SUNNYVALE, CA--(Marketwired - December 10, 2015) - Finisar Corporation (NASDAQ: FNSR), a global technology leader for subsystems and components for fiber optic communications, today announced financial results for its second quarter of fiscal 2016, ended November 1, 2015.
COMMENTARY
"Revenues for our second fiscal quarter were $321.1 million compared to $314.0 million in the prior quarter; an increase of approximately 2.3%. This increase was primarily driven by growth in 100 gigabit Ethernet transceivers and 10 gigabit tunable transceivers and wavelength selective switches for telecom WDM applications," said Jerry Rawls, Finisar's Chief Executive Officer.
| |
FINANCIAL HIGHLIGHTS - Second Quarter Ended November 1, 2015 | |
| |
Summary GAAP Results |
| Second |
| | First |
|
| | Quarter |
| | Quarter |
|
| | Ended |
| | Ended |
|
|
| November 1, 2015 |
| | August 2, 2015 |
|
|
| (in thousands, except per share amounts) |
|
|
| | |
| | | |
|
Revenues |
| $ | 321,136 |
| | $ | 314,030 |
|
Gross margin |
| | 27.7 |
% | | | 27.8 |
% |
Operating expenses |
| $ | 79,723 |
| | $ | 80,316 |
|
Operating income (loss) |
| $ | 9,368 |
| | $ | 7,061 |
|
Operating margin |
| | 2.9 |
% | | | 2.2 |
% |
Net income (loss) |
| $ | 6,644 |
| | $ | 3,393 |
|
Income per share-basic |
| $ | 0.06 |
| | $ | 0.03 |
|
Income per share-diluted |
| $ | 0.06 |
| | $ | 0.03 |
|
|
| | |
| | | |
|
Basic shares |
| | 106,635 |
| | | 105,286 |
|
Diluted shares |
| | 107,493 |
| | | 108,107 |
|
|
| | |
| | | |
|
Summary Non-GAAP Results (a) |
| Second |
| | First |
|
| | Quarter |
| | Quarter |
|
| | Ended |
| | Ended |
|
|
| November 1, 2015 |
| | August 2, 2015 |
|
|
| (in thousands, except per share amounts) |
|
|
| |
| | |
|
Revenues |
| $ | 321,136 |
| | $ | 314,030 |
|
Gross margin |
| | 30.0 |
% | | | 30.2 |
% |
Operating expenses |
| $ | 68,025 |
| | $ | 68,406 |
|
Operating income |
| $ | 28,274 |
| | $ | 26,511 |
|
Operating margin |
| | 8.8 |
% | | | 8.4 |
% |
Net income |
| $ | 26,857 |
| | $ | 24,532 |
|
Income per share-basic |
| $ | 0.25 |
| | $ | 0.23 |
|
Income per share-diluted |
| $ | 0.25 |
| | $ | 0.23 |
|
|
| | |
| | | |
|
Basic shares |
| | 106,635 |
| | | 105,286 |
|
Diluted shares |
| | 107,493 |
| | | 108,107 |
|
|
| | |
| | | |
|
_____________
(a) | In evaluating the operating performance of Finisar's business, Finisar management utilizes financial measures that exclude certain charges and credits required by U.S. generally accepted accounting principles, or GAAP, that are considered by management to be outside Finisar's core operating results. A reconciliation of Finisar's non-GAAP financial measures to the most directly comparable GAAP measures, as well as additional related information, can be found under the heading "Finisar Non-GAAP Financial Measures" below. |
Financial Statement Highlights for the Second Quarter of Fiscal 2016:
- Revenues increased to $321.1 million, an increase of $7.1 million, or 2.3%, from $314.0 million in the preceding quarter.
- Sales of products for datacom applications increased by $0.5 million, or 0.2%, compared to the preceding quarter, primarily driven by growth in 100 gigabit transceivers offset by a decline in 40 gigabit transceivers, after a record quarter for 40 gigabit transceivers in the preceding quarter.
- Sales of products for telecom applications increased by $6.6 million, or 8.2%, compared to the preceding quarter, primarily driven by growth in 10 gigabit tunable transceivers and wavelength selective switches.
- GAAP gross margin was 27.7% compared to 27.8% in the preceding quarter.
- Non-GAAP gross margin was 30.0% compared to 30.2% in the prior quarter.
