Company delivers strong year-on-year operating margin expansion,
poised for revenue growth
SUNNYVALE, Calif.--(BUSINESS WIRE)--
Juniper Networks (NYSE: JNPR), the industry leader in network
innovation, today reported preliminary financial results for the three
months ended March 31, 2015 and provided its outlook for the three
months ending June 30, 2015.
Net revenues for the first quarter of 2015 decreased 9% year-over-year
and decreased 3% sequentially to $1,067 million (normalized for Junos
Pulse sale: decrease of 6% year-over-year).
Juniper’s operating margin for the first quarter of 2015 increased to
12.3% on a GAAP basis, from (63.7%) in the fourth quarter of 2014, and
increased from (0.5%) in the first quarter of 2014. Excluding the
non-cash goodwill impairment charge related to its security reporting
unit, the GAAP operating margin for the fourth quarter of 2014 would
have been 13.5%. Non-GAAP operating margin for the first quarter of 2015
decreased to 18.5% from 21.9% in the fourth quarter of 2014, and
increased from 17.2% in the first quarter of 2014.
Juniper posted GAAP net income of $80.2 million, or $0.19 per diluted
share for the first quarter of 2015. Non-GAAP net income was $131.6
million, or $0.32 per diluted share for the first quarter of 2015.
Non-GAAP net income per diluted share decreased 22% compared to the
fourth quarter of 2014, and increased 10% compared to the first quarter
of 2014.
The reconciliation between GAAP and non-GAAP results of operations is
provided in a table immediately following the Preliminary Net Revenues
by Market table below.
“We are off to a good start to 2015, delivering solid results for the
first quarter and making significant progress against our key
initiatives for the year,” said Rami Rahim, chief executive officer of
Juniper Networks. “Our sharpened focus resulted in improved execution
and momentum across our key customer verticals. Over the past few
months, we announced enhancements to our portfolio with a new lineup of
breakthrough-performance networking and security products and garnered
several new design wins, with more anticipated in the pipeline. We are
focused on profitable growth and driving forward our innovation engine,
and believe we are well positioned in achieving our goal of realizing
Juniper’s full potential.”
“During the quarter, we delivered good year-over-year non-GAAP operating
margin and earnings per share expansion, through continued management of
our cost structure,” said Robyn Denholm, chief financial and operations
officer. “We also continue to benefit from our focus on customer
diversification and we see broader healthy demand trends beginning to
emerge. Meanwhile, we continue to deliver on our capital return
commitments, driving additional shareholder value.”
Other Financial Highlights
Total cash, cash equivalents, and investments as of March 31, 2015 were
$3,451 million, compared to $3,105 million as of December 31, 2014, and
$3,479 million as of March 31, 2014.
Juniper’s net cash flow provided by operations for the first quarter of
2015 was $219 million, compared to net cash provided by operations of
$285 million in the fourth quarter of 2014, and $125 million in the
first quarter of 2014.
Days sales outstanding in accounts receivable or “DSO” was 43 days in
the first quarter of 2015, compared to 49 days in the prior quarter, and
46 days in the first quarter of 2014.
Capital expenditures were $44 million and depreciation and amortization
of intangible assets expense was $46 million during the first quarter of
2015.
Juniper’s Board of Directors has declared a quarterly cash dividend of
$0.10 per share to be paid on June 23, 2015 to shareholders of record as
of the close of business on June 2, 2015.
During the first quarter of 2015, the Company repurchased $400 million
of common stock against its commitment to repurchase $1.0 billion of
shares from January through June 2015. Additionally, the Company
completed a $600 million bond offering in February 2015 that will enable
it to execute against its commitment to return a total of $4.1 billion
through 2016.
Outlook
The Company continues to see the long-term demand drivers as healthy and
is confident in its innovation pipeline. Juniper expects to return to
its historical pattern of higher revenue in the second half of 2015
versus the first half of the year.
Juniper Networks estimates that for the quarter ending June 30, 2015:
-
Revenues will be in the range of $1,090 million to $1,120 million.
-
Non-GAAP gross margin will be approximately 64%, plus or minus 0.5%.
