.1 million, or $(0.28) per share, in the second quarter of 2009. |
| • | | Non-GAAP gross margins for the quarter were 44% compared to 41% in the first quarter of 2010 and 31% in the second quarter of 2009, excluding restructuring and other related costs and non-cash stock-based compensation. Non-GAAP net income for the quarter was $3.0 million, or $0.03 per diluted share, compared to net loss of $7.0 million, or $(0.07) per share in the first quarter of 2010 and net loss of $18.2 million, or $(0.19) per share, in the second quarter of 2009. |
Management Commentary
“I am delighted with the performance delivered by the Infinera team in the second quarter— one of the strongest in the company’s history,” said Tom Fallon, president and chief executive officer. “We achieved new records for overall quarterly revenue and bookings, including increased shipments of tributary adapter modules, and we posted higher gross margins, achieved positive cash flow, and earned a profit on a non-GAAP basis.
“The second quarter represents the company’s fifth consecutive quarter of improving revenue, our third straight quarter of increasing bookings and our fourth quarter of sequentially improving gross margins,” Fallon noted. “Demand remains robust for our PIC-based networks, which we believe provide the most efficient, flexible and cost-effective way to manage Internet bandwidth growth. Furthermore, we have been pleased with the broad-based positive customer reception that we have received to our recently announced plans to accelerate our PIC-based, 100-G transmission system development with planned volume production in 2012.
“Our financial results and industry data provide clear evidence that Infinera is gaining share in both North America and on a worldwide basis and doing so in a rapidly growing market for long-haul DWDM networks,” said Fallon.
The company also noted the following developments in the second quarter:
| • | | Positive cash from operations of $11.2 million; |
| • | | TAM Shipments of 2,400 units; |
| • | | Strengthened DWDM market share positions in North America (#1 at 39%) and worldwide (#2 at 15%) based on Dell’Oro market data as of end of Q1 CY2010; and |
| • | | Four greater than 10 percent customers including one of the world’s leading internet content providers as the top customer, two wholesale carriers, Level 3 and Global Crossing, and one of the largest cable companies in North America. |
Conference Call Information:
Infinera will host a conference call for analysts and investors to discuss its second quarter results and third quarter outlook today at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). A live webcast of the conference call will also be accessible from the “Investor Relations” section of the company’s website at www.infinera.com. Following the webcast, an archived version will be available on the website for 90 days. To hear the replay, parties in the United States and Canada should call 1-866-435-5408. International parties can access the replay at 1-203-369-1028.
About Infinera
Infinera provides Digital Optical Networking systems to telecommunications carriers worldwide. Infinera’s systems are unique in their use of a breakthrough semiconductor technology: the photonic integrated circuit (PIC). Infinera’s systems and PIC technology are designed to provide customers with simpler and more flexible engineering and operations, faster time-to-service, and the ability to rapidly deliver differentiated services without reengineering their optical infrastructure. For more information, please visit www.infinera.com.
