SUNNYVALE, CA–(Marketwired – Jul 23, 2013) – Juniper Networks (NYSE: JNPR)
Q2 2013:
- Revenue: $1,151 million, up 9% from Q1’13 and up 7% from Q2’12
- Operating Margin: 12.0% GAAP; 18.9% non-GAAP, up 3.2 pts from Q1’13
- GAAP Net Income Per Share: $0.19 diluted
- Non-GAAP Net Income Per Share: $0.29 diluted, up from $0.24 diluted in Q1’13 and up from $0.19 diluted in Q2’12
Juniper Networks (NYSE: JNPR), the industry leader in network innovation, today reported preliminary financial results for the three months ended June 30, 2013 and provided its outlook for the three months ending September 30, 2013.
Net revenues for the second quarter of 2013 increased 7% year-over-year and increased 9% sequentially to $1,151 million.
Juniper’s operating margin for the second quarter of 2013 increased to 12.0% on a GAAP basis from 8.1% in the second quarter of 2012 and increased from 8.2% in the first quarter of 2013. Non-GAAP operating margins for the second quarter of 2013 increased to 18.9% from 15.0% in the second quarter of 2012 and increased from 15.7% in the first quarter of 2013.
The Company posted GAAP net income of $98 million or $0.19 per diluted share for the second quarter of 2013. Non-GAAP net income was $148 million or $0.29 per diluted share for the second quarter of 2013. As a reminder, the first quarter of 2013 included an R&D tax benefit of $0.03 per diluted share. Non-GAAP net income per diluted share increased 53% compared to the second quarter of 2012.
The reconciliation between GAAP and non-GAAP results of operations is provided in a table immediately following the Preliminary Net Revenue by Market table below.
“We’re pleased with our strong second quarter results, which reflect our continued ability to execute on our strategy,” said Kevin Johnson, chief executive officer of Juniper Networks. “We continue to see signs of strength in our key markets and we are confident in our routing and switching portfolio. We are also seeing early signs of improving security demand. As we drive innovation to differentiate across our product portfolio, we continue to deliver revenue growth and stay focused on executing with agility to drive value for all our stakeholders.”
“Our second quarter results reflect strong revenue and earnings growth,” said Robyn Denholm, chief financial officer of Juniper Networks. “We are focused on executing to drive revenue growth, maintain healthy gross margins, drive leverage in our financial model and deliver strong cash flows to achieve our long-term goals.”
Other Financial Highlights
Total cash, cash equivalents and investments as of June 30, 2013 were $3,819 million compared to $3,672 million as of March 31, 2013 and $4,272 million as of June 30, 2012.
Juniper’s net cash flow from operations for the second quarter of 2013 was $284 million compared to net cash outflow from operations of ($9) million in the first quarter of 2013 and cash flow from operations of $212 million in the second quarter of 2012. Cash flow from operations returned to historical levels in the second quarter of 2013 as expected.
Days sales outstanding in accounts receivable (“DSO”) was 40 days in the second quarter of 2013 compared to 45 days in the prior quarter and 34 days in the second quarter of 2012.
During the 2013 second quarter, Juniper Networks repurchased 6.4 million shares at an average share price of $16.45 per share for a total of $106 million.
Capital expenditures as well as depreciation and amortization of intangible assets expense during the second quarter of 2013 were $71 million and $42 million, respectively.
Outlook
Juniper’s outlook for the September quarter reflects its expectation of good service provider demand and signs of improving enterprise demand. The Company expects its routing and switching businesses to remain strong while the security business continues to stabilize.
Juniper Networks estimates:
- Revenue for the third quarter ending September 30, 2013 to be in the range of $1,140 million to $1,180 million.
- Non-GAAP gross margin will be 64.5%, plus or minus 0.5%.
- Non-GAAP operating expenses will be $525 million, plus or minus $5 million.
- Non-GAAP operating margin for the third quarter will be roughly 19.5% at the midpoint of revenue guidance.
- Non-GAAP net income per share will range between $0.29 and $0.32 on a diluted basis. This assumes a flat share count and non-GAAP tax rate of 28%.
All forward-looking non-GAAP measures exclude estimates for amortization of intangible assets, share-based compensation expenses, acquisition-related charges, restructuring charges, litigation settlements and resolutions, gain or loss on equity investments, 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.