- GAAP operating expenses were $79.7 million compared to $80.3 million in the prior quarter.
- Non-GAAP operating expenses were $68.0 million, or 21.2% of revenues compared to $68.4 million, or 21.8% of revenues, in the prior quarter.
- GAAP operating income increased by $2.3 million, to $9.4 million or 2.9% of revenues, compared to $7.1 million or 2.2% of revenues in the preceding quarter, primarily due to the higher revenue level.
- Non-GAAP operating income increased by $1.8 million to $28.2 million, or 8.8% of revenues, compared to $26.5 million, or 8.4% of revenues, in the preceding quarter.
- Cash, cash equivalents and short term investments increased $25.1 million to $520.8 million at the end of the second quarter, compared to $495.7 million at the end of the preceding quarter.
OUTLOOK
The Company indicated that for the third quarter of fiscal 2016 it currently expects revenues in the range of $300 to $320 million, non-GAAP gross margin of approximately 30%, non-GAAP operating margin of approximately 7.5% to 8.5%, and non-GAAP earnings per diluted share in the range of approximately $0.19 to $0.25.
CONFERENCE CALL
Finisar will discuss its financial results for the second quarter and current business outlook during its regular quarterly conference call scheduled for Thursday, December 10, 2015, at 2:00 pm PT (5:00 pm ET). To listen to the call you may connect through the Finisar investor relations page at http://investor.finisar.com/ or dial 800-500-0177 (domestic) or +1.719.457.2602 (international) and enter conference ID 1806814.
An audio replay will be available for two weeks following the call by dialing 1-888-203-1112 (domestic) or +1-719-457-0820 and then following the prompts: enter conference ID 1806814 and provide your name, affiliation, and contact number. A replay of the webcast will be available shortly after the conclusion of the call on the Company's website until the next regularly scheduled earnings conference call.
SAFE HARBOR UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
This press release contains forward-looking statement concerning Finisar's expected financial performance. These statements are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are based on our current expectations, estimates, assumptions and projections about our business and industry, and the markets and customers we serve, and they are subject to numerous risks and uncertainties that may cause these forward-looking statements to be inaccurate. Finisar assumes no obligation to update any such forward-looking statements. Forward-looking statements involve risks and uncertainties which could cause actual results to differ materially from those projected. Examples of such risks include those associated with: the uncertainty of customer demand for Finisar's products; the rapidly evolving markets for Finisar's products and uncertainty regarding the development of these markets; Finisar's historical dependence on sales to a limited number of customers and fluctuations in the mix of products and customers in any period; ongoing new product development and introduction of new and enhanced products; the challenges of rapid growth followed by periods of contraction; and intensive competition. Further information regarding these and other risks relating to Finisar's business is set forth in Finisar's annual report on Form 10-K (filed June 19, 2015) and quarterly SEC filings.
ABOUT FINISAR
Finisar Corporation (NASDAQ: FNSR) is a global technology leader for fiber optic subsystems and components that enable high-speed voice, video and data communications for telecommunications, networking, storage, wireless, and cable TV applications. For 25 years, Finisar has provided critical optics technologies to system manufacturers to meet the increasing demands for network bandwidth. Finisar is headquartered in Sunnyvale, California, USA with R&D, manufacturing sites, and sales offices worldwide. For additional information, visit www.finisar.com.
FINISAR FINANCIAL STATEMENTS The following financial tables are presented in accordance with GAAP.