-
Non-GAAP operating expenses will be $475 million, plus or minus $5
million.
-
Non-GAAP operating margin will be roughly 21% at the midpoint of
revenue guidance.
-
Non-GAAP net income per share will range between $0.38 and $0.42 on a
diluted basis. This assumes a share count of 395 million and a
non-GAAP tax rate flat from the first quarter, assuming no renewal of
the R&D tax credit for 2015.
All forward-looking non-GAAP measures exclude estimates for amortization
of intangible assets, share-based compensation expenses,
acquisition-related charges, restructuring and other charges, impairment
charges, professional services related to non-routine stockholder
matters, litigation settlement and resolution charges, gain on the sale
of Junos Pulse, professional fees and other income and expenses
associated with the sale of Junos Pulse, gain or loss on equity
investments, retroactive impact of certain tax settlements,
non-recurring income tax adjustments, valuation allowance on deferred
tax assets, and income tax effect of non-GAAP exclusions. A
reconciliation of non-GAAP guidance measures to corresponding GAAP
measures is not available on a forward-looking basis.
First Quarter Financial Commentary Available Online
A commentary by Robyn Denholm, chief financial and operations officer,
reviewing the Company’s first quarter 2015 financial results and second
quarter 2015 financial outlook will be furnished to the SEC on Form 8-K
and published on the Company’s website at http://investor.juniper.net/investor-relations/default.aspx.
Analysts and investors are encouraged to review this commentary prior to
participating in the conference call webcast.
Conference Call Webcast
Juniper Networks will host a conference call webcast today, April 23,
2015, at 2:00 pm PT, to be broadcast live over the Internet at http://investor.juniper.net/investor-relations/default.aspx.
To participate via telephone in the US, the toll free dial-in number is
1-877-407-8033. Outside the US, dial +1-201-689-8033. Please call 10
minutes prior to the scheduled conference call time. The webcast replay
will be archived on the Juniper Networks website.
About Juniper Networks
Juniper Networks (NYSE: JNPR) delivers innovation across routing,
switching and security. From the network core down to consumer devices,
Juniper Networks’ innovations in software, silicon and systems transform
the experience and economics of networking. Additional information can
be found at Juniper Networks (www.juniper.net)
or connect with Juniper on Twitter
and Facebook.
Investors and others should note that the Company announces material
financial and operational information to its investors using its
Investor Relations website, press releases, SEC filings and public
conference calls and webcasts. The Company also intends to use the
Twitter accounts @JuniperNetworks and @Juniper_IR and the Company’s
blogs as a means of disclosing information about the Company and for
complying with its disclosure obligations under Regulation FD. The
social media channels that the Company intends to use as a means of
disclosing information described above may be updated from time to time
as listed on the Company’s Investor Relations website.
Juniper Networks and Junos, are registered trademarks of Juniper
Networks, Inc. in the United States and other countries. The Juniper
Networks logo and the Junos logo are trademarks of Juniper Networks,
Inc. All other trademarks, service marks, registered trademarks, or
registered service marks are the property of their respective owners.
Safe Harbor
Statements in this release concerning Juniper Networks' business
outlook, economic and market outlook, future financial and operating
results, capital return program, and overall future prospects are
forward-looking statements that involve a number of uncertainties and
risks. Actual results or events could differ materially from those
anticipated in those forward-looking statements as a result of certain
factors, including: general economic and political conditions globally
or regionally; business and economic conditions in the networking
industry; changes in overall technology spending and spending by
communication service providers and major customers; the network
capacity requirements of communication service providers; contractual
terms that may result in the deferral of revenue; increases in and the
effect of competition; the timing of orders and their fulfillment;
manufacturing and supply chain constraints; ability to establish and
maintain relationships with distributors, resellers and other partners;
variations in the expected mix of products sold; changes in customer
mix; changes in geography mix; customer and industry analyst perceptions
of Juniper Networks and its technology, products and future prospects;
delays in scheduled product availability; market acceptance of Juniper
Networks products and services; rapid technological and market change;
adoption of regulations or standards affecting Juniper Networks
products, services or the networking industry; the ability to
successfully acquire, integrate and manage businesses and technologies;
product defects, returns or vulnerabilities; the ability to recruit and
retain key personnel; significant effects of tax legislation and
judicial or administrative interpretation of tax regulations; currency
fluctuations; litigation settlements and resolutions; the potential
impact of activities related to the execution of capital return and
product rationalization; and other factors listed in Juniper Networks'
most recent report on Form 10-K filed with the Securities and Exchange
Commission. All statements made in this press release are made only as
of the date set forth at the beginning of this release. Juniper Networks
undertakes no obligation to update the information in this release in
the event facts or circumstances subsequently change after the date of
this press release.
