U.S. Markets closed

Infinera Corporation Reports First Quarter 2019 Financial Results

SUNNYVALE, Calif., May 08, 2019 (GLOBE NEWSWIRE) -- Infinera Corporation, provider of Intelligent Transport Networks, today released financial results for its first quarter ended March 30, 2019.

GAAP revenue for the quarter was $292.7 million compared to $332.1 million in the fourth quarter of 2018 and $202.7 million in the first quarter of 2018.

GAAP gross margin for the quarter was 22.7% compared to 25.4% in the fourth quarter of 2018 and 40.5% in the first quarter of 2018. GAAP operating margin for the quarter was (38.2)% compared to (34.4)% in the fourth quarter of 2018 and (12.2)% in the first quarter of 2018.

GAAP net loss for the quarter was $121.6 million, or $(0.69) per share, compared to a net loss of $133.5 million, or $(0.76) per share, in the fourth quarter of 2018, and net loss of $26.3 million, or $(0.17) per share, in the first quarter of 2018.

Non-GAAP revenue for the quarter was $295.6 million compared to $336.6 million in the fourth quarter of 2018 and $202.7 million in the first quarter of 2018.

Non-GAAP gross margin for the quarter was 35.3% compared to 31.8% in the fourth quarter of 2018 and 43.7% in the first quarter of 2018. Non-GAAP operating margin for the quarter was (11.9)% compared to (10.5)% in the fourth quarter of 2018 and (3.4)% in the first quarter of 2018.

Non-GAAP net loss for the quarter was $41.2 million, or $(0.23) per share, compared to a net loss of $44.2 million, or $(0.25) per share, in the fourth quarter of 2018, and net loss of $7.2 million, or $(0.05) per share, in the first quarter of 2018.

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.

“In the first quarter of 2019, we made significant progress on the integration of our new company and in executing on our committed synergies," said Tom Fallon, Infinera CEO. "While a significant deployment did not progress as expected, I am encouraged by the strong bookings outlook we see for second quarter of 2019 and our continued trend of building backlog and engaging with a much larger customer base. We are committed to capitalizing on this momentum and expect to return to non-GAAP profitability in the fourth quarter of this year.”

Financial Outlook

Infinera's outlook for the quarter ending June 29, 2019 is as follows:

  • GAAP revenue is expected to be $298 million +/- $10 million. Non-GAAP revenue is expected to be $300 million +/- $10 million.
  • GAAP gross margin is expected to be 25% +/- 200 bps. Non-GAAP gross margin is expected to be 30% +/- 200 bps.
  • GAAP operating expenses are expected to be $156 million +/- $3 million. Non-GAAP operating expenses are expected to be $135 million +/- $3 million.
  • GAAP operating margin is expected to be approximately (27)%. Non-GAAP operating margin is expected to be approximately (15)%.
  • GAAP EPS is expected to be $(0.51) +/- $0.02. Non-GAAP EPS is expected to be $(0.28) +/- $0.02.

Separately, Brad Feller, the Chief Financial Officer (“CFO”) of Infinera, informed Infinera of his intention to resign as CFO effective as of a date still to be determined no later than the end of the third quarter of fiscal 2019. Infinera has agreed with Mr. Feller that he will continue to serve as CFO during this transition period while Infinera conducts a search for his successor.

“On behalf of the board of directors and executive team, I would like to thank Brad for his selfless service and valuable contributions to Infinera over the past five years, including his leadership in helping us with the strategic acquisition and integration of Coriant,” said Tom Fallon. “We all wish him well in his future endeavors.”

First Quarter 2019 Financial Commentary Available Online

A CFO Commentary reviewing Infinera's first quarter of 2019 financial results will be furnished to the SEC on Form 8-K and published on Infinera's Investor Relations website at investors.infinera.com. Analysts and investors are encouraged to review this commentary prior to participating in the conference call webcast.

Conference Call Information

Infinera will host a conference call for analysts and investors to discuss its results for the first quarter of 2019 and its outlook for the second quarter of 2019 today at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). Interested parties may join the conference call by dialing 1-866-373-6878 (toll free) or 1-412-317-5101 (international). A live webcast of the conference call will also be accessible from the Events 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.