| |
| |
Finisar Corporation | |
Consolidated Statements of Operations | |
(Unaudited, in thousands, except per share data) | |
| | | | | | | | | | | | | | |
| Three Months Ended | | | Six Months Ended | | | Three Months Ended | |
| Nov 01, 2015 | | | October 26, 2014 | | | Nov 01, 2015 | | | October 26, 2014 | | | Aug 02, 2015 | |
Revenues | $ | 321,136 | | | $ | 296,981 | | | $ | 635,166 | | | $ | 624,619 | | | $ | 314,030 | |
Cost of revenues | | 230,610 | | | | 210,625 | | | | 454,757 | | | | 438,010 | | | | 224,147 | |
Impairment of long-lived assets | | - | | | | - | | | | 1,071 | | | | - | | | | 1,071 | |
Amortization of acquired developed technology | | 1,435 | | | | 1,435 | | | | 2,870 | | | | 2,869 | | | | 1,435 | |
Gross profit | | 89,091 | | | | 84,921 | | | | 176,468 | | | | 183,740 | | | | 87,377 | |
Gross margin | | 27.7 | % | | | 28.6 | % | | | 27.8 | % | | | 29.4 | % | | | 27.8 | % |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
| Research and development | | 50,972 | | | | 51,184 | | | | 103,380 | | | | 102,190 | | | | 52,408 | |
| Sales and marketing | | 11,897 | | | | 11,487 | | | | 23,099 | | | | 23,452 | | | | 11,202 | |
| General and administrative | | 16,186 | | | | 28,772 | | | | 31,394 | | | | 43,491 | | | | 15,208 | |
| Impairment of long-lived assets | | - | | | | - | | | | 830 | | | | - | | | | 830 | |
| Amortization of purchased intangibles | | 668 | | | | 737 | | | | 1,336 | | | | 1,498 | | | | 668 | |
| | Total operating expenses | | 79,723 | | | | 92,180 | | | | 160,039 | | | | 170,631 | | | | 80,316 | |
Income (loss) from operations | | 9,368 | | | | (7,259 | ) | | | 16,429 | | | | 13,109 | | | | 7,061 | |
Interest income | | 469 | | | | 342 | | | | 834 | | | | 954 | | | | 365 | |
Interest expense | | (2,917 | ) | | | (2,867 | ) | | | (5,800 | ) | | | (6,001 | ) | | | (2,883 | ) |
Other income (expenses), net | | 445 | | | | 33 | | | | 1,326 | | | | (1,993 | ) | | | 881 | |
Income (loss) before income taxes | | 7,365 | | | | (9,751 | ) | | | 12,789 | | | | 6,069 | | | | 5,424 | |
Provision for income taxes | | 721 | | | | 1,610 | | | | 2,752 | | | | 3,187 | | | | 2,031 | |
Net income (loss) | $ | 6,644 | | | $ | (11,361 | ) | | $ | 10,037 | | | $ | 2,882 | | | $ | 3,393 | |
| | | | | | | | | | | | | | | | | | | |
Net income (loss) per share attributable to Finisar Corporation common stockholders: | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| Basic | $ | 0.06 | | | $ | (0.11 | ) | | $ | 0.09 | | | $ | 0.03 | | | $ | 0.03 | |
| Diluted | $ | 0.06 | | | $ | (0.11 | ) | | $ | 0.09 | | | $ | 0.03 | | | $ | 0.03 | |
| | | | | | | | | | | | | | | | | | | |
Shares used in computing net income per share - basic | | 106,635 | | | | 99,621 | | | | 105,961 | | | | 98,931 | | | | 105,286 | |
Shares used in computing net income per share - diluted
| | 107,493 | | | | 99,621 | | | | 108,238 | | | | 102,390 | | | | 108,107 | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Finisar Corporation | |
Consolidated Balance Sheets | |
(in thousands) | |
|
| |
| | |
| | |
|
|
| Nov 01, 2015 |
| | Aug 02, 2015 |
| | May 03, 2015 |
|
|
| (Unaudited) |
| | (Unaudited) |
| | |
|
ASSETS |
| | |
| | | |
| | | |
|
Current assets: |
| | |
| | | |
| | | |
|
| Cash and cash equivalents |
| $ | 258,270 |
| | $ | 232,997 |
| | $ | 197,443 |
|
| Short-term held-to-maturity investments |
| | 262,500 |
| | | 262,695 |
| | | 292,748 |
|
| Accounts receivable, net |
| | 230,065 |
| | | 234,798 |
| | | 213,234 |
|
| Accounts receivable, other |
| | 39,982 |
| | | 40,807 |
| | | 40,650 |
|
| Inventories |
| | 264,706 |
| | | 282,093 |
| | | 283,670 |
|
| Prepaid expenses and other assets |
| | 20,538 |
| | | 22,649 |
| | | 36,518 |
|
| | Total current assets |
| | 1,076,061 |
| | | 1,076,039 |
| | | 1,064,263 |
|
Property, equipment and improvements, net |
| | 344,695 |
| | | 322,043 |
| | | 315,777 |
|
Purchased intangible assets, net |
| | 22,983 |
| | | 25,086 |
| | | 27,188 |
|
Goodwill |
| | 106,735 |
| | | 106,735 |
| | | 106,735 |
|
Minority investments |
| | 3,647 |
| | | 2,997 |
| | | 2,847 |
|
Other assets |
| | 23,133 |