Juniper Networks believes that the presentation of non-GAAP financial
information provides important supplemental information to management
and investors regarding financial and business trends relating to the
company's financial condition and results of operations. For further
information regarding why Juniper Networks believes that these non-GAAP
measures provide useful information to investors, the specific manner in
which management uses these measures, and some of the limitations
associated with the use of these measures, please refer to the
discussion below. The following tables and reconciliations can also be
found on our Investor Relations website at http://investor.juniper.net/investor-relations/default.aspx.
|
|
|
|
Juniper Networks, Inc.
Preliminary Condensed Consolidated Statements of Operations
(in millions, except per share amounts)
(unaudited)
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
2015
|
|
2014
|
|
Net revenues:
|
|
|
|
|
Product
|
$
|
764.1
|
|
|
$
|
876.0
|
|
|
Service
|
303.3
|
|
|
294.1
|
|
|
Total net revenues
|
1,067.4
|
|
|
1,170.1
|
|
|
Cost of revenues:
|
|
|
|
|
Product
|
283.2
|
|
|
326.6
|
|
|
Service
|
121.3
|
|
|
123.4
|
|
|
Total cost of revenues
|
404.5
|
|
|
450.0
|
|
|
Gross margin
|
662.9
|
|
|
720.1
|
|
|
Operating expenses:
|
|
|
|
|
Research and development
|
248.7
|
|
|
264.0
|
|
|
Sales and marketing
|
225.8
|
|
|
273.4
|
|
|
General and administrative
|
55.2
|
|
|
74.9
|
|
|
Restructuring and other charges
|
1.4
|
|
|
114.0
|
|
|
Total operating expenses
|
531.1
|
|
|
726.3
|
|
|
Operating income (loss)
|
131.8
|
|
|
(6.2
|
)
|
|
Other (expense) income, net
|
(15.8
|
)
|
|
154.2
|
|
|
Income before income taxes
|
116.0
|
|
|
148.0
|
|
|
Income tax provision
|
35.8
|
|
|
37.4
|
|
|
Net income
|
$
|
80.2
|
|
|
$
|
110.6
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
Basic
|
$
|
0.20
|
|
|
$
|
0.23
|
|
|
Diluted
|
$
|
0.19
|
|
|
$
|
0.22
|
|
|
Shares used in computing net income per share:
|
|
|
|
|
Basic
|
407.1
|
|
|
486.2
|
|
|
Diluted
|
414.2
|
|
|
496.5
|
|
|
Cash dividends declared per common stock
|
$
|
0.10
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
Juniper Networks, Inc.
Preliminary Net Revenues by Product and Service
(in millions)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
|
|
2015
|
|
2014
|
|
Routing
|
|
|
|
|
|
$
|
504.8
|
|
|
$
|
549.8
|
|
Switching
|
|
|
|
|
|
166.5
|
|
|
192.0
|
|
Security
|
|
|
|
|
|
92.8
|
|
|
134.2
|
|
Total product
|
|
|
|
|
|
764.1
|
|
|
876.0
|
|
|
|
|
|
|
|
|
|
|
|
Total service
|
|
|
|
|
|
303.3
|
|
|
294.1
|
|
Total
|
|
|
|
|
|
$
|
1,067.4
|
|
|
$
|
1,170.1
|
|
|
|
|
|
|
|
|
|
Juniper Networks, Inc.