Forward-Looking Statements
This press release contains forward-looking statements, including statements about demand remains robust for our PIC-based networks, which we believe provide the most efficient, flexible and cost-effective way to manage Internet bandwidth growth; our belief that customer reception has been broad-based and positive for our recently announced plans to accelerate our PIC-based, 100-G transmission system development with planned volume production in 2012; and our belief that our financial results and industry data provide clear evidence that we are gaining share in both North America and on a worldwide basis and doing so in a rapidly growing market for long-haul DWDM networks. These forward-looking statements involve risks and uncertainties, as well as assumptions that if they do not fully materialize or prove incorrect, could cause our results to differ materially from those expressed or implied by such forward-looking statements. The risks and uncertainties that could cause our results to differ materially from those expressed or implied by such forward-looking statements include our ability to react to trends and challenges in our business and the markets in which we operate; our ability to anticipate market needs and 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 customers; our ability to reduce customer concentration; our ability to compete in our industry; fluctuations in demand, sales cycles and prices for our products and services; shortages or price fluctuations in our supply chain; our ability to protect our intellectual property rights; general political, economic and market conditions and events; and other risks and uncertainties described more fully in our documents filed with or furnished to the U.S. Securities and Exchange Commission (SEC). More information about these and other risks that may impact Infinera’s business are set forth in our annual report on Form 10-K, which was filed with the SEC on March 1, 2010, as well as subsequent reports filed with the SEC. All forward-looking statements in this press release are based on information available to us as of the date hereof, and we assume no obligation to update these 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 and non-recurring restructuring and other related costs. We believe these adjustments are appropriate to enhance an overall understanding of our underlying financial performance and also our 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 our 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 or basic and diluted net income per share 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 to the most directly comparable GAAP financial measures, please see the section titled, “GAAP to Non-GAAP Reconciliations.” We anticipate disclosing forward-looking non-GAAP information in our conference call to discuss our second quarter 2010 results, including an estimate of non-GAAP earnings for the third quarter of 2010 that excludes non-cash stock-based compensation expenses.
A copy of this press release can be found on the investor relations page of Infinera’s website at www.infinera.com.
Infinera Corporation 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 | | | Six Months Ended | |
| | June 26, 2010 | | | June 27, 2009 | | | June 26, 2010 | | | June 27, 2009 | |
Revenue: | | | | | | | | | | | | | | | | |
Product | | $ | 98,035 | | | $ | 61,074 | | | $ | 184,202 | | | $ | 120,222 | |
Ratable product and related support and services | | | 1,664 | | | | 845 | | | | 3,278 | | | | 2,314 | |