Share Repurchase Authorization
The Company also announced that its board of directors has approved an additional $1.0 billion share repurchase authorization.
This new authorization is in addition to the $1.0 billion stock repurchase program approved in June 2012. As of June 30, 2013, there was approximately $333 million of outstanding authorized funds under the Company’s current stock repurchase program.
This additional authorization will enable the Company to continue its ongoing stock repurchase plan which is designed to reduce dilution from its employee stock plans, while providing flexibility to repurchase additional shares as appropriate due to market conditions, business opportunities or other factors. Share repurchases under Juniper’s stock repurchase programs will be subject to a review of the circumstances in place at the time and will be made from time to time in private transactions or open market purchases as permitted by securities laws and other legal requirements. The programs may be discontinued at any time.
Conference Call Webcast
Juniper Networks will host a conference call webcast today, July 23, 2013, at 2:00 p.m. (Pacific Daylight Time), to be broadcast live over the Internet atwww.juniper.net/company/investor/conferencecall.html.
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 is in the business of network innovation. From devices to data centers, from consumers to cloud providers, Juniper Networks delivers the software, silicon and systems that 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 and Junos logos 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, 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; 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 the Investor Relations website atwww.juniper.net.
| Juniper Networks, Inc. | ||||||||||||||||||
| Preliminary Condensed Consolidated Statements of Operations | ||||||||||||||||||
| (in millions, except per share amounts) | ||||||||||||||||||
| (unaudited) | ||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | |||||||||||||||
| Net revenues: | ||||||||||||||||||
| Product | $ | 863.8 | $ | 804.7 | $ | 1,645.6 | $ | 1,576.6 | ||||||||||
| Service | 286.9 | 269.1 | 564.3 | 529.7 | ||||||||||||||
| Total net revenues | 1,150.7 | 1,073.8 | 2,209.9 | 2,106.3 | ||||||||||||||
| Cost of revenues: | ||||||||||||||||||
| Product | 321.3 | 292.6 | 599.5 | 573.2 | ||||||||||||||
| Service | 108.9 | 113.3 | 219.1 | 231.1 | ||||||||||||||
| Total cost of revenues | 430.2 | 405.9 | 818.6 | 804.3 | ||||||||||||||
| Gross margin | 720.5 | 667.9 | 1,391.3 | 1,302.0 | ||||||||||||||
| Operating expenses: | ||||||||||||||||||
| Research and development | 257.7 | 268.7 | 519.9 | 538.3 | ||||||||||||||
| Sales and marketing | 266.2 | 259.5 | 521.4 | 517.2 | ||||||||||||||
| General and administrative | 48.8 | 48.8 | 96.6 | 103.5 | ||||||||||||||
| Amortization of purchased intangible assets | 1.2 | 1.2 | 2.4 | 2.4 | ||||||||||||||
| Restructuring charges | 8.0 | 3.2 | 15.0 | 5.2 | ||||||||||||||
| Acquisition and litigation charges | 0.1 | (0.2 | ) | 10.5 | 1.0 | |||||||||||||
| Total operating expenses | 582.0 | 581.2 | 1,165.8 | 1,167.6 | ||||||||||||||
| Operating income | 138.5 | 86.7 | 225.5 | 134.4 | ||||||||||||||
| Other (expense) income, net | (12.6 | ) | 2.8 | (22.7 | ) | (21.6 | ) | |||||||||||
| Income before income taxes | 125.9 | 89.5 | 202.8 | 112.8 | ||||||||||||||
| Income tax provision | 28.0 | 31.8 | 13.9 | 38.8 | ||||||||||||||
| Net income | $ | 97.9 | $ | 57.7 | $ | 188.9 | $ | 74.0 | ||||||||||
| Net income per share: | ||||||||||||||||||
| Basic | $ | 0.19 | $ | 0.11 | $ | 0.37 | $ | 0.14 | ||||||||||