Preliminary Net Revenues by Geographic Region
(in millions)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
|
|
2015
|
|
2014
|
|
Americas
|
|
|
|
|
|
$
|
589.0
|
|
|
$
|
681.5
|
|
Europe, Middle East, and Africa
|
|
|
|
|
|
303.8
|
|
|
295.7
|
|
Asia Pacific
|
|
|
|
|
|
174.6
|
|
|
192.9
|
|
Total
|
|
|
|
|
|
$
|
1,067.4
|
|
|
$
|
1,170.1
|
|
|
|
|
|
|
|
|
|
Juniper Networks, Inc.
Preliminary Net Revenues by Market
(in millions)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
|
|
2015
|
|
2014
|
|
Service Provider
|
|
|
|
|
|
$
|
717.0
|
|
|
$
|
782.7
|
|
Enterprise
|
|
|
|
|
|
350.4
|
|
|
387.4
|
|
Total
|
|
|
|
|
|
$
|
1,067.4
|
|
|
$
|
1,170.1
|
|
|
|
|
|
|
Juniper Networks, Inc.
Reconciliation between GAAP and non-GAAP Financial Measures
(in millions, except percentages and per share amounts)
(unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
March 31, 2015
|
|
December 31, 2014
|
|
March 31, 2014
|
|
GAAP operating income (loss)
|
|
|
$
|
131.8
|
|
|
$
|
(701.8
|
)
|
|
$
|
(6.2
|
)
|
|
GAAP operating margin
|
|
|
12.3
|
%
|
|
(63.7
|
)%
|
|
(0.5
|
)%
|
|
Share-based compensation expense
|
|
C
|
46.0
|
|
|
54.6
|
|
|
60.8
|
|
|
Share-based payroll tax expense
|
|
C
|
2.9
|
|
|
1.1
|
|
|
7.0
|
|
|
Amortization of purchased intangible assets
|
|
A
|
11.9
|
|
|
8.5
|
|
|
9.5
|
|
|
Restructuring and other charges
|
|
B
|
1.4
|
|
|
29.2
|
|
|
122.4
|
|
|
Impairment of goodwill
|
|
B
|
—
|
|
|
850.0
|
|
|
—
|
|
|
Acquisition-related charges
|
|
A
|
—
|
|
|
—
|
|
|
0.6
|
|
|
Professional services related to non-routine stockholder matters
|
|
B
|
3.0
|
|
|
—
|
|
|
7.3
|
|
|
Non-GAAP operating income
|
|
|
$
|
197.0
|
|
|
$
|
241.6
|
|
|
$
|
201.4
|
|
|
Non-GAAP operating margin
|
|
|
18.5
|
%
|
|
21.9
|
%
|
|
17.2
|
%
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
|
$
|
80.2
|
|
|
$
|
(769.6
|
)
|
|
$
|
110.6
|
|
|
Share-based compensation expense
|
|
C
|
46.0
|
|
|
54.6
|
|
|
60.8
|
|
|
Share-based payroll tax expense
|
|
C
|
2.9
|
|
|
1.1
|
|
|
7.0
|
|
|
Amortization of purchased intangible assets
|
|
A
|
11.9
|
|
|
8.5
|
|
|
9.5
|
|
|
Restructuring and other charges
|
|
B
|
1.4
|
|
|
29.2
|
|
|
122.4
|
|
|
Impairment of goodwill
|
|
B
|
—
|
|
|
850.0
|
|
|
—
|
|
|
Acquisition-related charges
|
|
A
|
—
|
|
|
—
|
|
|
0.6
|
|
|
Professional services related to non-routine stockholder matters
|
|
B
|
3.0
|
|
|
—
|
|
|
7.3
|
|
|
Gain on equity investments
|
|
B
|
—
|
|
|
(0.6
|
)
|
|
(164.0
|
)
|
|
Gain on sale of Junos Pulse
|
|
B
|
—
|
|
|
(19.6
|
)
|
|
—
|
|
|
Other
|
|
B
|
(1.1
|
)
|
|
(2.0
|
)
|
|
—
|
|
|
Income tax effect of non-GAAP exclusions
|
|
B
|
(12.7
|
)
|
|
27.7
|
|
|
(11.6
|
)
|
|
Non-GAAP net income
|
|
|
$
|
131.6
|
|
|
$
|
179.3
|
|
|
$
|
142.6
|
|
|
GAAP diluted net income (loss) per share
|
|
|
$
|
0.19
|
|
|
$
|
(1.81
|
)
|
|
$
|
0.22
|
|
|
Non-GAAP diluted net income per share
|
|
D
|
$
|
0.32
|
|
|
$
|
0.41
|
|
|
$
|
0.29
|
|
|
Shares used in computing GAAP diluted net income (loss) per share
|
|
|
414.2
|
|
|
426.1
|
|
|
496.5
|
|
|
Shares used in computing Non-GAAP diluted net income per share
|
|
|
414.2
|
|
|
432.4
|
|
|
496.5
|
|
Discussion of Non-GAAP Financial Measures
This press release, including the tables above, includes the following
non-GAAP financial measures derived from our Preliminary Condensed
Consolidated Statements of Operations: operating income; operating
margin; net income; and net income per share. These measures are not
presented in accordance with, nor are they a substitute for U.S.