Services | | | 11,699 | | | | 7,013 | | | | 19,678 | | | | 12,976 | |
| | | | | | | | | | | | | | | | |
Total revenue | | | 111,398 | | | | 68,932 | | | | 207,158 | | | | 135,512 | |
| | | | |
Cost of revenue (1): | | | | | | | | | | | | | | | | |
Cost of product | | | 57,668 | | | | 45,699 | | | | 113,108 | | | | 89,564 | |
Cost of ratable product and related support and services | | | 929 | | | | 358 | | | | 1,684 | | | | 1,088 | |
Cost of services | | | 5,520 | | | | 2,617 | | | | 8,062 | | | | 4,632 | |
Restructuring credit related to cost of revenue | | | (29 | ) | | | — | | | | (122 | ) | | | — | |
| | | | | | | | | | | | | | | | |
Total cost of revenue | | | 64,088 | | | | 48,674 | | | | 122,732 | | | | 95,284 | |
| | | | |
Gross profit | | | 47,310 | | | | 20,258 | | | | 84,426 | | | | 40,228 | |
Operating expenses (1): | | | | | | | | | | | | | | | | |
Research and development | | | 28,923 | | | | 24,800 | | | | 57,406 | | | | 46,834 | |
Sales and marketing | | | 13,682 | | | | 11,458 | | | | 26,719 | | | | 22,581 | |
General and administrative | | | 14,448 | | | | 11,478 | | | | 30,185 | | | | 21,605 | |
Restructuring and other costs (credit) | | | (2 | ) | | | — | | | | 159 | | | | — | |
| | | | | | | | | | | | | | | | |
Total operating expenses | | | 57,051 | | | | 47,736 | | | | 114,469 | | | | 91,020 | |
Loss from operations | | | (9,741 | ) | | | (27,478 | ) | | | (30,043 | ) | | | (50,792 | ) |
| | | | |
Other income (expense), net: | | | | | | | | | | | | | | | | |
Interest income | | | 325 | | | | 597 | | | | 810 | | | | 1,515 | |
Total other-than-temporary impairment losses | | | — | | | | (2,747 | ) | | | — | | | | (2,747 | ) |
Portion of loss recognized in other comprehensive loss | | | — | | | | 1,814 | | | | — | | | | 1,814 | |
| | | | | | | | | | | | | | | | |
Net credit impairment losses recognized in earnings | | | — | | | | (933 | ) | | | — | | | | (933 | ) |
Other gain (loss), net | | | (208 | ) | | | 806 | | | | (524 | ) | | | (1,008 | ) |
| | | | | | | | | | | | | | | | |
Total other income (expense), net | | | 117 | | | | 470 | | | | 286 | | | | (426 | ) |
Loss before provision of income taxes | | | (9,624 | ) | | | (27,008 | ) | | | (29,757 | ) | | | (51,218 | ) |
Provision for (benefit from) income taxes | | | (63 | ) | | | 103 | | | | (205 | ) | | | 221 | |
| | | | | | | | | | | | | | | | |
Net loss | | $ | (9,561 | ) | | $ | (27,111 | ) | | $ | (29,552 | ) | | $ | (51,439 | ) |
| | | | | | | | | | | | | | | | |
Net loss per common share, basic and diluted | | $ | (0.10 | ) | | $ | (0.28 | ) | | $ | (0.30 | ) | | $ | (0.54 | ) |
| | | | | | | | | | | | | | | | |
Weighted average shares used in computing basic and diluted net loss per common share | | | 98,777 | | | | 95,161 | | | | 98,026 | | | | 94,718 | |
| | | | | | | | | | | | | | | | |
(1) | The following table summarizes the effects of stock-based compensation related to employees and non-employees for the three and six months ended June 26, 2010 and June 27, 2009: |
| | | | | | | | | | | | |
| | Three Months Ended | | Six Months Ended |
| | June 26, 2010 | | June 27, 2009 | | June 26, 2010 | | June 27, 2009 |
Cost of revenue | | $ | 564 | | $ | 477 | | $ | 1,133 | | $ | 856 |
Research and development | | | 3,350 | | | 2,419 | | | 6,773 | | | 4,151 |
Sales and marketing | | | 2,192 | | | 1,599 | | | 4,039 | | | 3,013 |
General and administration | | | 5,198 | | | 3,513 | | | 10,907 | | | 6,158 |
| | | | | | | | | | | | |
| | | 11,304 | | | 8,008 | | | 22,852 | | | 14,178 |