| Diluted | $ | 0.19 | $ | 0.11 | $ | 0.37 | $ | 0.14 | ||||||||||
| Shares used in computing net income per share: | ||||||||||||||||||
| Basic | 503.0 | 527.8 | 503.8 | 528.0 | ||||||||||||||
| Diluted | 506.3 | 531.8 | 510.4 | 533.8 | ||||||||||||||
| Juniper Networks, Inc. | |||||||||||||||
| Preliminary Net Revenues by Reportable Segment | |||||||||||||||
| (in millions) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||
| 2013 | 2012 | 2013 | 2012 | ||||||||||||
| Platform Systems Division Segment: | |||||||||||||||
| PSD product revenues: | |||||||||||||||
| Routing | $ | 557.9 | $ | 487.4 | $ | 1,046.0 | $ | 945.0 | |||||||
| Switching | 160.2 | 139.9 | 291.7 | 263.4 | |||||||||||
| Total PSD product revenues | 718.1 | 627.3 | 1,337.7 | 1,208.4 | |||||||||||
| PSD service revenues | 197.9 | 182.9 | 387.5 | 367.5 | |||||||||||
| Total PSD revenues | $ | 916.0 | $ | 810.2 | $ | 1,725.2 | $ | 1,575.9 | |||||||
| Software Solutions Division Segment: | |||||||||||||||
| SSD product revenues: | |||||||||||||||
| Security | $ | 126.1 | $ | 157.9 | $ | 262.8 | $ | 326.1 | |||||||
| Routing | 19.6 | 19.5 | 45.1 | 42.1 | |||||||||||
| Total SSD product revenues | 145.7 | 177.4 | 307.9 | 368.2 | |||||||||||
| SSD service revenues | 89.0 | 86.2 | 176.8 | 162.2 | |||||||||||
| Total SSD revenues | 234.7 | 263.6 | 484.7 | 530.4 | |||||||||||
| Total | $ | 1,150.7 | $ | 1,073.8 | $ | 2,209.9 | $ | 2,106.3 | |||||||
| Juniper Networks, Inc. | |||||||||||||
| Preliminary Net Revenues by Geographic Region | |||||||||||||
| (in millions) | |||||||||||||
| (unaudited) | |||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||
| 2013 | 2012 | 2013 | 2012 | ||||||||||
| Americas | $ | 675.1 | $ | 587.3 | $ | 1,267.2 | $ | 1,118.6 | |||||
| Europe, Middle East, and Africa | 300.9 | 299.3 | 591.5 | 606.4 | |||||||||
| Asia Pacific | 174.7 | 187.2 | 351.2 | 381.3 | |||||||||
| Total | $ | 1,150.7 | $ | 1,073.8 | $ | 2,209.9 | $ | 2,106.3 | |||||
| Juniper Networks, Inc. | |||||||||||||
| Preliminary Net Revenues by Market | |||||||||||||
| (in millions) | |||||||||||||
| (unaudited) | |||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||
| 2013 | 2012 | 2013 | 2012 | ||||||||||
| Service Provider | $ | 726.0 | $ | 681.0 | $ | 1,438.9 | $ | 1,366.6 | |||||
| Enterprise | 424.7 | 392.8 | 771.0 | 739.7 | |||||||||
| Total | $ | 1,150.7 | $ | 1,073.8 | $ | 2,209.9 | $ | 2,106.3 | |||||
| Juniper Networks, Inc. | |||||||||||||||
| Reconciliation between GAAP and non-GAAP Financial Measures | |||||||||||||||
| (in millions, except percentages and per share amounts) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Three Months Ended | |||||||||||||||
| June 30, 2013 |
March 31, 2013 |
June 30, 2012 |
|||||||||||||
| GAAP operating income | $ | 138.5 | $ | 87.0 | $ | 86.7 | |||||||||
| GAAP operating margin | 12.0 | % | 8.2 | % | 8.1 | % | |||||||||
| Share-based compensation expense | C | 61.5 | 49.9 | 61.8 | |||||||||||
| Share-based payroll tax expense | C | 0.6 | 3.5 | 0.6 | |||||||||||
| Amortization of purchased intangible assets | A | 7.7 | 7.5 | 8.8 | |||||||||||
| Restructuring charges | B | 8.8 | 7.7 | 3.2 | |||||||||||
| Acquisition and litigation charges | A,B | 0.1 | 10.4 | (0.2 | ) | ||||||||||
| Non-GAAP operating income | $ | 217.2 | $ | 166.0 | $ | 160.9 | |||||||||
| Non-GAAP operating margin | 18.9 | % | 15.7 | % | 15.0 | % | |||||||||
| GAAP net income | $ | 97.9 | $ | 91.0 | $ | 57.7 | |||||||||
| Share-based compensation expense | C | 61.5 | 49.9 | 61.8 | |||||||||||
| Share-based payroll tax expense | C | 0.6 | 3.5 | 0.6 | |||||||||||
| Amortization of purchased intangible assets | A | 7.7 | 7.5 | 8.8 | |||||||||||