generally accepted accounting principles or GAAP. In addition, these
measures may be different from non-GAAP measures used by other
companies, limiting their usefulness for comparison purposes. The
non-GAAP financial measures used in the table above should not be
considered in isolation from measures of financial performance prepared
in accordance with GAAP. Investors are cautioned that there are material
limitations associated with the use of non-GAAP financial measures as an
analytical tool. In particular, many of the adjustments to our GAAP
financial measures reflect the exclusion of items that are recurring and
will be reflected in our financial results for the foreseeable future.
We utilize a number of different financial measures, both GAAP and
non-GAAP, in analyzing and assessing the overall performance of our
business, in making operating decisions, forecasting and planning for
future periods, and determining payments under compensation programs. We
consider the use of the non-GAAP measures presented above to be helpful
in assessing the performance of the continuing operation of our
business. By continuing operations we mean the ongoing revenue and
expenses of the business excluding certain items that render comparisons
with prior periods or analysis of on-going operating trends more
difficult, such as expenses not directly related to the actual cash
costs of development, sale, delivery or support of our products and
services, or expenses that are reflected in periods unrelated to when
the actual amounts were incurred or paid. Consistent with this approach,
we believe that disclosing non-GAAP financial measures to the readers of
our financial statements provides such readers with useful supplemental
data that, while not a substitute for financial measures prepared in
accordance with GAAP, allows for greater transparency in the review of
our financial and operational performance. In addition, we have
historically reported non-GAAP results to the investment community and
believe that continuing to provide non-GAAP measures provides investors
with a tool for comparing results over time. In assessing the overall
health of our business for the periods covered by the table above and,
in particular, in evaluating the financial line items presented in the
table above, we have excluded items in the following three general
categories, each of which are described below: Acquisition-Related
Charges, Other Items, and Share-Based Compensation Related Items. We
also provide additional detail below regarding the shares used to
calculate our non-GAAP net income per share. Notes identified for line
items in the table above correspond to the appropriate note description
below. Additionally, with respect to future financial guidance provided
on a non-GAAP basis, we have excluded estimates for amortization of
intangible assets, share-based compensation expenses,
acquisition-related charges, restructuring and other charges, impairment
charges, professional services related to non-routine stockholder
matters, litigation settlement and resolution charges, gain on the sale
of Junos Pulse, gain or loss on equity investments, retroactive impact
of certain tax settlements, non-recurring income tax adjustments,
valuation allowance on deferred tax assets, and income tax effect of
non-GAAP exclusions.
Note A: Acquisition-Related Charges. We
exclude certain expense items resulting from acquisitions including the
following, when applicable: (i) amortization of purchased intangible
assets associated with our acquisitions; and (ii) acquisition-related
charges. The amortization of purchased intangible assets associated with
our acquisitions results in our recording expenses in our GAAP financial
statements that were already expensed by the acquired company before the
acquisition and for which we have not expended cash. Moreover, had we
internally developed the products acquired, the amortization of
intangible assets, and the expenses of uncompleted research and
development would have been expensed in prior periods. Accordingly, we
analyze the performance of our operations in each period without regard
to such expenses. In addition, acquisitions result in non-continuing
operating expenses, which would not otherwise have been incurred by us
in the normal course of our business operations. We believe that
providing non-GAAP information for acquisition-related expense items in
addition to the corresponding GAAP information allows the users of our
financial statements to better review and understand the historic and
current results of our continuing operations, and also facilitates
comparisons to less acquisitive peer companies.
