SUNNYVALE, Calif.--(BUSINESS WIRE)--
Juniper Networks (NYSE: JNPR), the industry leader in network
innovation, today reported preliminary financial results for the three
months and twelve months ended December 31, 2014 and provided its
outlook for the three months ending March 31, 2015.
Q4 2014 Results:
Net revenues for the fourth quarter of 2014 decreased 14% year-over-year
and decreased 2% sequentially to $1,102 million (normalized for Junos
Pulse sale: decrease of 11% year-over-year and a sequential increase of
1%).
During the quarter, the Company recorded an estimated $850 million
non-cash goodwill impairment charge related to its security reporting
unit. As a result, the company recorded a GAAP net loss of $769.6
million. Excluding this impairment charge, net income would have been
$80.4 million or $0.19 per share for the fourth quarter of 2014,
inclusive of a $0.07 impact from restructuring and other charges, a
$0.04 benefit from the renewal of the R&D tax credit and a $0.05 benefit
from the gain on the sale of Junos Pulse.
Juniper’s operating margin for the fourth quarter of 2014 excluding the
non-cash goodwill impairment decreased to 13.5% on a GAAP basis,
including a $29 million impact from restructuring and other charges.
Excluding these items the GAAP operating margin for Q4 2014 would have
been 16.1%, an increase from 15.3% in both the third quarter of 2014 and
the fourth quarter of 2013.
Non-GAAP operating margin for the fourth quarter of 2014 increased to
21.9% from 21.5% in the third quarter of 2014, and was equal to the
fourth quarter of 2013.
Non-GAAP net income was $179.3 million, or $0.41 per diluted share for
the fourth quarter of 2014. Non-GAAP net income per diluted share
increased 14% compared to the third quarter of 2014, and decreased 5%
compared to the fourth quarter of 2013.
Full Year 2014 Results:
For the year ended December 31, 2014, Juniper’s net revenues decreased
1% on a year-over-year basis to $4,627 million (normalized for Junos
Pulse sale: revenues were essentially equal year-over-year).
For fiscal year 2014, Juniper’s GAAP operating margin was (9.1%).
Excluding the non-cash goodwill impairment it decreased to 9.3% on a
GAAP basis, including a $209 million impact from restructuring and other
charges. Excluding these items the GAAP operating margin would have been
13.8%, compared to 12.1% for the prior fiscal year.
Non-GAAP operating margin for fiscal year 2014 was 20.7%, compared to
19.2% in fiscal year 2013.
For the year ended December 31, 2014, Juniper posted a GAAP net loss of
$334.3 million, which includes an estimated $850 million impact from a
non-cash goodwill impairment charge. Excluding this impairment, net
income would have been $515.7 million or $1.11 per share for the year
ended 2014, inclusive of a $0.45 impact from restructuring and other
charges, a $0.04 benefit from the renewal of the R&D tax credit and a
$0.04 benefit from the gain on the sale of Junos Pulse.
Non-GAAP net income was $677.6 million, or $1.45 per diluted share for
fiscal year 2014. Non-GAAP net income per diluted share for the year
ended December 31, 2014 increased 13% on a year-over-year basis.
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.
“2014 was a year of change for Juniper and I’m pleased with the solid
progress we made as we successfully streamlined our organization,
reduced costs, increased capital returns to our shareholders and
sharpened our focus on the fastest growing segments of the market,” said
Rami Rahim, chief executive officer at Juniper Networks. “While we
recognize that we have more work to do to realize Juniper’s full
potential, we’re energized as we enter 2015. Our customers and partners
across our key verticals view network innovation as fundamental to their
business, and with a strong innovation pipeline, we are confident in
Juniper’s future and see substantial opportunities to grow and deliver
value in the long term.”