| Restructuring charges | B | 8.8 | 7.7 | 3.2 | |||||||||||
| Acquisition and litigation charges | A,B | 0.1 | 10.4 | (0.2 | ) | ||||||||||
| Gain on equity investments | B | (0.6 | ) | (1.6 | ) | (14.8 | ) | ||||||||
| Income tax effect of non-GAAP exclusions | B | (27.9 | ) | (44.6 | ) | (14.0 | ) | ||||||||
| Non-GAAP net income | $ | 148.1 | $ | 123.8 | $ | 103.1 | |||||||||
| GAAP diluted net income per share | $ | 0.19 | $ | 0.18 | $ | 0.11 | |||||||||
| Non-GAAP diluted net income per share | D | $ | 0.29 | $ | 0.24 | $ | 0.19 | ||||||||
| Shares used in computing diluted net income per share | 506.3 | 512.7 | 531.8 | ||||||||||||
Discussion of Non-GAAP Financial Measures
This press release, including the tables above and below, include the following non-GAAP financial measures derived from our Preliminary Condensed Consolidated Statements of Operations: product gross margin, product gross margin as a percentage of product revenue; service gross margin; service gross margin as a percentage of service revenue; gross margin; gross margin as a percentage of revenue; research and development expense; sales and marketing expense; general and administrative expense; operating expense; operating income; operating margin; provision for income taxes; income tax rate; 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 charges, litigation settlements and resolutions, gain or loss on equity investments, 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; (ii) compensation related to acquisitions; and (iii) 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. For example, we have incurred deferred compensation charges related to assumed options and transition and integration costs such as retention bonuses and acquisition-related milestone payments to acquired employees. 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 related costs; (ii) impairment charges; (iii) gain or loss on legal settlement, net of related transaction costs; (iv) retroactive impacts of certain tax settlements; (v) significant effects of tax legislation and judicial or administrative interpretation of tax regulations; (vi) gain or loss on equity investments; and (vii) the income tax effect on our financial statements of excluding items related to our non-GAAP financial measures. 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 retroactive impacts of certain tax settlements and 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 stock 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) | ||||||||
| June 30, 2013 |
December 31, 2012 |
|||||||
| (unaudited) | ||||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 2,249.9 | $ | 2,407.8 | ||||
| Short-term investments | 542.9 | 441.5 | ||||||
| Accounts receivable, net of allowances | 509.1 | 438.4 | ||||||
| Deferred tax assets, net | 140.7 | 172.6 | ||||||
| Prepaid expenses and other current assets | 209.0 | 140.4 | ||||||
| Total current assets | 3,651.6 | 3,600.7 | ||||||
| Property and equipment, net | 860.2 | 811.9 | ||||||
| Long-term investments | 1,026.4 | 988.1 | ||||||
| Restricted cash and investments | 94.0 | 106.4 | ||||||
| Purchased intangible assets, net | 123.6 | 128.9 | ||||||
| Goodwill | 4,057.7 | 4,057.8 | ||||||
| Other long-term assets | 202.6 | 138.3 | ||||||
| Total assets | $ | 10,016.1 | $ | 9,832.1 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 206.4 | $ | 209.3 | ||||
| Accrued compensation | 215.1 | 279.3 | ||||||
| Accrued warranty | 29.0 | 29.7 | ||||||
| Deferred revenue | 750.4 | 693.5 | ||||||
| Other accrued liabilities | 224.9 | 210.2 | ||||||
| Total current liabilities | 1,425.8 | 1,422.0 | ||||||
| Long-term debt | 999.3 | 999.2 | ||||||