Note B: Other Items. We exclude certain
other items that are the result of either unique or unplanned events
including the following, when applicable: (i) restructuring and other
charges; (ii) impairment charges; (iii) gain on the sale of Junos Pulse,
professional fees and other income and expenses associated with the sale
of Junos Pulse; (iv) gain or loss on equity investments; (v) retroactive
impacts of certain tax settlements; (vi) non-recurring income tax
adjustments; (vii) valuation allowance on deferred tax assets (viii) the
income tax effect on our financial statements of excluding items related
to our non-GAAP financial measures; and (ix) professional services
related to non-routine stockholder matters. It is difficult to estimate
the amount or timing of these items in advance. Restructuring and
impairment charges result from events, which arise from unforeseen
circumstances, which often occur outside of the ordinary course of
continuing operations. Although these events are reflected in our GAAP
financials, these unique transactions may limit the comparability of our
on-going operations with prior and future periods. The significant
effects of retroactive tax legislation are unique events that occur in
periods that are generally unrelated to the level of business activity
to which such settlement or legislation applies. We believe this limits
comparability with prior periods and that these expenses do not
accurately reflect the underlying performance of our continuing business
operations for the period in which they are incurred. Whether we realize
gains or losses on equity investments is based primarily on the
performance and market value of those independent companies.
Accordingly, we believe that these gains and losses do not reflect the
underlying performance of our continuing operations. We also believe
providing financial information with and without the income tax effect
of excluding items related to our non-GAAP financial measures provide
our management and users of the financial statements with better clarity
regarding the on-going performance and future liquidity of our business.
Because of these factors, we assess our operating performance both with
these amounts included and excluded, and by providing this information,
we believe the users of our financial statements are better able to
understand the financial results of what we consider our continuing
operations.
Note C: Share-Based Compensation Related Items.
We provide non-GAAP information relative to our expense for share-based
compensation and related payroll tax. We began to include share-based
compensation expense in our GAAP financial measures in accordance with
Financial Accounting Standards Board (“FASB”) Accounting Standards
Codification (“ASC”) Topic 718, Compensation - Stock Compensation (“FASB
ASC Topic 718”), in January 2006. Because of varying available valuation
methodologies, subjective assumptions and the variety of award types,
which affect the calculations of share-based compensation, we believe
that the exclusion of share-based compensation allows for more accurate
comparisons of our operating results to our peer companies. Further, we
believe that excluding share-based compensation expense allows for a
more accurate comparison of our financial results to previous periods
during which our equity-based awards were not required to be reflected
in our income statement. Share-based compensation is very different from
other forms of compensation. A cash salary or bonus has a fixed and
unvarying cash cost. For example, the expense associated with a $10,000
bonus is equal to exactly $10,000 in cash regardless of when it is
awarded and who it is awarded by. In contrast, the expense associated
with an award of an option for 1,000 shares of share is unrelated to the
amount of compensation ultimately received by the employee; and the cost
to the company is based on a share-based compensation valuation
methodology and underlying assumptions that may vary over time and that
does not reflect any cash expenditure by the company because no cash is
expended. Furthermore, the expense associated with granting an employee
an option is spread over multiple years unlike other compensation
expenses which are more proximate to the time of award or payment. For
example, we may be recognizing expense in a year where the stock option
is significantly underwater and is not going to be exercised or generate
any compensation for the employee. The expense associated with an award
of an option for 1,000 shares of stock by us in one quarter may have a
very different expense than an award of an identical number of shares in
a different quarter. Finally, the expense recognized by us for such an
option may be very different than the expense to other companies for
awarding a comparable option, which makes it difficult to assess our
operating performance relative to our competitors. Similar to
share-based compensation, payroll tax on stock option exercises is
dependent on our stock price and the timing and exercise by employees of
our share-based compensation, over which our management has little
control, and as such does not correlate to the operation of our
business. Because of these unique characteristics of share-based
compensation and the related payroll tax, management excludes these
expenses when analyzing the organization's business performance. We also
believe that presentation of such non-GAAP information is important to
enable readers of our financial statements to compare current period
results with periods prior to the adoption of FASB ASC Topic 718.