“Despite the impact of a challenging near-term revenue environment, we
delivered improvements across key operational metrics for both Q4 and
the full year of 2014,” said Robyn Denholm, chief financial and
operations officer at Juniper Networks. “In 2015, our focus remains on
improved execution, cost discipline and our targeted growth initiatives
in order to drive profitable growth and long-term value for our
shareholders. While we recorded a non-cash goodwill impairment charge
for our security reporting unit during the quarter, it has no direct
effect on our cash balance, operating cash flows or business outlook. We
remain relentlessly focused on operational excellence as well as
returning capital to shareholders.”
Goodwill Impairment Charge
During the fourth quarter, the Company recorded a non-cash goodwill
impairment charge estimated at $850 million. Several factors contributed
to this impairment, including the continued underperformance of the
security reporting unit in 2014 as well as the change in the Company’s
security strategy and product rationalizations. This amount represents
Juniper’s preliminary estimate of the impairment charge. As the Company
finalizes its reviews of the impairment analysis, adjustments to the
estimated goodwill impairment charge may be recorded.
Other Financial Highlights
Total cash, cash equivalents, and investments as of December 31, 2014
were $3,105 million, compared to $3,321 million as of September 30,
2014, and $4,098 million as of December 31, 2013.
Juniper’s net cash flow from operations for the fourth quarter of 2014
was $291 million, compared to $(79) million in the third quarter of
2014, and $394 million in the fourth quarter of 2013. For the year ended
December 31, 2014, Juniper generated net cash from operations of $763
million, compared to $846 million in 2013.
Days sales outstanding in accounts receivable or “DSO” was 49 days in
the fourth quarter of 2014, compared to 49 days in the prior quarter,
and 41 days in the fourth quarter of 2013.
Capital expenditures were $52 million and depreciation and amortization
of intangible assets expense was $43 million during the fourth quarter
of 2014. During fiscal year 2014, capital expenditures, as well as
depreciation and amortization of intangible assets expense, were $193
million and $178 million, respectively.
Juniper’s Board of Directors has declared a quarterly cash dividend of
$0.10 per share to be paid on March 24, 2015 to shareholders of record
as of the close of business on March 3, 2015.
During the fourth quarter of 2014, the Company repurchased $500 million
of common stock against its commitment to repurchase $1.5 billion by the
end of Q2’15 and is committed to returning a total of $4.1 billion
through 2016. For the year ended December 31, 2014, the Company
repurchased 96.1 million shares, at an average share price of $23.41 per
share, for a total of $2.25 billion.
Outlook
The Company sees the long-term demand drivers for networking as healthy
and is confident in its innovation pipeline. However, Juniper continues
to expect the overall revenue environment to be challenging throughout
the first half of 2015, and as a result, remains cautious on its revenue
planning assumptions.
Juniper Networks estimates that for the quarter ending March 31, 2015:
-
Revenues will be in the range of $1,020 million to $1,060 million.
-
Non-GAAP gross margin will be approximately 63.5%, 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 18% at the midpoint of
revenue guidance.
-
Non-GAAP net income per share will range between $0.28 and $0.32 on a
diluted basis. This assumes a share count of 420 million and a
non-GAAP tax rate of 27% for the first quarter.
Juniper Networks estimates that for 2015:
-
Non-GAAP operating expenses will be $1,900 million, plus or minus $25
million, which is approximately $115 million lower than the full year
2014 non-GAAP operating expense levels.
-
Capital Allocation: $1 billion of aggregate share repurchases to be
completed before the end of Q2’15 subject to Juniper raising
additional debt financing.
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, product quality-related remediation charges, litigation
settlement and resolution charges, gain or loss on contract settlement,
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.
Conference Call Webcast
Juniper Networks will host a conference call webcast today, January 27,
2015, at 2:00 pm (Pacific Standard Time), 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.