| | | 34,960 |
| | | 35,072 |
|
| | Total assets |
| $ | 1,577,254 |
| | $ | 1,567,860 |
| | $ | 1,551,882 |
|
|
| | |
| | | |
| | | |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
| | |
| | | |
| | | |
|
Current liabilities: |
| | |
| | | |
| | | |
|
| Accounts payable |
| $ | 133,220 |
| | $ | 139,600 |
| | $ | 131,510 |
|
| Accrued compensation |
| | 31,680 |
| | | 26,392 |
| | | 24,918 |
|
| Other accrued liabilities |
| | 43,301 |
| | | 39,753 |
| | | 39,238 |
|
| Deferred revenue |
| | 12,438 |
| | | 11,480 |
| | | 9,850 |
|
| | Total current liabilities |
| | 220,639 |
| | | 217,225 |
| | | 205,516 |
|
Long-term liabilities: |
| | |
| | | |
| | | |
|
| Convertible notes, net of current portion |
| | 226,151 |
| | | 223,760 |
| | | 221,406 |
|
| Other non-current liabilities |
| | 23,195 |
| | | 21,545 |
| | | 21,167 |
|
| | Total liabilities |
| | 469,985 |
| | | 462,530 |
| | | 448,089 |
|
Stockholders' equity: |
| | |
| | | |
| | | |
|
| Common stock |
| | 107 |
| | | 107 |
| | | 104 |
|
| Additional paid-in capital |
| | 2,577,246 |
| | | 2,564,506 |
| | | 2,551,114 |
|
| Accumulated other comprehensive income (loss) |
| | (31,835 |
) | | | (14,390 |
) | | | 861 |
|
| Accumulated deficit |
| | (1,438,249 |
) | | | (1,444,893 |
) | | | (1,448,286 |
) |
| | Total stockholders' equity |
| | 1,107,269 |
| | | 1,105,330 |
| | | 1,103,793 |
|
Total liabilities and stockholders' equity |
| $ | 1,577,254 |
| | $ | 1,567,860 |
| | $ | 1,551,882 |
|
|
| | |
| | | |
| | | |
|
Note - Balance sheet amounts as of May 3, 2015 ae derived from the auditd consolidated financial statements as of the date. |
|
| |
FINISAR NON-GAAP FINANCIAL MEASURES
In addition to reporting financial results in accordance with U.S. generally accepted accounting principles, or GAAP, Finisar provides the following financial measures defined as non-GAAP financial measures by the Securities and Exchange Commission: non-GAAP gross profit, non-GAAP operating income, non-GAAP income, non-GAAP income per share, and Non-GAAP EBITDA. These non-GAAP financial measures are supplemental information regarding the Company's operating performance on a non-GAAP basis that excludes certain gains, losses and charges of a non-cash nature or which occur relatively infrequently and which management considers to be outside our core operating results. Management believes that tracking non-GAAP gross profit, non-GAAP income from operations, non-GAAP net income and non-GAAP net income per share provides management and the investment community with valuable insight into our current operations, our ability to generate cash and the underlying business trends which are affecting our performance. These non-GAAP measures are used by both management and our Board of Directors, along with the comparable GAAP information, in evaluating our current performance and planning our future business activities. In particular, management finds it useful to exclude non-cash charges in order to better correlate our operating activities with our ability to generate cash from operations and to exclude certain cash charges as a means of more accurately predicting our liquidity requirements. We believe that these non-GAAP measures, when used in conjunction with our GAAP financial information, also allow investors to better evaluate our financial performance in comparison to other periods and to other companies in our industry.
In calculating non-GAAP gross profit in this release, we have excluded the following items from cost of revenues in applicable periods in this release:
- Changes in excess and obsolete inventory reserve (predominantly non-cash charges or non-cash benefits);
- Amortization of acquired technology (non-cash charges related to technology obtained in acquisitions);
- Duplicate facilities costs during facilities move (non-recurring cash charges)
- Stock-based compensation expense (non-cash charges);
- Impairment of long-lived assets (non-recurring non-cash charges);
- Reduction in force costs (non-recurring cash charges); and
- Acquisition related retention payments (non-recurring cash charges).