Note D: Non-GAAP Net Income Per Share Items.
We provide diluted non-GAAP net income per share. The diluted non-GAAP
income per share includes additional dilution from potential issuance of
common stock, except when such issuances would be anti-dilutive.
|
|
|
|
|
|
|
|
|
Juniper Networks, Inc.
Preliminary Condensed Consolidated Balance Sheets
(in millions)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2015
|
|
December 31, 2014
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
1,810.8
|
|
|
$
|
1,639.6
|
|
Short-term investments
|
|
|
|
398.2
|
|
|
332.2
|
|
Accounts receivable, net of allowances
|
|
|
|
507.6
|
|
|
598.9
|
|
Deferred tax assets, net
|
|
|
|
148.2
|
|
|
147.0
|
|
Prepaid expenses and other current assets
|
|
|
|
236.9
|
|
|
254.2
|
|
Total current assets
|
|
|
|
3,101.7
|
|
|
2,971.9
|
|
Property and equipment, net
|
|
|
|
912.2
|
|
|
904.3
|
|
Long-term investments
|
|
|
|
1,241.6
|
|
|
1,133.1
|
|
Restricted cash and investments
|
|
|
|
46.0
|
|
|
46.0
|
|
Purchased intangible assets, net
|
|
|
|
50.5
|
|
|
62.4
|
|
Goodwill
|
|
|
|
2,981.3
|
|
|
2,981.5
|
|
Other long-term assets
|
|
|
|
333.3
|
|
|
303.9
|
|
Total assets
|
|
|
|
$
|
8,666.6
|
|
|
$
|
8,403.1
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Short-term debt
|
|
|
|
$
|
299.9
|
|
|
$
|
—
|
|
Accounts payable
|
|
|
|
223.6
|
|
|
234.6
|
|
Accrued compensation
|
|
|
|
169.9
|
|
|
225.0
|
|
Deferred revenue
|
|
|
|
855.5
|
|
|
780.8
|
|
Other accrued liabilities
|
|
|
|
221.5
|
|
|
287.3
|
|
Total current liabilities
|
|
|
|
1,770.4
|
|
|
1,527.7
|
|
Long-term debt
|
|
|
|
1,648.7
|
|
|
1,349.0
|
|
Long-term deferred revenue
|
|
|
|
319.2
|
|
|
294.9
|
|
Long-term income taxes payable
|
|
|
|
178.9
|
|
|
177.5
|
|
Other long-term liabilities
|
|
|
|
132.3
|
|
|
134.9
|
|
Total liabilities
|
|
|
|
4,049.5
|
|
|
3,484.0
|
|
Total stockholders' equity
|
|
|
|
4,617.1
|
|
|
4,919.1
|
|
Total liabilities and stockholders' equity
|
|
|
|
$
|
8,666.6
|
|
|
$
|
8,403.1
|
|
|
|
|
|
|
Juniper Networks, Inc.