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, the expected amount of the Company’s
impairment charge, 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-Q 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 December 31,
|
|
Twelve Months Ended December 31,
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
Net revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
$
|
794.0
|
|
|
$
|
973.5
|
|
|
$
|
3,408.7
|
|
|
$
|
3,519.9
|
|
Service
|
307.6
|
|
|
300.1
|
|
|
1,218.4
|
|
|
1,149.2
|
|
Total net revenues
|
1,101.6
|
|
|
1,273.6
|
|
|
4,627.1
|
|
|
4,669.1
|
|
Cost of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
310.9
|
|
|
351.6
|
|
|
1,286.8
|
|
|
1,276.6
|
|
Service
|
115.6
|
|
|
118.4
|
|
|
482.1
|
|
|
451.1
|
|
Total cost of revenues
|
426.5
|
|
|
470.0
|
|
|
1,768.9
|
|
|
1,727.7
|
|
Gross margin
|
675.1
|
|
|
803.6
|
|
|
2,858.2
|
|
|
2,941.4
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
233.5
|
|
|
258.7
|
|
|
1,006.2
|
|
|
1,043.2
|
|
Sales and marketing
|
243.0
|
|
|
283.2
|
|
|
1,023.6
|
|
|
1,075.9
|
|
General and administrative
|
40.6
|
|
|
48.2
|
|
|
231.1
|
|
|
217.3
|
|
Restructuring and other charges
|
9.8
|
|
|
18.1
|
|
|
167.0
|
|
|
39.1
|
|
Impairment of goodwill
|
850.0
|
|
|
—
|
|
|
850.0
|
|
|
—
|
|
Total operating expenses
|
1,376.9
|
|
|
608.2
|
|
|
3,277.9
|
|
|
2,375.5
|
|
Operating (loss) income
|
(701.8
|
)
|
|
195.4
|
|
|
(419.7
|
)
|
|
565.9
|
|
Other income (expense), net
|
7.4
|
|
|
(10.2
|
)
|
|
333.4
|
|
|
(40.4
|
)
|
(Loss) income before income taxes
|
(694.4
|
)
|
|
185.2
|
|
|
(86.3
|
)
|
|
525.5
|
|
Income tax provision
|
75.2
|
|
|
33.4
|
|
|
248.0
|
|
|
85.7
|
|
Net (loss) income
|
$
|
(769.6
|
)
|
|
$
|
151.8
|
|
|
$
|
(334.3
|
)
|
|
$
|
439.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
(1.81
|
)
|
|
$
|
0.30
|
|
|
$
|
(0.73
|
)
|
|
$
|
0.88
|
|
Diluted
|
$
|
(1.81
|
)
|
|
$
|
0.30
|
|
|
$
|
(0.73
|
)
|
|
$
|
0.86
|
|
Shares used in computing net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
426.1
|
|
|
498.2
|
|
|
457.4
|
|
|
501.8
|
|
Diluted
|
426.1
|
|
|
505.6
|
|
|
457.4
|
|
|
510.3
|
|
Cash dividends declared per common stock
|
$
|
0.10
|
|
|
$
|
—
|
|
|
$
|
0.20
|
|
|
$
|
—
|
|
|
|
|
|
|
|
Juniper Networks, Inc.
Preliminary Net Revenues by Product and Service
(in millions)
(unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Routing
|
|
|
$
|
523.1
|
|
|
$
|
617.8
|
|
|
$
|
2,223.9
|
|
|
$
|
2,318.0
|
Switching
|
|
|
174.4
|
|
|
198.7
|
|
|
721.2
|
|
|
638.0
|
Security
|
|
|
96.5
|
|
|
157.0
|
|
|
463.6
|
|
|
563.9
|
Total product
|
|
|
794.0
|
|
|
973.5
|
|
|
3,408.7
|
|
|
3,519.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total service
|
|
|
307.6
|
|
|
300.1
|
|
|
1,218.4
|
|
|
1,149.2
|
Total
|
|
|
$
|
1,101.6
|
|
|
$
|
1,273.6
|
|
|
$
|
4,627.1
|
|
|
$
|
4,669.1
|
|
|
|
|
|
|
Juniper Networks, Inc.