About Infinera

Infinera provides Intelligent Transport Networks, enabling carriers, cloud operators, governments and enterprises to scale network bandwidth, accelerate service innovation and automate optical network operations. Infinera’s end-to-end packet-optical portfolio is designed for long-haul, subsea, data center interconnect and metro applications. To learn more about Infinera visit www.infinera.com, follow us on Twitter @Infinera and read our latest blog posts at www.infinera.com/blog.

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 expectations regarding its bookings outlook for the second quarter of 2019; trends in the business; returning to non-GAAP profitability in the fourth quarter of 2019; and its financial outlook for the second quarter of 2019.

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, the combined company's ability to promptly and effectively integrate the businesses; Infinera's ability to realize synergies in a timely manner; market acceptance of the combined company's end-to-end portfolio; the diversion of management time on issues related to the integration; Infinera’s future capital needs and its ability to generate the cash flow or otherwise secure the capital necessary to make anticipated capital expenditures; service its debt obligations and pursue its strategic plan; delays in the development and introduction of new products or updates to existing products and market acceptance of these products; fluctuations in demand, sales cycles and prices for products and services, including discounts given in response to competitive pricing pressures, as well as the timing of purchases by Infinera's key customers; the effect that changes in product pricing or mix, and/or increases in component costs could have on Infinera’s gross margin; the effects of customer consolidation; Infinera’s ability to respond to rapid technological changes; aggressive business tactics by Infinera’s competitors; Infinera's reliance on single and limited source suppliers; Infinera’s ability to protect Infinera’s intellectual property; claims by others that Infinera infringes their intellectual property; Infinera’s ability to recruit a successor as CFO before the end of the transition period; the effect of global macroeconomic conditions on Infinera's business; war, terrorism, public health issues, natural disasters and other circumstances that could disrupt the supply, delivery or demand of Infinera's 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 Annual Report on Form 10-K for the year ended on December 29, 2018 as filed with the SEC on March 14, 2019, 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 acquisition-related deferred revenue and inventory adjustments, restructuring and related costs (credits), non-cash stock-based compensation expenses, amortization of debt discount on Infinera’s convertible senior notes, impairment charge of non-marketable equity investments, accretion of financing lease obligation, amortization of acquired intangible assets, acquisition and integration costs, and certain purchase accounting adjustments related to Infinera's acquisitions of Coriant and Transmode AB, along with related tax effects. 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 has included forward-looking non-GAAP information in this press release, including an estimate of certain non-GAAP financial measures for the second quarter of 2019 that exclude non-cash stock-based compensation expenses, acquisition and integration costs related to Infinera's acquisition of Coriant, and amortization of acquired intangible assets and related tax effects. Please see the section titled, “GAAP to Non-GAAP Reconciliations of Financial Outlook” below on specific adjustments.

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 gross margin, operating margin, net loss, or basic and diluted net loss 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.

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

Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited) 

     
    Three Months Ended
    March 30,
 2019
  March 31,
 2018
Revenue:        
Product   $ 223,007     $ 171,629  
Services   69,700     31,052  
Total revenue   292,707     202,681  
Cost of revenue:        
Cost of product   157,817     102,324  
Cost of services   36,676     12,831  
Amortization of intangible assets   8,252     5,341  
Acquisition and integration costs   2,064      
Restructuring and related   21,466     17  
Total cost of revenue   226,275     120,513  
Gross profit   66,432     82,168  
Operating expenses:        
Research and development   73,660     58,681  
Sales and marketing   40,037     28,885  
General and administrative   33,044     17,836  
Amortization of intangible assets   7,057     1,607  
Acquisition and integration costs   7,134        
Restructuring and related   17,188     (163 )
Total operating expenses   178,120     106,846  
Loss from operations   (111,688 )   (24,678 )
Other income (expense), net:        
Interest income   766     897  
Interest expense   (7,563 )   (3,683 )
Other gain (loss), net:   (2,923 )   506  
Total other income (expense), net   (9,720 )   (2,280 )
Loss before income taxes   (121,408 )   (26,958 )
Provision for (benefit from) income taxes   193     (678 )
Net loss   (121,601 )   (26,280 )
         