Cost of revenue - amortization from balance sheet* | | | 1,303 | | | 904 | | | 2,665 | | | 1,470 |
| | | | | | | | | | | | |
Total stock-based compensation expense | | $ | 12,607 | | $ | 8,912 | | $ | 25,517 | | $ | 15,648 |
| | | | | | | | | | | | |
* | Stock-based compensation expense deferred to inventory and deferred inventory costs in prior periods and recognized in the current period. |
Infinera Corporation
GAAP to Non-GAAP Reconciliations
(In thousands, except per share data)
(Unaudited)
| | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended | |
| | June 26, 2010 | | | March 27, 2010 | | | June 27, 2009 | | | June 26, 2010 | | | June 27, 2009 | |
Reconciliation of Gross Profit: | | | | | | | | | | | | | | | | | | | | |
U.S. GAAP as reported | | $ | 47,310 | | | $ | 37,116 | | | $ | 20,258 | | | $ | 84,426 | | | $ | 40,228 | |
Restructuring and other related costs(1) | | | (29 | ) | | | (93 | ) | | | — | | | | (122 | ) | | | — | |
Stock-based compensation(2) | | | 1,867 | | | | 1,931 | | | | 1,381 | | | | 3,798 | | | | 2,326 | |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP as adjusted | | $ | 49,148 | | | $ | 38,954 | | | $ | 21,639 | | | $ | 88,102 | | | $ | 42,554 | |
| | | | | | | | | | | | | | | | | | | | |
Reconciliation of Gross Margin: | | | | | | | | | | | | | | | | | | | | |
U.S. GAAP as reported | | | 42 | % | | | 39 | % | | | 29 | % | | | 41 | % | | | 30 | % |
Restructuring and other related costs(1) | | | — | % | | | — | % | | | — | % | | | — | % | | | — | % |
Stock-based compensation(2) | | | 2 | % | | | 2 | % | | | 2 | % | | | 2 | % | | | 1 | % |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP as adjusted | | | 44 | % | | | 41 | % | | | 31 | % | | | 43 | % | | | 31 | % |
| | | | | | | | | | | | | | | | | | | | |
Reconciliation of Net Income (Loss): | | | | | | | | | | | | | | | | | | | | |
U.S. GAAP as reported | | $ | (9,561 | ) | | $ | (19,991 | ) | | $ | (27,111 | ) | | $ | (29,552 | ) | | $ | (51,439 | ) |
Restructuring and other related costs(1) | | | (31 | ) | | | 68 | | | | — | | | | 37 | | | | — | |
Stock-based compensation(2) | | | 12,607 | | | | 12,910 | | | | 8,912 | | | | 25,517 | | | | 15,648 | |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP as adjusted | | $ | 3,015 | | | $ | (7,013 | ) | | $ | (18,199 | ) | | $ | (3,998 | ) | | $ | (35,791 | ) |
| | | | | | | | | | | | | | | | | | | | |
Reconciliation of Net Income (Loss)per Common Share - Basic: | | | | | | | | | | | | | | | | | | | | |
U.S. GAAP as reported | | $ | (0.10 | ) | | $ | (0.21 | ) | | $ | (0.28 | ) | | $ | (0.30 | ) | | $ | (0.54 | ) |
Restructuring and other related costs(1) | | | — | | | | — | | | | — | | | | — | | | | — | |
Stock-based compensation(2) | | | 0.13 | | | | 0.14 | | | | 0.09 | | | | 0.26 | | | | 0.16 | |
| | | | | | | | | | | | | | | | | | | | |
Non-GAAP as adjusted | | $ | 0.03 | | | $ | (0.07 | ) | | $ | (0.19 | ) | | $ | (0.04 | ) | | $ | (0.38 | ) |
| | | | | | | | | | | | | | | | | | | | |
Weighted average shares used in computing net income (loss) per common share - basic | | | 98,777 | | | | 97,276 | | | | 95,161 | | | | 98,026 | | | | 94,718 | |
| | | | | | | | | | | | | | | | | | | | |
For information purpose only, for the three months ended June 26, 2010, the diluted Non-GAAP net income per common share was $0.03 calculated based on weighted average shares outstanding of 103.9 million.