Preliminary Net Revenues by Geographic Region
(in millions)
(unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Americas
|
|
|
$
|
559.5
|
|
|
$
|
685.0
|
|
|
$
|
2,630.3
|
|
|
$
|
2,613.5
|
Europe, Middle East, and Africa
|
|
|
352.3
|
|
|
358.9
|
|
|
1,263.3
|
|
|
1,256.9
|
Asia Pacific
|
|
|
189.8
|
|
|
229.7
|
|
|
733.5
|
|
|
798.7
|
Total
|
|
|
$
|
1,101.6
|
|
|
$
|
1,273.6
|
|
|
$
|
4,627.1
|
|
|
$
|
4,669.1
|
|
|
|
|
|
|
Juniper Networks, Inc.
Preliminary Net Revenues by Market
(in millions)
(unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
Service Provider
|
|
|
$
|
744.4
|
|
|
$
|
827.0
|
|
|
$
|
3,100.4
|
|
|
$
|
3,054.2
|
Enterprise
|
|
|
357.2
|
|
|
446.6
|
|
|
1,526.7
|
|
|
1,614.9
|
Total
|
|
|
$
|
1,101.6
|
|
|
$
|
1,273.6
|
|
|
$
|
4,627.1
|
|
|
$
|
4,669.1
|
|
|
|
|
|
|
|
Juniper Networks, Inc.
Reconciliation between GAAP and non-GAAP Financial Measures
(in millions, except percentages and per share amounts)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
December 31, 2014
|
|
September 30, 2014
|
|
December 31, 2013
|
|
December 31, 2014
|
|
December 31, 2013
|
GAAP operating (loss) income
|
|
|
|
$
|
(701.8
|
)
|
|
$
|
172.4
|
|
|
$
|
195.4
|
|
|
$
|
(419.7
|
)
|
|
$
|
565.9
|
|
GAAP operating margin
|
|
|
|
(63.7
|
)%
|
|
15.3
|
%
|
|
15.3
|
%
|
|
(9.1
|
)%
|
|
12.1
|
%
|
Share-based compensation expense
|
|
|
C
|
54.6
|
|
|
65.3
|
|
|
63.9
|
|
|
240.0
|
|
|
244.6
|
|
Share-based payroll tax expense
|
|
|
C
|
1.1
|
|
|
2.3
|
|
|
0.6
|
|
|
13.1
|
|
|
5.1
|
|
Amortization of purchased intangible assets
|
|
|
A
|
8.5
|
|
|
8.5
|
|
|
9.1
|
|
|
36.3
|
|
|
31.9
|
|
Restructuring and other charges (credit)
|
|
|
B
|
29.2
|
|
|
(15.0
|
)
|
|
18.9
|
|
|
208.6
|
|
|
47.5
|
|
Impairment of goodwill
|
|
|
B
|
850.0
|
|
|
—
|
|
|
—
|
|
|
850.0
|
|
|
—
|
|
Memory-related, supplier component remediation charge
|
|
|
B
|
—
|
|
|
7.0
|
|
|
—
|
|
|
20.7
|
|
|
—
|
|
Acquisition/divestiture-related charges
|
|
|
A,B
|
—
|
|
|
1.0
|
|
|
0.7
|
|
|
1.7
|
|
|
0.9
|
|
Professional services related to non-routine stockholder matters
|
|
|
B
|
—
|
|
|
—
|
|
|
—
|
|
|
7.7
|
|
|
—
|
|
Litigation charge
|
|
|
B
|
—
|
|
|
—
|
|
|
(10.3
|
)
|
|
—
|
|
|
—
|
|
Non-GAAP operating income
|
|
|
|
$
|
241.6
|
|
|
$
|
241.5
|
|
|
$
|
278.3
|
|
|
$
|
958.4
|
|
|
$
|
895.9
|
|
Non-GAAP operating margin
|
|
|
|
21.9
|
%
|
|
21.5
|
%
|
|
21.9
|
%
|
|
20.7
|
%
|
|
19.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net (loss) income
|
|
|
|
$
|
(769.6
|
)
|
|
$
|
103.6
|
|
|
$
|
151.8
|
|
|
$
|
(334.3
|
)
|
|
$
|
439.8
|
|
Share-based compensation expense
|
|
|
C
|
54.6
|
|
|
65.3
|
|
|
63.9
|
|
|
240.0
|
|
|
244.6
|
|
Share-based payroll tax expense
|
|
|
C
|
1.1
|
|
|
2.3
|
|
|
0.6
|
|
|
13.1
|
|
|
5.1
|
|
Amortization of purchased intangible assets
|
|
|
A
|
8.5
|
|
|
8.5
|
|
|
9.1
|
|
|
36.3
|
|
|
31.9
|
|
Restructuring and other charges (credit)
|
|
|
B
|
29.2
|
|
|
(15.0
|
)
|
|
18.9
|
|
|
208.6
|
|
|
47.5
|
|
Impairment of goodwill
|
|
|
B
|
850.0
|
|
|
—
|
|