Net loss per common share - basic and diluted:   $ (0.69 )   $ (0.17 )
         
Weighted average shares used in computing net loss per common share - basic and diluted:   176,406     150,333  
             

Infinera Corporation
GAAP to Non-GAAP Reconciliations
(In thousands, except percentages and per share data)
(Unaudited) 

   
  Three Months Ended
  March 30, 2019       December 29, 2018       March 31, 2018    
Reconciliation of Revenue:                      
U.S. GAAP as reported $ 292,707       $ 332,058       $ 202,681    
Acquisition-related deferred revenue adjustment(1) 2,905       4,582          
Non-GAAP as adjusted $ 295,612       $ 336,640       $ 202,681    
                       
Reconciliation of Gross Profit:                      
U.S. GAAP as reported $ 66,432   22.7 %   $ 84,504   25.4 %   $ 82,168   40.5 %
Acquisition-related deferred revenue adjustment(1) 2,905       4,582          
Stock-based compensation(2) 1,328       1,620       994    
Amortization of acquired intangible assets(3) 8,252       8,315       5,341    
Acquisition and integration costs(4) 2,064       132          
Acquisition-related inventory adjustments(5) 1,778       5,337          
Restructuring and related(6) 21,466       2,580       17    
Non-GAAP as adjusted $ 104,225   35.3 %   $ 107,070   31.8 %   $ 88,520   43.7 %
                       
Reconciliation of Operating Expenses:                      
U.S. GAAP as reported $ 178,120       $ 198,728       $ 106,846    
Stock-based compensation(2) 7,385       7,395       9,989    
Amortization of acquired intangible assets(3) 7,057       24,735       1,607    
Acquisition and integration costs(4) 7,134       13,463          
Restructuring and related(6) 17,188       10,804       (163)    
Non-GAAP as adjusted $ 139,356       $ 142,331       $ 95,413    
                       
Reconciliation of Loss from Operations:                      
U.S. GAAP as reported $ (111,688)   (38.2 )%   $ (114,224)   (34.4 )%   $ (24,678)   (12.2 )%
Acquisition-related deferred revenue adjustment(1) 2,905       4,582          
Stock-based compensation(2) 8,713       9,015       10,983    
Amortization of acquired intangible assets(3) 15,309       33,050       6,948    
Acquisition and integration costs(4) 9,198       13,595          
Acquisition-related inventory adjustments(5) 1,778       5,337          
Restructuring and related(6) 38,654       13,384       (146)    
Non-GAAP as adjusted $ (35,131)   (11.9 )%   $ (35,261)   (10.5 )%   $ (6,893)   (3.4 )%
                       
Reconciliation of Net Loss:                      
U.S. GAAP as reported $ (121,601)       $ (133,467)       $ (26,280)    
Acquisition-related deferred revenue adjustment(1) 2,905       4,582          
Stock-based compensation(2) 8,713       9,015       10,983)    
Amortization of acquired intangible assets(3) 15,309       33,050       6,948)    
Acquisition and integration costs(4) 9,198       13,595          
Acquisition-related inventory adjustments(5) 1,778       5,337          
Restructuring and related(6) 38,654       13,384       (146)    
Amortization of debt discount(7) 4,241       4,137       2,779    
Accretion of financing lease obligation(8)       6,538          
Impairment of non-marketable equity investment(9)       850          
Income tax effects(10) (426)       (1,237)       (1,529)    
Non-GAAP as adjusted $ (41,229)       $ (44,216)       $ (7,245)    
                               


   
  Three Months Ended
  March 30, 2019       December 29, 2018       March 31, 2018    
Net Loss per Common Share - Basic and Diluted:                      
U.S. GAAP as reported $ (0.69)       $ (0.76)       $ (0.17)    
Non-GAAP as adjusted $ (0.23)       $ (0.25)       $ (0.05)    
                       
Weighted Average Shares Used in Computing Net Loss per Common Share - Basic and Diluted: 176,406       174,908       150,333    
_______________________                      