(1) | Adjustment amount represents restructuring and other related costs recorded in relation to the closure of our Maryland FAB announced on July 21, 2009. These amounts have been adjusted in arriving at our non-GAAP results as they are non-recurring in nature and the adjusted numbers provide a better indication of our underlying business performance. |
| | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | June 26, 2010 | | | March 27, 2010 | |
| | Cost of Revenue | | | Operating Expenses | | | Total | | | Cost of Revenue | | | Operating Expenses | | Total | |
Severance and related expenses | | $ | (129 | ) | | $ | — | | | $ | (129 | ) | | $ | (15 | ) | | $ | 55 | | $ | 40 | |
Equipment and facility-related costs | | | 100 | | | | — | | | | 100 | | | | (78 | ) | | | — | | | (78 | ) |
Lease termination | | | — | | | | (2 | ) | | | (2 | ) | | | — | | | | 106 | | | 106 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | (29 | ) | | $ | (2 | ) | | $ | (31 | ) | | $ | (93 | ) | | $ | 161 | | $ | 68 | |
| | | | | | | | | | | | | | | | | | | | | | | |
(2) | Stock-based compensation expense is calculated in accordance with the fair value recognition provisions of Financial Accounting Standards Board Accounting Standards Codification (ASC) 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: |
| | | | | | | | | | | | | | | |
| | Three Months Ended | | Six Months Ended |
| | June 26, 2010 | | March 27, 2010 | | June 27, 2009 | | June 26, 2010 | | June 27, 2009 |
Cost of revenue | | $ | 564 | | $ | 569 | | $ | 477 | | $ | 1,133 | | $ | 856 |
Research and development | | | 3,350 | | | 3,423 | | | 2,419 | | | 6,773 | | | 4,151 |
Sales and marketing | | | 2,192 | | | 1,847 | | | 1,599 | | | 4,039 | | | 3,013 |
General and administration | | | 5,198 | | | 5,709 | | | 3,513 | | | 10,907 | | | 6,158 |
| | | | | | | | | | | | | | | |
| | | 11,304 | | | 11,548 | | | 8,008 | | | 22,852 | | | 14,178 |
Cost of revenue - amortization from balance sheet* | | | 1,303 | | | 1,362 | | | 904 | | | 2,665 | | | 1,470 |
| | | | | | | | | | | | | | | |
Total stock-based compensation expense | | $ | 12,607 | | $ | 12,910 | | $ | 8,912 | | $ | 25,517 | | $ | 15,648 |
| | | | | | | | | | | | | | | |
* | Stock-based compensation expense deferred to inventory and deferred inventory costs in prior periods and recognized in the current period. |
Infinera Corporation
Condensed Consolidated Balance Sheets
(In thousands, except par values)
(Unaudited)
| | | | | | | | |
| | June 26, 2010 | | | December 26, 2009 | |
ASSETS | | | | | | | | |
| | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 104,068 | | | $ | 109,859 | |
Short-term investments | | | 163,876 | | | | 143,350 | |
Short-term restricted cash | | | 1,690 | | | | 1,533 | |
Accounts receivable | | | 55,619 | | | | 70,410 | |
Inventories, net | | | 84,183 | | | | 68,872 | |
Deferred inventory costs | | | 6,778 | | | | 5,891 | |
Prepaid expenses and other current assets | | | 10,305 | | | | 8,313 | |
| | | | | | | | |
Total current assets | | | 426,519 | | | | 408,228 | |
Property, plant and equipment, net | | | 45,061 | | | | 43,656 | |
Deferred inventory costs, non-current | | | 5,502 | | | | 4,438 | |
Long-term investments | | | 7,709 | | | | 18,255 | |
Cost-method investment | | | 4,500 | | | | — | |
Long-term restricted cash | | | 2,277 | | | | 2,480 | |
Deferred tax asset | | | 9,249 | | | | 12,449 | |
Other non-current assets | | | 2,454 | | | | 2,439 | |
| | | | | | | | |
Total assets | | $ | 503,271 | | | $ | 491,945 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
| | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 36,007 | | | $ | 31,129 | |
Accrued expenses | | | 14,609 | | | | 13,929 | |