|
—
|
|
|
850.0
|
|
|
—
|
|
Memory-related, supplier component remediation charge
|
|
|
B
|
—
|
|
|
7.0
|
|
|
—
|
|
|
20.7
|
|
|
—
|
|
Acquisition/divestiture-related charges
|
|
|
A,B
|
—
|
|
|
1.0
|
|
|
0.7
|
|
|
1.7
|
|
|
0.9
|
|
Professional services related to non-routine stockholder matters
|
|
|
B
|
—
|
|
|
—
|
|
|
—
|
|
|
7.7
|
|
|
—
|
|
Litigation charge
|
|
|
B
|
—
|
|
|
—
|
|
|
(10.3
|
)
|
|
—
|
|
|
—
|
|
(Gain) loss on equity investments
|
|
|
B
|
(0.6
|
)
|
|
1.6
|
|
|
(2.4
|
)
|
|
(163.0
|
)
|
|
(8.2
|
)
|
Gain on legal/contract settlement, net
|
|
|
B
|
—
|
|
|
(10.8
|
)
|
|
—
|
|
|
(206.1
|
)
|
|
—
|
|
Gain on sale of Junos Pulse
|
|
|
B
|
(19.6
|
)
|
|
—
|
|
|
—
|
|
|
(19.6
|
)
|
|
—
|
|
Other
|
|
|
B
|
(2.0
|
)
|
|
1.1
|
|
|
—
|
|
|
(0.9
|
)
|
|
—
|
|
Income tax effect of non-GAAP exclusions
|
|
|
B
|
27.7
|
|
|
0.8
|
|
|
(16.5
|
)
|
|
23.4
|
|
|
(107.6
|
)
|
Non-GAAP net income
|
|
|
|
$
|
179.3
|
|
|
$
|
165.4
|
|
|
$
|
215.8
|
|
|
$
|
677.6
|
|
|
$
|
654.0
|
|
GAAP diluted net (loss) income per share
|
|
|
|
$
|
(1.81
|
)
|
|
$
|
0.23
|
|
|
$
|
0.30
|
|
|
$
|
(0.73
|
)
|
|
$
|
0.86
|
|
Non-GAAP diluted net income per share
|
|
|
D
|
$
|
0.41
|
|
|
$
|
0.36
|
|
|
$
|
0.43
|
|
|
$
|
1.45
|
|
|
$
|
1.28
|
|
Shares used in computing GAAP diluted net (loss) income per share
|
|
|
|
426.1
|
|
|
454.8
|
|
|
505.6
|
|
|
457.4
|
|
|
510.3
|
|
Shares used in computing Non-GAAP diluted net income per share
|
|
|
|
432.4
|
|
|
454.8
|
|
|
505.6
|
|
|
466.4
|
|
|
510.3
|
|
Discussion of Non-GAAP Financial Measures
This press release, including the tables above and below, 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, product quality-related remediation charges, litigation
settlement and resolution charges, gain or loss on contract settlement,
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
(credit) charges; (ii) impairment charges; (iii) gain or loss on legal
settlement, net of related transaction costs; (iv) gain or loss on
contract settlement; (v) gain on the sale of Junos Pulse, professional
fees and other income and expenses associated with the sale of Junos
Pulse; (vi) gain or loss on equity investments; (vii) retroactive
impacts of certain tax settlements; (viii) non-recurring income tax
adjustments; (ix) valuation allowance on deferred tax assets (x) the
income tax effect on our financial statements of excluding items related
to our non-GAAP financial measures; (xi) professional services related
to non-routine stockholder matters; and (xii) memory-related, supplier
component remediation charge. 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. In the case of legal settlements, these gains
or losses are recorded in the period in which the matter is concluded or
resolved even though the subject matter of the underlying dispute may
relate to multiple or different periods. As such, we believe that these
expenses do not accurately reflect the underlying performance of our
continuing operations for the period in which they are incurred.