| Long-term deferred revenue | 277.6 | 229.9 | ||||||
| Long-term income taxes payable | 110.0 | 112.4 | ||||||
| Other long-term liabilities | 85.8 | 69.1 | ||||||
| Total liabilities | 2,898.5 | 2,832.6 | ||||||
| Total stockholders’ equity | 7,117.6 | 6,999.5 | ||||||
| Total liabilities and stockholders’ equity | $ | 10,016.1 | $ | 9,832.1 | ||||
| Juniper Networks, Inc. | |||||||||||
| Preliminary Condensed Consolidated Statements of Cash Flows | |||||||||||
| (in millions) | |||||||||||
| (unaudited) | |||||||||||
| Six Months Ended June 30, | |||||||||||
| 2013 | 2012 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income | $ | 188.9 | $ | 74.0 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Share-based compensation | 111.4 | 126.8 | |||||||||
| Depreciation and amortization | 93.7 | 89.9 | |||||||||
| Restructuring charges | 16.5 | 5.2 | |||||||||
| Deferred income taxes | 26.6 | (23.1 | ) | ||||||||
| Gain on investments, net | (3.8 | ) | (0.8 | ) | |||||||
| Excess tax benefits from share-based compensation | (1.3 | ) | (6.8 | ) | |||||||
| Other non-cash charges | 1.0 | 0.4 | |||||||||
| Changes in operating assets and liabilities, net of effects from acquisitions: | |||||||||||
| Accounts receivable, net | (92.3 | ) | 170.7 | ||||||||
| Prepaid expenses and other assets | (86.9 | ) | (46.5 | ) | |||||||
| Accounts payable | (3.4 | ) | (137.5 | ) | |||||||
| Accrued compensation | (64.0 | ) | 21.4 | ||||||||
| Income taxes payable | (18.5 | ) | 17.2 | ||||||||
| Other accrued liabilities | 3.1 | (2.4 | ) | ||||||||
| Deferred revenue | 104.5 | 25.9 | |||||||||
| Net cash provided by operating activities | 275.5 | 314.4 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Purchases of property and equipment | (142.3 | ) | (169.7 | ) | |||||||
| Purchases of trading investments | (2.1 | ) | (3.2 | ) | |||||||
| Purchases of available-for-sale investments | (895.0 | ) | (614.8 | ) | |||||||
| Proceeds from sales of available-for-sale investments | 587.5 | 399.7 | |||||||||
| Proceeds from maturities of available-for-sale investments | 183.8 | 371.6 | |||||||||
| Payments for business acquisitions, net of cash and cash equivalents acquired | (10.0 | ) | (90.5 | ) | |||||||
| Proceeds from sales of privately-held investments | 1.7 | 19.8 | |||||||||
| Purchases of privately-held investments | (14.4 | ) | (6.1 | ) | |||||||
| Purchase of licensed software | (10.0 | ) | (0.3 | ) | |||||||
| Changes in restricted cash | — | (0.2 | ) | ||||||||
| Net cash used in investing activities | (300.8 | ) | (93.7 | ) | |||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from issuance of common stock | 74.3 | 49.8 | |||||||||
| Purchases and retirement of common stock | (239.2 | ) | (150.1 | ) | |||||||
| Payment for capital lease obligation | (1.4 | ) | (1.4 | ) | |||||||
| Customer financing arrangements | 32.4 | 8.1 | |||||||||
| Excess tax benefits from share-based compensation | 1.3 | 6.8 | |||||||||
| Net cash used in financing activities | (132.6 | ) | (86.8 | ) | |||||||
| Net (decrease) increase in cash and cash equivalents | (157.9 | ) | 133.9 | ||||||||
| Cash and cash equivalents at beginning of period | 2,407.8 | 2,910.4 | |||||||||
| Cash and cash equivalents at end of period | $ | 2,249.9 | $ | 3,044.3 | |||||||
| Juniper Networks, Inc. | |||||||
| Cash, Cash Equivalents, and Investments | |||||||
| (in millions) | |||||||
| June 30, 2013 |
December 31, 2012 |
||||||
| (unaudited) | |||||||
| Cash and cash equivalents | $ | 2,249.9 | $ | 2,407.8 | |||
| Short-term investments | 542.9 | 441.5 | |||||
| Long-term investments | 1,026.4 | 988.1 | |||||
| Total | $ | 3,819.2 | $ | 3,837.4 | |||
PR Archives: Latest, By Company, By Date