Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): | |||||||||||
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
||||||||||
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
||||||||||
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
||||||||||
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | ||||||||||
| Securities registered pursuant to Section 12(b) of the Act: | ||||||||
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
||||||
Common stock, $0.01 par value |
CIEN |
New York Stock Exchange |
||||||
Exhibit Number |
Description of Document |
||||||||||
Exhibit 99.1 |
|
||||||||||
Exhibit 99.2 |
|
||||||||||
Exhibit 104 |
Cover Page Interactive Data File (embedded within the Inline XBRL document). | ||||||||||
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. | ||
Ciena Corporation |
||||||||
Date: December 7, 2023 |
By: |
/s/ Sheela Kosaraju | ||||||
Sheela Kosaraju |
||||||||
Senior Vice President, General Counsel and Assistant Secretary |
||||||||
| GAAP Results (unaudited) | ||||||||||||||||||||||||||||||||||||||
| Quarter Ended | Period | Year Ended | Period | |||||||||||||||||||||||||||||||||||
| October 28, | October 29, | Change | October 28, | October 29, | Change | |||||||||||||||||||||||||||||||||
| 2023 | 2022 | Y-T-Y* | 2023 | 2022 | Y-T-Y* | |||||||||||||||||||||||||||||||||
| Revenue | $ | 1,129.5 | $ | 971.0 | 16.3 | % | $ | 4,386.5 | $ | 3,632.7 | 20.8 | % | ||||||||||||||||||||||||||
| Gross margin | 43.1 | % | 44.7 | % | (1.6) | % | 42.8 | % | 43.0 | % | (0.2) | % | ||||||||||||||||||||||||||
| Operating expense | $ | 395.0 | $ | 356.3 | 10.9 | % | $ | 1,521.3 | $ | 1,337.5 | 13.7 | % | ||||||||||||||||||||||||||
| Operating margin | 8.1 | % | 8.0 | % | 0.1 | % | 8.2 | % | 6.1 | % | 2.1 | % | ||||||||||||||||||||||||||
| Non-GAAP Results (unaudited) | ||||||||||||||||||||||||||||||||||||||
| Quarter Ended | Period | Year Ended | Period | |||||||||||||||||||||||||||||||||||
| October 28, | October 29, | Change | October 28, | October 29, | Change | |||||||||||||||||||||||||||||||||
| 2023 | 2022 | Y-T-Y* | 2023 | 2022 | Y-T-Y* | |||||||||||||||||||||||||||||||||
| Revenue | $ | 1,129.5 | $ | 971.0 | 16.3 | % | $ | 4,386.5 | $ | 3,632.7 | 20.8 | % | ||||||||||||||||||||||||||
| Adj. gross margin | 43.7 | % | 45.2 | % | (1.5) | % | 43.5 | % | 43.6 | % | (0.1) | % | ||||||||||||||||||||||||||
| Adj. operating expense | $ | 337.6 | $ | 312.8 | 7.9 | % | $ | 1,332.8 | $ | 1,177.0 | 13.2 | % | ||||||||||||||||||||||||||
| Adj. operating margin | 13.8 | % | 13.0 | % | 0.8 | % | 13.1 | % | 11.2 | % | 1.9 | % | ||||||||||||||||||||||||||
| Adj. EBITDA | $ | 178.8 | $ | 153.5 | 16.5 | % | $ | 665.8 | $ | 502.4 | 32.5 | % | ||||||||||||||||||||||||||
| Revenue by Segment (unaudited) | ||||||||||||||||||||||||||
| Quarter Ended | ||||||||||||||||||||||||||
| October 28, 2023 | October 29, 2022 | |||||||||||||||||||||||||
| Revenue | %** | Revenue | %** | |||||||||||||||||||||||
| Networking Platforms | ||||||||||||||||||||||||||
Optical Networking 1 |
$ | 748.0 | 66.2 | $ | 649.9 | 66.9 | ||||||||||||||||||||