Similarly, 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)
|
|
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
ASSETS
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
1,639.6
|
|
|
$
|
2,284.0
|
Short-term investments
|
332.2
|
|
|
561.9
|
Accounts receivable, net of allowances
|
598.9
|
|
|
578.3
|
Deferred tax assets, net
|
147.0
|
|
|
79.8
|
Prepaid expenses and other current assets
|
254.2
|
|
|
199.9
|
Total current assets
|
2,971.9
|
|
|
3,703.9
|
Property and equipment, net
|
904.3
|
|
|
882.3
|
Long-term investments
|
1,133.1
|
|
|
1,251.9
|
Restricted cash and investments
|
46.0
|
|
|
89.5
|
Purchased intangible assets, net
|
62.4
|
|
|
106.9
|
Goodwill
|
2,981.5
|
|
|
4,057.7
|
Other long-term assets
|
303.9
|
|
|
233.8
|
Total assets
|
$
|
8,403.1
|
|
|
$
|
10,326.0
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
$
|
234.6
|
|
|
$
|
200.4
|
Accrued compensation
|
225.0
|
|
|
273.9
|
Deferred revenue
|
780.8
|
|
|
705.8
|
Other accrued liabilities
|
287.3
|
|
|
261.3
|
Total current liabilities
|
1,527.7
|
|
|
1,441.4
|
Long-term debt
|
1,349.0
|
|
|
999.3
|
Long-term deferred revenue
|
294.9
|
|
|
363.5
|
Long-term income taxes payable
|
177.5
|
|
|
114.4
|
Other long-term liabilities
|
134.9
|
|
|
105.2
|
Total liabilities
|
3,484.0
|
|
|
3,023.8
|
Total stockholders' equity
|
4,919.1
|
|
|
7,302.2
|
Total liabilities and stockholders' equity
|
$
|
8,403.1
|
|
|
$
|
10,326.0
|
|
|
Juniper Networks, Inc.