(1)          Business combination accounting principles require Infinera to write down to fair value its maintenance support contracts assumed in the Coriant 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
  March 30,
2019
  December 29,
2018
  March 31,
2018
Cost of revenue $ 538   $ 543   $ (122
Research and development 3,603   3,677   4,324
Sales and marketing 1,547   2,181   2,898
General and administration 2,235   1,537   2,767
  7,923   7,938   9,867
Cost of revenue - amortization from balance sheet* 790   1,077   1,116
Total stock-based compensation expense $ 8,713   $ 9,015   $ 10,983
                 

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

(3)          Amortization of acquired intangible assets consists of developed technology, trade names, customer relationships and backlog acquired in connection with the Coriant acquisition, which closed during the fourth quarter of 2018. Amortization of acquired intangible assets also consists of amortization of developed technology, trade names and customer relationships acquired in connection with the Transmode AB 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 provides a better indication of Infinera's underlying business performance. 

(4)          Acquisition and integration costs consist of legal, financial, employee-related costs and other professional fees incurred in connection with Infinera's acquisition of Coriant. 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.

(5)     Business combination accounting principles require Infinera to measure acquired inventory at fair value. 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 acquisition-related step-up in carrying value for units sold in the quarter. Additionally, in connection with the Coriant acquisition, cost of sales excludes a one-time adjustment in inventory as a result of renegotiated supplier agreements that contained unusually higher than market pricing. Management believes these adjustments are useful to investors as an additional means to reflect ongoing cost of sales and gross margin trends of Infinera's business.

(6)          Restructuring and related costs are associated with Infinera's two restructuring initiatives implemented during the fourth quarter of 2018 and during the fourth quarter of 2017, as well as the planned closure of the Company's Berlin, Germany manufacturing facility and Coriant's historical restructuring plan associated with their early retirement plan. In addition, management included accelerated amortization on operating lease right-of-use assets due to the cease use of certain facilities. Management has excluded the impact of these charges in arriving at Infinera's non-GAAP results as they are non-recurring in nature and its exclusion provides a better indication of Infinera's underlying business 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 debt discount an amount equal to the fair value of the conversion option that was recorded in equity as interest expense on the $402.5 million in aggregate principal amount of its 2.125% convertible debt issuance in September 2018 due September 2024 and the $150 million in aggregate principal amount of its 1.75% convertible debt issuance in May 2013 due June 2018, over the term of the respective 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)     Accretion of financing lease obligation included in interest expense relates to a failed sale-leaseback transaction executed by Coriant in the past and assumed by Infinera in the acquisition. Management believes that this adjustment is not indicative of ongoing operating performance and its exclusion provides a better indication of Infinera's underlying business performance.

(9)     Management has excluded the impairment charge related to non-marketable equity investments in arriving at Infinera's non-GAAP results because they are non-recurring, and management believes that these expenses are not indicative of ongoing operating performance.

(10)        The difference between the GAAP and non-GAAP tax provision is due to the net tax effects of the purchase accounting adjustments, acquisition-related costs and amortization of acquired intangible assets.

Infinera Corporation
Condensed Consolidated Balance Sheets
(In thousands, except par values)
(Unaudited)

       
  March 30,
 2019
  December 29,
 2018
ASSETS      
Current assets:      
Cash and cash equivalents $ 167,259     $ 202,954  
Short-term investments 16,022     26,511  
Short-term restricted cash 4,671     13,229  
Accounts receivable, net of allowance for doubtful accounts of $5,276 in 2019 and $5,084 in 2018 267,117     317,115  
Inventory 332,495     311,888  
Prepaid expenses and other current assets 87,871     85,400  
Total current assets 875,435     957,097  
Property, plant and equipment, net 161,146     342,820  
Operating lease right-of-use assets 65,598      
Intangible assets 215,964     233,119  
Goodwill 221,517     227,231  
Long-term restricted cash 23,316     26,154  
Other non-current assets 11,975     14,849  
Total assets $ 1,574,951     $ 1,801,270  
LIABILITIES AND STOCKHOLDERS’ EQUITY      
Current liabilities:      
Accounts payable $ 163,834     $ 191,187  
Accrued expenses and other current liabilities 141,087     131,891  
Accrued compensation and related benefits 71,973     71,152  
Accrued warranty 19,187     20,103  
Deferred revenue 95,344     88,534  
Total current liabilities 491,425     502,867  
Long-term debt, net 279,738     266,929  
Long-term financing lease obligation     193,538  
Accrued warranty, non-current 20,564     20,918  
Deferred revenue, non-current 30,727     31,768  
Deferred tax liability 11,423     13,347  
Operating lease liabilities 59,949      
Other long-term liabilities 63,826     68,082  
Commitments and contingencies (Note 19)      
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 March 30, 2019 and December 29, 2018
     