| Routing and Switching | 128.9 | 11.4 | 102.8 | 10.6 | ||||||||||||||||||||||
| Total Networking Platforms | 876.9 | 77.6 | 752.7 | 77.5 | ||||||||||||||||||||||
| Platform Software and Services | 82.1 | 7.3 | 71.6 | 7.4 | ||||||||||||||||||||||
| Blue Planet Automation Software and Services | 20.0 | 1.8 | 21.2 | 2.2 | ||||||||||||||||||||||
| Global Services | ||||||||||||||||||||||||||
| Maintenance Support and Training | 74.4 | 6.6 | 73.1 | 7.5 | ||||||||||||||||||||||
| Installation and Deployment | 60.1 | 5.3 | 36.9 | 3.8 | ||||||||||||||||||||||
| Consulting and Network Design | 16.0 | 1.4 | 15.5 | 1.6 | ||||||||||||||||||||||
| Total Global Services | 150.5 | 13.3 | 125.5 | 12.9 | ||||||||||||||||||||||
| Total | $ | 1,129.5 | 100.0 | $ | 971.0 | 100.0 | ||||||||||||||||||||
| Revenue by Segment (unaudited) | ||||||||||||||||||||||||||
| Year Ended | ||||||||||||||||||||||||||
| October 28, 2023 | October 29, 2022 | |||||||||||||||||||||||||
| Revenue | %** | Revenue | %** | |||||||||||||||||||||||
| Networking Platforms | ||||||||||||||||||||||||||
Optical Networking 1 |
$ | 2,987.3 | 68.1 | $ | 2,380.0 | 65.5 | ||||||||||||||||||||
| Routing and Switching | 506.2 | 11.5 | 398.4 | 11.0 | ||||||||||||||||||||||
| Total Networking Platforms | 3,493.5 | 79.6 | 2,778.4 | 76.5 | ||||||||||||||||||||||
| Platform Software and Services | 303.9 | 6.9 | 277.2 | 7.6 | ||||||||||||||||||||||
| Blue Planet Automation Software and Services | 69.1 | 1.6 | 76.6 | 2.1 | ||||||||||||||||||||||
| Global Services | ||||||||||||||||||||||||||
| Maintenance Support and Training | 288.3 | 6.6 | 292.4 | 8.1 | ||||||||||||||||||||||
| Installation and Deployment | 181.0 | 4.1 | 157.4 | 4.3 | ||||||||||||||||||||||
| Consulting and Network Design | 50.7 | 1.2 | 50.7 | 1.4 | ||||||||||||||||||||||
| Total Global Services | 520.0 | 11.9 | 500.5 | 13.8 | ||||||||||||||||||||||
| Total | $ | 4,386.5 | 100.0 | $ | 3,632.7 | 100.0 | ||||||||||||||||||||
| Revenue by Geographic Region (unaudited) | ||||||||||||||||||||||||||
| Quarter Ended | ||||||||||||||||||||||||||
| October 28, 2023 | October 29, 2022 | |||||||||||||||||||||||||
| Revenue | % ** | Revenue | % ** | |||||||||||||||||||||||
| Americas | $ | 801.4 | 71.0 | $ | 723.5 | 74.5 | ||||||||||||||||||||
| Europe, Middle East and Africa | 164.1 | 14.5 | 135.1 | 13.9 | ||||||||||||||||||||||
| Asia Pacific | 164.0 | 14.5 | 112.4 | 11.6 | ||||||||||||||||||||||
| Total | $ | 1,129.5 | 100.0 | $ | 971.0 | 100.0 | ||||||||||||||||||||
| Revenue by Geographic Region (unaudited) | ||||||||||||||||||||||||||
| Year Ended | ||||||||||||||||||||||||||
| October 28, 2023 | October 29, 2022 | |||||||||||||||||||||||||
| Revenue | % ** | Revenue | % ** | |||||||||||||||||||||||
| Americas | $ | 3,110.3 | 70.9 | $ | 2,636.9 | 72.6 | ||||||||||||||||||||
| Europe, Middle East and Africa | 643.1 | 14.7 | 555.2 | 15.3 | ||||||||||||||||||||||
| Asia Pacific | 633.1 | 14.4 | 440.6 | 12.1 | ||||||||||||||||||||||
| Total | $ | 4,386.5 | 100.0 | $ | 3,632.7 | 100.0 | ||||||||||||||||||||
| Quarter Ended | Year Ended | ||||||||||||||||||||||