Accrued compensation and related benefits | | | 20,077 | | | | 19,248 | |
Accrued warranty | | | 6,071 | | | | 6,091 | |
Deferred revenue | | | 23,314 | | | | 18,295 | |
Deferred tax liability | | | 9,249 | | | | 12,649 | |
| | | | | | | | |
Total current liabilities | | | 109,327 | | | | 101,341 | |
Accrued warranty, non-current | | | 5,251 | | | | 5,049 | |
Deferred revenue, non-current | | | 8,327 | | | | 8,080 | |
Other long-term liabilities | | | 8,366 | | | | 8,968 | |
| | |
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 June 26, 2010 and December 26, 2009 Issued and outstanding shares – 99,234 as of June 26, 2010 and 96,874 as of December 26, 2009 | | | 99 | | | | 97 | |
Additional paid-in capital | | | 780,115 | | | | 747,580 | |
Accumulated other comprehensive loss | | | (1,302 | ) | | | (1,810 | ) |
Accumulated deficit | | | (406,912 | ) | | | (377,360 | ) |
| | | | | | | | |
Total stockholders’ equity | | | 372,000 | | | | 368,507 | |
| | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 503,271 | | | $ | 491,945 | |
| | | | | | | | |
Infinera Corporation
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
| | | | | | | | |
| | Six Months Ended | |
| | June 26, 2010 | | | June 27, 2009 | |
Cash Flows from Operating Activities: | | | | | | | | |
Net loss | | $ | (29,552 | ) | | $ | (51,439 | ) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | | | | | | | | |
Depreciation and amortization | | | 7,719 | | | | 7,898 | |
Non-cash restructuring and other costs | | | 100 | | | | — | |
Net credit impairment losses in earnings | | | — | | | | 933 | |
Amortization of premium on investments | | | 1,521 | | | | 95 | |
Stock-based compensation expense | | | 25,517 | | | | 15,648 | |
Unrealized loss on Put Rights | | | 1,696 | | | | 1,549 | |
Unrealized holding gain for trading securities | | | (1,696 | ) | | | (1,522 | ) |
Non-cash tax benefit | | | (364 | ) | | | — | |
Gain on disposal of assets | | | (31 | ) | | | (46 | ) |
Other gain | | | (50 | ) | | | — | |
Changes in assets and liabilities: | | | | | | | | |
Accounts receivable | | | 14,791 | | | | 15,770 | |
Inventories, net | | | (15,034 | ) | | | (12,563 | ) |
Prepaid expenses and other current assets | | | 515 | | | | (1,088 | ) |
Deferred inventory costs | | | (2,049 | ) | | | (1,172 | ) |
Other non-current assets | | | 3,101 | | | | 241 | |
Accounts payable | | | 5,037 | | | | (81 | ) |
Accrued liabilities and other expenses | | | (3,161 | ) | | | 2,983 | |
Deferred revenue | | | 5,265 | | | | 636 | |
Accrued warranty | | | 182 | | | | 430 | |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | 13,507 | | | | (21,728 | ) |
| | |
Cash Flows from Investing Activities: | | | | | | | | |
Purchase of available-for-sale investments | | | (120,235 | ) | | | (83,937 | ) |
Purchase of cost-method investment | | | (4,500 | ) | | | — | |
Proceeds from maturities and calls of investments | | | 108,483 | | | | 38,007 | |
Proceeds from disposal of assets | | | 176 | | | | 103 | |
Purchase of property and equipment | | | (9,697 | ) | | | (8,759 | ) |
Change in restricted cash | | | 47 | | | | (1,168 | ) |
| | | | | | | | |
Net cash used in investing activities | | | (25,726 | ) | | | (55,754 | ) |
| | |
Cash Flows from Financing Activities: | | | | | | | | |
Proceeds from issuance of common stock | | | 6,718 | | | | 4,762 | |
Repurchase of common stock | | | (2 | ) | | | (15 | ) |
Payments for purchase of assets under financing arrangement | | | (175 | ) | | | — | |
| | | | | | | | |
Net cash provided by financing activities | | | 6,541 | | | | 4,747 | |