Preliminary Condensed Consolidated Statements of Cash Flows
(in millions)
(unaudited)
|
|
|
|
Twelve Months Ended December 31,
|
|
2014
|
|
|
2013
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net (loss) income
|
$
|
(334.3
|
)
|
|
$
|
439.8
|
|
Adjustments to reconcile net (loss) income to net cash provided by
operating
activities:
|
|
|
|
|
|
Share-based compensation expense
|
240.0
|
|
|
244.6
|
|
Depreciation, amortization, and accretion
|
186.1
|
|
|
189.9
|
|
Restructuring and other charges
|
208.5
|
|
|
47.5
|
|
Deferred income taxes
|
(16.9
|
)
|
|
72.2
|
|
Impairment of goodwill
|
850.0
|
|
|
—
|
|
Gain on sale of Junos Pulse
|
(19.6
|
)
|
|
—
|
|
Gain on investments, net
|
(167.9
|
)
|
|
(11.3
|
)
|
Gain on legal settlement, net
|
(121.1
|
)
|
|
—
|
|
Excess tax benefits from share-based compensation
|
(9.4
|
)
|
|
(1.9
|
)
|
Loss on disposal of fixed assets
|
1.7
|
|
|
1.4
|
|
Changes in operating assets and liabilities, net of effects from
acquisitions:
|
|
|
|
|
|
Accounts receivable, net
|
(16.8
|
)
|
|
(139.9
|
)
|
Prepaid expenses and other assets
|
(24.5
|
)
|
|
(126.0
|
)
|
Accounts payable
|
38.3
|
|
|
(8.9
|
)
|
Accrued compensation
|
(46.0
|
)
|
|
(5.4
|
)
|
Income taxes payable
|
51.0
|
|
|
(38.5
|
)
|
Other accrued liabilities
|
(100.8
|
)
|
|
36.5
|
|
Deferred revenue
|
45.1
|
|
|
145.9
|
|
Net cash provided by operating activities
|
763.4
|
|
|
845.9
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchases of property and equipment
|
(192.9
|
)
|
|
(230.0
|
)
|
Proceeds from sale of Junos Pulse
|
105.7
|
|
|
—
|
|
Purchases of available-for-sale investments
|
(2,440.7
|
)
|
|
(1,776.0
|
)
|
Proceeds from sales of available-for-sale investments
|
2,627.7
|
|
|
1,167.2
|
|
Proceeds from maturities of available-for-sale investments
|
337.6
|
|
|
334.6
|
|
Purchases of trading investments
|
(4.1
|
)
|
|
(3.7
|
)
|
Proceeds from sales of privately-held investments
|
4.9
|
|
|
9.4
|
|
Purchases of privately-held investments
|
(21.7
|
)
|
|
(41.3
|
)
|
Payments for business acquisitions, net of cash and cash equivalents
acquired
|
(27.1
|
)
|
|
(10.0
|
)
|
Purchase of licensed software
|
—
|
|
|
(10.0
|
)
|
Changes in restricted cash
|
44.6
|
|
|
(1.2
|
)
|
Net cash provided by (used in) investing activities
|
434.0
|
|
|
(561.0
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from issuance of common stock
|
159.8
|
|
|
141.7
|
|
Purchases and retirement of common stock
|
(2,262.5
|
)
|
|
(577.8
|
)
|
Issuance of long-term debt, net
|
346.5
|
|
|
—
|
|
Payment for capital lease obligation
|
(0.4
|
)
|
|
(1.4
|
)
|
Customer financing arrangements
|
9.0
|
|
|
33.9
|
|
Excess tax benefits from share-based compensation
|
9.4
|
|
|
1.9
|
|
Payment of cash dividends
|
(86.0
|
)
|
|
—
|
|
Net cash used in financing activities
|
(1,824.2
|
)
|
|
(401.7
|
)
|
Effect of foreign currency exchange rates on cash and cash
equivalents
|
(17.6
|
)
|
|
(7.0
|
)
|
Net decrease in cash and cash equivalents
|
(644.4
|
)
|
|
(123.8
|
)
|
Cash and cash equivalents at beginning of period
|
2,284.0
|
|
|
2,407.8
|
|
Cash and cash equivalents at end of period
|
$
|
1,639.6
|
|
|
$
|
2,284.0
|
|
|
|
|
|
|
|
Juniper Networks, Inc.
Cash, Cash Equivalents, and Investments
(in millions)
(unaudited)
|
|
|
|
|
|
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
Cash and cash equivalents
|
|
|
$
|
1,639.6
|
|
|
$
|
2,284.0
|
Short-term investments
|
|
|
332.2
|
|
|
561.9
|
Long-term investments
|
|
|
1,133.1
|
|
|
1,251.9
|
Total
|
|
|
$
|
3,104.9
|
|
|
$
|
4,097.8
|

Source: Juniper Networks