Preliminary Condensed Consolidated Statements of Cash Flows
(in millions)
(unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
2015
|
|
2014
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net income
|
|
|
$
|
80.2
|
|
|
$
|
110.6
|
|
|
Adjustments to reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
Share-based compensation expense
|
|
|
46.0
|
|
|
60.8
|
|
|
Depreciation, amortization, and accretion
|
|
|
47.5
|
|
|
48.1
|
|
|
Restructuring and other charges
|
|
|
1.4
|
|
|
122.4
|
|
|
Deferred income taxes
|
|
|
11.3
|
|
|
(44.5
|
)
|
|
Gain on investments, net
|
|
|
(0.6
|
)
|
|
(166.2
|
)
|
|
Excess tax benefits from share-based compensation
|
|
|
(1.7
|
)
|
|
(6.7
|
)
|
|
Loss on disposal of fixed assets
|
|
|
—
|
|
|
0.8
|
|
|
Changes in operating assets and liabilities, net of effects from
acquisitions:
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
54.2
|
|
|
(15.7
|
)
|
|
Prepaid expenses and other assets
|
|
|
(21.8
|
)
|
|
(15.7
|
)
|
|
Accounts payable
|
|
|
(7.8
|
)
|
|
19.0
|
|
|
Accrued compensation
|
|
|
(54.1
|
)
|
|
(92.0
|
)
|
|
Income taxes payable
|
|
|
14.1
|
|
|
73.1
|
|
|
Other accrued liabilities
|
|
|
(48.4
|
)
|
|
(52.2
|
)
|
|
Deferred revenue
|
|
|
99.0
|
|
|
82.8
|
|
|
Net cash provided by operating activities
|
|
|
219.3
|
|
|
124.6
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
(44.2
|
)
|
|
(57.4
|
)
|
|
Purchases of available-for-sale investments
|
|
|
(398.8
|
)
|
|
(327.1
|
)
|
|
Proceeds from sales of available-for-sale investments
|
|
|
169.5
|
|
|
1,221.4
|
|
|
Proceeds from maturities of available-for-sale investments
|
|
|
57.3
|
|
|
79.3
|
|
|
Purchases of trading investments
|
|
|
(1.9
|
)
|
|
(1.8
|
)
|
|
Proceeds from sales of privately-held investments
|
|
|
—
|
|
|
2.5
|
|
|
Purchases of privately-held investments
|
|
|
(3.2
|
)
|
|
(1.7
|
)
|
|
Payments for business acquisitions, net of cash and cash equivalents
acquired
|
|
|
—
|
|
|
(27.1
|
)
|
|
Changes in restricted cash
|
|
|
—
|
|
|
24.9
|
|
|
Net cash (used in) provided by investing activities
|
|
|
(221.3
|
)
|
|
913.0
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
Proceeds from issuance of common stock
|
|
|
31.8
|
|
|
101.2
|
|
|
Purchases and retirement of common stock
|
|
|
(402.4
|
)
|
|
(905.8
|
)
|
|
Purchase of equity forward contract
|
|
|
—
|
|
|
(300.0
|
)
|
|
Issuance of long-term debt, net
|
|
|
594.6
|
|
|
346.5
|
|
|
Payment for capital lease obligation
|
|
|
0.4
|
|
|
(0.4
|
)
|
|
Customer financing arrangements
|
|
|
—
|
|
|
8.0
|
|
|
Excess tax benefits from share-based compensation
|
|
|
1.7
|
|
|
6.7
|
|
|
Payment of cash dividends
|
|
|
(40.8
|
)
|
|
—
|
|
|
Net cash provided by (used in) financing activities
|
|
|
185.3
|
|
|
(743.8
|
)
|
|
Effect of foreign currency exchange rates on cash and cash
equivalents
|
|
|
(12.1
|
)
|
|
1.6
|
|
|
Net increase in cash and cash equivalents
|
|
|
171.2
|
|
|
295.4
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
1,639.6
|
|
|
2,284.0
|
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
1,810.8
|
|
|
$
|
2,579.4
|
|
* Certain amounts in the prior year Condensed Consolidated Financial
Statements contained in this press release have been reclassified to
conform to the current year presentation.
|
|
|
|
|
|
|
|
|
|
|
Juniper Networks, Inc.
Cash, Cash Equivalents, and Investments
(in millions)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2015
|
|
December 31, 2014
|
|
Cash and cash equivalents
|
|
|
|
|
|
$
|
1,810.8
|
|
|
$
|
1,639.6
|
|
Short-term investments
|
|
|
|
|
|
398.2
|
|
|
332.2
|
|
Long-term investments
|
|
|
|
|
|
1,241.6
|
|
|
1,133.1
|
|
Total
|
|
|
|
|
|
$
|
3,450.6
|
|
|
$
|
3,104.9
|

Photos/Multimedia Gallery Available: http://www.businesswire.com/multimedia/home/20150423006380/en/
Source: Juniper Networks