| | |
Effect of exchange rate changes on cash | | | (113 | ) | | | 116 | |
| | |
Net change in cash and cash equivalents | | | (5,791 | ) | | | (72,619 | ) |
Cash and cash equivalents at beginning of period | | | 109,859 | | | | 166,770 | |
| | | | | | | | |
Cash and cash equivalents at end of period | | $ | 104,068 | | | $ | 94,151 | |
| | | | | | | | |
Supplemental disclosures of cash flow information: | | | | | | | | |
Cash paid for income taxes | | $ | 447 | | | $ | 1,113 | |
Infinera Corporation
Supplemental Financial Information
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Q3’08 | | | Q4’08 | | | Q1’09 | | | Q2’09 | | | Q3’09 | | | Q4’09 | | | Q1’10 | | | Q2’10 | |
Revenue ($ Mil) (1) | | $ | 80.9 | | | $ | 86.2 | | | $ | 66.6 | | | $ | 68.9 | | | $ | 83.4 | | | $ | 90.2 | | | $ | 95.8 | | | $ | 111.4 | |
Gross Margin %(1) | | | 42 | % | | | 36 | % | | | 31 | % | | | 31 | % | | | 38 | % | | | 40 | % | | | 41 | % | | | 44 | % |
| | | | | | | | |
Invoiced Shipment Composition: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Domestic % | | | 81 | % | | | 73 | % | | | 74 | % | | | 64 | % | | | 63 | % | | | 74 | % | | | 79 | % | | | 81 | % |
International % | | | 19 | % | | | 27 | % | | | 26 | % | | | 36 | % | | | 37 | % | | | 26 | % | | | 21 | % | | | 19 | % |
Largest Customer % | | | 27 | % | | | 23 | % | | | 30 | % | | | 20 | % | | | 15 | % | | | 17 | % | | | 22 | % | | | 13 | % |
| | | | | | | | |
Cash Related Information: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash from Operations ($ Mil) | | $ | 9.9 | | | ($ | 5.4 | ) | | ($ | 2.9 | ) | | ($ | 18.8 | ) | | ($ | 8.3 | ) | | ($ | 2.7 | ) | | $ | 2.3 | | | $ | 11.2 | |
Capital Expenditures ($ Mil) | | $ | 5.9 | | | $ | 7.8 | | | $ | 6.0 | | | $ | 2.8 | | | $ | 2.8 | | | $ | 4.4 | | | $ | 4.7 | | | $ | 5.0 | |
Depreciation & Amortization ($ Mil) | | $ | 3.4 | | | $ | 4.1 | | | $ | 3.9 | | | $ | 4.0 | | | $ | 4.2 | | | $ | 4.5 | | | $ | 4.0 | | | $ | 3.7 | |
DSO’s | | | 55 | | | | 74 | | | | 61 | | | | 72 | | | | 61 | | | | 71 | | | | 56 | | | | 45 | |
| | | | | | | | |
Inventory Metrics: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Raw Materials ($ Mil) | | $ | 10.0 | | | $ | 9.1 | | | $ | 7.7 | | | $ | 10.1 | | | $ | 7.4 | | | $ | 6.9 | | | $ | 7.5 | | | $ | 9.1 | |
Work in Process ($ Mil) | | $ | 35.8 | | | $ | 37.9 | | | $ | 43.2 | | | $ | 40.1 | | | $ | 36.2 | | | $ | 32.1 | | | $ | 31.5 | | | $ | 29.2 | |
Finished Goods ($ Mil) | | $ | 12.8 | | | $ | 12.0 | | | $ | 13.6 | | | $ | 22.3 | | | $ | 29.3 | | | $ | 29.9 | | | $ | 33.0 | | | $ | 45.9 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Inventory ($ Mil) | | $ | 58.6 | | | $ | 59.0 | | | $ | 64.5 | | | $ | 72.5 | | | $ | 72.9 | | | $ | 68.9 | | | $ | 72.0 | | | $ | 84.2 | |
Inventory Turns(1) | | | 3.2 | | | | 3.8 | | | | 2.8 | | | | 2.6 | | | | 3.0 | | | | 3.2 | | | | 3.2 | | | | 3.0 | |
| | | | | | | | |
Worldwide Headcount | | | 889 | | | | 937 | | | | 962 | | | | 973 | | | | 970 | | | | 974 | | | | 999 | | | | 1,028 | |
(1) | Periods Q3’08 and Q4’08 reflect Adjusted GAAP results and non-GAAP adjustments. Periods Q1’09 and going forward reflect non-GAAP results. Adjusted GAAP results reflect our GAAP results reduced for amounts released from deferred revenue and deferred cost of inventory balances recorded priorto the second quarter of 2008 and previously reported in our invoiced shipment results. Non-GAAP adjustments include restructuring and other related costsand non-cash stock-based compensation. |