In calculating non-GAAP operating income in this release, we have excluded the same items to the extent they are classified as operating expenses, and have also excluded the following items in applicable periods in this release:
- Gain or loss on litigation settlements and resolutions and related costs (non-recurring cash charges or benefits);
- Employee and employer tax liabilities related to the 2006 special investigation into our historical stock option granting practices (non-recurring cash charges);
- Acquisition related costs (non-recurring cash charges);
- Amortization of purchased intangibles (non-cash charges); and
- Impairment of long-lived assets (non-recurring non-cash charges).
In calculating non-GAAP income and non-GAAP income per share in this release, we have also excluded the following items in applicable periods in this release:
- Imputed interest expenses on convertible debt (non-cash charges);
- Imputed interest related to restructuring (non-cash charges);
- Gains and losses on sales of assets (non-recurring and/or non-cash losses and cash gains related to the periodic disposal of assets no longer required for current activities);
- Other miscellaneous expenses (income) (non-recurring charges or benefits);
- Dollar denominated foreign exchange transaction losses (gains) (non-cash charges or benefits);
- Amortization of debt issuance costs (non-cash charges); and
- Differences between cash payable for income taxes and the provision for income taxes in accordance with GAAP, less discrete items.
A reconciliation of this non-GAAP financial information to the corresponding GAAP information is set forth below:
| |
Finisar Corporation |
|
Reconciliation of Results of Operations under GAAP and non-GAAP |
|
(Unaudited, in thousands, except per share data) |
|
|
|
| | |
| | |
| | |
| | |
|
|
Three Months Ended |
| | Six Months Ended |
| | Three Months Ended |
|
|
Nov 01, 2015 |
| | October 26, 2014 |
| | Nov 01, 2015 |
| | October 26, 2014 |
| | Aug 02, 2015 |
|
GAAP to non-GAAP reconciliation of gross profit: |
| |
| | | |
| | | |
| | | |
| | | |
|
Gross profit - GAAP |
$ | 89,091 |
| | $ | 84,921 |
| | $ | 176,468 |
| | $ | 183,740 |
| | $ | 87,377 |
|
Gross margin - GAAP |
| 27.7 |
% | | | 28.6 |
% | | | 27.8 |
% | | | 29.4 |
% | | | 27.8 |
% |
Adjustments: |
| |
| | | |
| | | |
| | | |
| | | |
|
Cost of revenues |
| |
| | | |
| | | |
| | | |
| | | |
|
| Change in excess and obsolete inventory valuation adjustments |
| 2,402 |
| | | 2,048 |
| | | 3,832 |
| | | 3,769 |
| | | 1,430 |
|
| Amortization of acquired technology |
| 1,435 |
| | | 1,435 |
| | | 2,870 |
| | | 2,869 |
| | | 1,435 |
|
| Duplicate facility costs during facility move |
| 4 |
| | | 766 |
| | | 86 |
| | | 766 |
| | | 82 |
|
| Stock compensation |
| 2,922 |
| | | 2,588 |
| | | 5,614 |
| | | 4,864 |
| | | 2,692 |
|
| Impairment of long-lived assets |
| - |
| | | 124 |
| | | 1,282 |
| | | 124 |
| | | 1,282 |
|
| Reduction in force costs |
| 417 |
| | | 319 |
| | | 971 |
| | | 794 |
| | | 554 |
|
| Acquisition related retention payment |
| 28 |
| | | 89 |
| | | 93 |
| | | 207 |
| | | 65 |
|