Issued and outstanding shares – 177,415 as of March 30, 2019 and 175,452 as of December 29, 2018 177     175  
Additional paid-in capital 1,702,710     1,685,916  
Accumulated other comprehensive loss (30,714 )   (25,300 )
Accumulated deficit (1,054,874 )   (956,970 )
Total stockholders' equity 617,299     703,821  
Total liabilities and stockholders’ equity $ 1,574,951     $ 1,801,270  
               

Infinera Corporation
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)

     
    Three Months Ended
    March 30,
 2019
  March 31,
 2018
Cash Flows from Operating Activities:        
Net loss   $ (121,601 )   $ (26,280 )
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization   30,939     16,976  
Non-cash restructuring and related credits   19,882     (81 )
Amortization of debt discount and issuance costs   4,614     3,018  
Operating lease expense, net of accretion   16,704      
Stock-based compensation expense   8,713     10,983  
Other loss   1,775     84  
Changes in assets and liabilities:        
Accounts receivable   49,754     (30,928 )
Inventory   (24,937 )   (2,329 )
Prepaid expenses and other assets   (352   (3,950 )
Accounts payable   (23,439 )   19,286  
Accrued liabilities and other expenses   (25,139 )   (6,181 )
Deferred revenue   6,933     5,293  
Net cash used in operating activities   (56,154 )   (14,109 )
Cash Flows from Investing Activities:        
Purchase of available-for-sale investments       (2,986 )
Proceeds from maturities of investments   10,542     50,168  
Acquisition of business, net of cash acquired   (10,000 )    
Purchase of property and equipment   (6,590 )   (8,019 )
Net cash provided by (used in) investing activities   (6,048 )   39,163  
Cash Flows from Financing Activities:        
Proceeds from issuance of debt, net   8,584      
Proceeds from issuance of common stock   7,740     10,644  
Minimum tax withholding paid on behalf of employees for net share settlement       (97 )
Net cash provided by financing activities   16,324     10,547  
Effect of exchange rate changes on cash and restricted cash   (1,213 )   (58 )
Net change in cash, cash equivalents and restricted cash   (47,091 )   35,543  
Cash, cash equivalents and restricted cash at beginning of period   242,337     121,486  
Cash, cash equivalents and restricted cash at end of period(1)   $ 195,246     $ 157,029  
Supplemental disclosures of cash flow information:        
Cash paid for income taxes, net of refunds   $ 1,353     $ 1,537  
Cash paid for interest   $ 4,315     $ 9  
Supplemental schedule of non-cash investing and financing activities:        
Transfer of inventory to fixed assets   $ 1,805     $ 893  
__________________                

(1)          Reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheets:

         
  March 30,
 2019
  March 31,
 2018

 
  (In  thousands)  
Cash and cash equivalents $ 167,259   $   151,436  
Short-term restricted cash 4,671   84  
Long-term restricted cash 23,316   5,509  
Total cash, cash equivalents and restricted cash $ 195,246   $   157,029  
               

Infinera Corporation
Supplemental Financial Information
(Unaudited)