| | Total cost of revenue adjustments |
| 7,208 |
| | | 7,369 |
| | | 14,748 |
| | | 13,393 |
| | | 7,540 |
|
Gross profit - non-GAAP |
| 96,299 |
| | | 92,290 |
| | | 191,216 |
| | | 197,133 |
| | | 94,917 |
|
Gross margin - non-GAAP |
| 30.0 |
% | | | 31.1 |
% | | | 30.1 |
% | | | 31.6 |
% | | | 30.2 |
% |
|
| |
| | | |
| | | |
| | | |
| | | |
|
GAAP to non-GAAP reconciliation of operating income: |
| |
| | | |
| | | |
| | | |
| | | |
|
Operating income (loss) - GAAP |
| 9,368 |
| | | (7,259 |
) | | | 16,429 |
| | | 13,109 |
| | | 7,061 |
|
Operating margin - GAAP |
| 2.9 |
% | | | -2.4 |
% | | | 2.6 |
% | | | 2.1 |
% | | | 2.2 |
% |
Adjustments: |
| |
| | | |
| | | |
| | | |
| | | |
|
Total cost of revenue adjustments |
| 7,208 |
| | | 7,369 |
| | | 14,748 |
| | | 13,393 |
| | | 7,540 |
|
Research and development |
| |
| | | |
| | | |
| | | |
| | | |
|
| Reduction in force costs |
| - |
| | | 353 |
| | | 288 |
| | | 685 |
| | | 288 |
|
| Duplicate facility costs during facility move |
| 49 |
| | | 767 |
| | | 270 |
| | | 767 |
| | | 221 |
|
| Acquisition related retention payment |
| 67 |
| | | 166 |
| | | 158 |
| | | 359 |
| | | 91 |
|
| Stock compensation |
| 4,970 |
| | | 4,727 |
| | | 9,808 |
| | | 9,163 |
| | | 4,838 |
|
| Impairment of long-lived assets |
| - |
| | | - |
| | | 287 |
| | | - |
| | | 287 |
|
Sales and marketing |
| |
| | | |
| | | |
| | | |
| | | |
|
| Reduction in force costs |
| 117 |
| | | - |
| | | 180 |
| | | - |
| | | 63 |
|
| Acquisition related retention payment |
| 3 |
| | | 9 |
| | | 13 |
| | | 29 |
| | | 10 |
|
| Stock compensation |
| 1,718 |
| | | 1,625 |
| | | 3,425 |
| | | 3,154 |
| | | 1,707 |
|
General and administrative |
| |
| | | |
| | | |
| | | |
| | | |
|
| Reduction in force costs |
| 963 |
| | | 59 |
| | | 1,315 |
| | | 54 |
| | | 352 |
|
| Duplicate facility costs |
| 8 |
| | | 116 |
| | | 17 |
| | | 116 |
| | | 9 |
|
| Acquisition related retention payment |
| - |
| | | (55 |
) | | | (5 |
) | | | (39 |
) | | | (5 |
) |
| Stock compensation |
| 2,757 |
| | | 2,617 |
| | | 5,517 |
| | | 5,429 |
| | | 2,760 |
|
| Payroll taxes related to options investigation |
| - |
| | | 17 |
| | | - |
| | | 17 |
| | | - |
|
| Acquisition related costs |
| 378 |
| | | 8 |
| | | 396 |
| | | 238 |
| | | 18 |
|
| Litigation settlements and resolutions and related costs |
| - |
| | | 13,728 |
| | | 16 |
| | | 12,416 |
| | | 16 |
|
Amortization of purchased intangibles |
| 668 |
| | | 737 |
| | | 1,336 |
| | | 1,498 |
| | | 668 |
|
Impairment of long-lived assets |
| - |
| | | - |
| | | 587 |
| | | - |
| | | 587 |
|
| | Total cost of revenue and operating expense adjustments |
| 18,906 |
| | | 32,243 |
| | | 38,356 |
| | | 47,279 |
| | | 19,450 |
|
Operating income - non-GAAP |
| 28,274 |
| | | 24,984 |
| | | 54,785 |
| | | 60,388 |
| | | 26,511 |
|
Operating margin - non-GAAP |
| 8.8 |
% | | | 8.4 |
% | | | 8.6 |
% | | | 9.7 |
% | | | 8.4 |
% |
|
| |
| | | |
| | | |
| | | |
| | | |
|
GAAP to non-GAAP reconciliation of income attributable to Finisar Corporation: |
| |
| | | |
| | | |
| | | |
| | | |
|
Net income (loss) attributable to Finisar Corporation - GAAP |
| 6,644 |
| | | (11,361 |
) | | | 10,037 |
| | | 2,882 |
| | | 3,393 |
|
Adjustments: |
| |
| | | |
| | | |
| | | |
| | | |
|
Total cost of revenue and operating expense adjustments |
| 18,906 |
| | | 32,243 |
| | | 38,356 |
| | | 47,279 |
| | | 19,450 |
|
Non-cash imputed interest expenses on convertible debt |
| 2,391 |
| | | 2,279 |
| | | 4,745 |
| | | 4,522 |
| | | 2,354 |
|
Imputed interest related to restructuring |
| 44 |
| | | 50 |
| | | 89 |
| | | 101 |
| | | 45 |
|
Other (income) expense, net |
| |
| | | |
| | | |
| | | |
| | | |
|
| Loss (gain) on sale of assets |
| 85 |
| | | (27 |
) | | | (100 |
) | | | 211 |
| | | (185 |
) |
| Other miscellaneous income |
| (120 |
) | | | (10 |
) | | | (137 |
) | | | (11 |
) | | | (17 |
) |
| Foreign exchange transaction (gain) or loss |
| 51 |
| | | 327 |
| | | (642 |
) | | | 2,318 |
| | | (693 |
) |
| Amortization of debt issuance cost |
| 154 |
| | | 154 |
| | | 308 |
| | | 308 |
| | | 154 |
|
Provision for income taxes |
| |
| | | |
| | | |
| | | |
| | | |
|
| Income tax provision adjustments |
| (1,298 |
) | | | (190 |
) | | | (1,267 |
) | | | (813 |
) | | | 31 |
|
Total adjustments |
| 20,213 |
| | | 34,826 |
| | | 41,352 |
| | | 53,915 |
| | | 21,139 |
|
Net income attributable to Finisar Corporation - non-GAAP |
$ | 26,857 |
| | $ | 23,465 |
| | $ | 51,389 |
| | $ | 56,797 |
| | $ | 24,532 |
|
|
| |
| | | |
| | | |
| | | |
| | | |
|
Non-GAAP income attributable to Finisar Corporation |
$ | 26,857 |
| | $ | 23,465 |
| | $ | 51,389 |
| | $ | 56,797 |
| | $ | 24,532 |
|
Add: interest expense for dilutive convertible notes |
| - |
| | | 533 |
| | | - |
| | | 1,072 |
| | | - |
|
Adjusted non-GAAP income attributable to Finisar Corporation |
$ | 26,857 |
| | $ | 23,998 |
| | $ | 51,389 |
| | $ | 57,869 |
| | $ | 24,532 |
|
|
| |
| | | |
| | | |
| | | |
| | | |
|
Non-GAAP income per share attributable to Finisar Corporation common stockholders |
| |
| | | |
| | | |
| | | |
| | | |
|
| Basic |
$ | 0.25 |
| | $ | 0.24 |
| | $ | 0.48 |
| | $ | 0.57 |
| | $ | 0.23 |
|
| Diluted |
$ | 0.25 |
| | $ | 0.23 |
| | $ | 0.47 |
| | $ | 0.55 |
| | $ | 0.23 |
|
Shares used in computing non-GAAP income per share attributable to Finisar Corporation common stockholders |
| |
| | | |
| | | |
| | | |
| | | |
|
| Basic |
| 106,635 |
| | | 99,621 |
| | | 105,961 |
| | | 98,931 |
| | | 105,286 |
|
| Diluted |
| 107,493 |
| | | 105,340 |
| | | 108,238 |
| | | 106,133 |
| | | 108,107 |
|
|
| |
| | | |
| | | |
| | | |
| | | |
|
Non-GAAP EBITDA |
| |
| | | |
| | | |
| | | |
| | | |
|
Non-GAAP income attributable to Finisar Corporation |
| 26,857 |
| | | 23,465 |
| | | 51,389 |
| | | 56,797 |
| | | 24,532 |
|
Depreciation expense |
| 20,989 |
| | | 20,915 |
| | | 42,354 |
| | | 40,563 |
| | | 21,365 |
|
Amortization |
| - |
| | | 33 |
| | | - |
| | | 72 |
| | | - |
|
Interest expense |
| (141 |
) | | | 196 |
| | | (176 |
) | | | 424 |
| | | (35 |
) |
Income tax expense |
| 2,019 |
| | | 1,800 |
| | | 4,019 |
| | | 4,000 |
| | | 2,000 |
|
Non-GAAP EBITDA |
$ | 49,724 |
| | $ | 46,409 |
| | $ | 97,586 |
| | $ | 101,856 |
| | $ | 47,862 |
|
Finisar-F