                                 
    Q2'17   Q3'17   Q4'17   Q1'18   Q2'18   Q3'18   Q4'18   Q1'19
GAAP Revenue ($ Mil)   $176.8     $192.6     $195.8     $202.7     $208.2     $200.4     $332.1     $292.7  
GAAP Gross Margin %   36.7 %   35.2 %   24.1 %   40.5 %   40.5 %   35.0 %   25.4 %   22.7 %
Non-GAAP Gross Margin %(1)   40.7 %   39.1 %   37.5 %   43.7 %   43.9 %   38.4 %   31.8 %   35.3 %
Revenue Composition:                                
Domestic %   63 %   59 %   53 %   64 %   58 %   49 %   39 %   45 %
International %   37 %   41 %   47 %   36 %   42 %   51 %   61 %   55 %
Customers >10% of Revenue   3     2     1     2     2     2     2     1  
Cash Related Information:                                
Cash from Operations ($ Mil)   ($3.0 )   ($20.9 )   ($1.0 )   ($14.1 )   $7.0     ($20.4 )   ($71.6 )   ($56.2 )
Capital Expenditures ($ Mil)   $24.5     $11.0     $7.8     $8.0     $13.5     $5.5     $10.7     $6.6  
Depreciation & Amortization ($ Mil)   $16.6     $16.8     $16.6     $17.0     $16.3     $17.1     $50.2     $31.0  
DSOs   64     65     59     73     65     70     87     83  
Inventory Metrics:                                
Raw Materials ($ Mil)   $36.7     $35.8     $27.4     $30.3     $30.5     $33.6     $74.5     $82.5  
Work in Process ($ Mil)   $91.6     $84.3     $59.6     $66.5     $61.6     $56.4     $57.2     $63.0  
Finished Goods ($ Mil)   $117.7     $122.7     $127.7     $119.1     $127.2     $121.9     $180.2     $187.0  
Total Inventory ($ Mil)   $246.0     $242.8     $214.7     $215.9     $219.3     $211.9     $311.9     $332.5  
Inventory Turns(2)   1.7     1.9     2.3     2.1     2.1     2.3     2.9     2.3  
Worldwide Headcount   2,272     2,296     2,145     2,084     2,070     2,079     3,876     3,708  
Weighted Average Shares Outstanding (in thousands):                                
Basic   147,538     148,777     149,412     150,333     152,259     153,492     174,908     176,406  
Diluted   148,662     149,714     150,098     151,633     154,777     154,228     175,629     176,602  
__________________                                                


(1) Non-GAAP adjustments include restructuring and related costs (credit), non-cash stock-based compensation expense, certain purchase accounting adjustments related to Infinera's acquisition of Coriant and Transmode, 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 restructuring and related costs, non-cash stock-based compensation expense, and certain purchase accounting adjustments, divided by the average inventory for the quarter.

Infinera Corporation
GAAP to Non-GAAP Reconciliation of Financial Outlook
(In millions, except percentages and per share data)
(Unaudited)

The following amounts represent the midpoint of the expected range:

  Q2'19
  Outlook
Reconciliation of Revenue:  
U.S. GAAP $ 298  
Acquisition-related deferred revenue adjustment 2  
Non-GAAP $ 300  
   
Reconciliation of Gross Margin:  
U.S. GAAP 25 %
Acquisition-related deferred revenue adjustment 1 %
Stock-based compensation 1 %
Amortization of acquired intangible assets 2 %
Restructuring and related 1 %
Non-GAAP 30 %
   
Reconciliation of Operating Expenses:  
U.S. GAAP $ 156  
Stock-based compensation (9 )
Amortization of acquired intangible assets (5 )
Acquisition and integration costs (6 )
Restructuring and related (1 )
Non-GAAP $ 135  
   
Reconciliation of Operating Margin:  
U.S. GAAP (27 )%
Acquisition-related deferred revenue adjustment 1 %
Stock-based compensation 3 %
Amortization of acquired intangible assets 4 %
Acquisition and integration costs 2 %
Restructuring and related 2 %
Non-GAAP (15 )%
   
Reconciliation of Net Loss per Common Share:  
U.S. GAAP $ (0.51 )
Acquisition-related deferred revenue adjustment 0.01  
Stock-based compensation 0.06  
Amortization of acquired intangible assets 0.06  
Acquisition and integration costs 0.04  
Restructuring and related 0.04  
Amortization of debt discount 0.02  
Non-GAAP $ (0.28 )

Contacts:

Media:
Anna Vue
Tel. +1 (916) 595-8157
avue@infinera.com

Investors:
Ted Moreau
Tel. +1 (408) 542-6205
tmoreau@infinera.com