| October 28, | October 29, | October 28, | October 29, | ||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Revenue: | |||||||||||||||||||||||
| Products | $ | 902,797 | $ | 779,609 | $ | 3,581,039 | $ | 2,888,848 | |||||||||||||||
| Services | 226,690 | 191,401 | 805,510 | 743,813 | |||||||||||||||||||
| Total revenue | 1,129,487 | 971,010 | 4,386,549 | 3,632,661 | |||||||||||||||||||
| Cost of goods sold: | |||||||||||||||||||||||
| Products | 529,320 | 440,253 | 2,088,440 | 1,699,631 | |||||||||||||||||||
| Services | 113,886 | 97,160 | 419,258 | 372,686 | |||||||||||||||||||
| Total cost of goods sold | 643,206 | 537,413 | 2,507,698 | 2,072,317 | |||||||||||||||||||
| Gross profit | 486,281 | 433,597 | 1,878,851 | 1,560,344 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Research and development | 189,444 | 166,898 | 750,559 | 624,656 | |||||||||||||||||||
| Selling and marketing | 123,648 | 121,865 | 490,804 | 466,565 | |||||||||||||||||||
| General and administrative | 64,100 | 48,191 | 215,284 | 179,382 | |||||||||||||||||||
| Significant asset impairments and restructuring costs | 7,209 | 13,621 | 23,834 | 33,824 | |||||||||||||||||||
| Amortization of intangible assets | 10,578 | 5,754 | 37,351 | 32,511 | |||||||||||||||||||
| Acquisition and integration costs | — | — | 3,474 | 598 | |||||||||||||||||||
| Total operating expenses | 394,979 | 356,329 | 1,521,306 | 1,337,536 | |||||||||||||||||||
| Income from operations | 91,302 | 77,268 | 357,545 | 222,808 | |||||||||||||||||||
| Interest and other income, net | 11,297 | 1,887 | 62,008 | 6,747 | |||||||||||||||||||
| Interest expense | (24,207) | (13,775) | (88,026) | (47,050) | |||||||||||||||||||
| Loss on extinguishment and modification of debt | (7,874) | — | (7,874) | — | |||||||||||||||||||
| Income before income taxes | 70,518 | 65,380 | 323,653 | 182,505 | |||||||||||||||||||
Provision (benefit) for income taxes1 |
(20,681) | 7,735 | 68,826 | 29,603 | |||||||||||||||||||
| Net income | $ | 91,199 | $ | 57,645 | $ | 254,827 | $ | 152,902 | |||||||||||||||
| Net Income per Common Share | |||||||||||||||||||||||
| Basic net income per common share | $ | 0.62 | $ | 0.39 | $ | 1.71 | $ | 1.01 | |||||||||||||||
| Diluted net income per potential common share | $ | 0.62 | $ | 0.39 | $ | 1.71 | $ | 1.00 | |||||||||||||||
| Weighted average basic common shares outstanding | 147,437 | 148,548 | 148,971 | 151,208 | |||||||||||||||||||
Weighted average dilutive potential common shares outstanding 2 |
147,891 | 149,111 | 149,380 | 152,193 | |||||||||||||||||||
| October 28, 2023 |
October 29, 2022 |
||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 1,010,618 | $ | 994,352 | |||||||
| Short-term investments | 104,753 | 153,989 | |||||||||
| Accounts receivable, net | 1,003,876 | 920,772 | |||||||||
| Inventories, net | 1,050,838 | 946,730 | |||||||||
| Prepaid expenses and other | 405,694 | 370,053 | |||||||||
| Total current assets | 3,575,779 | 3,385,896 | |||||||||
| Long-term investments | 134,278 | 35,385 | |||||||||
| Equipment, building, furniture and fixtures, net | 280,147 | 267,779 | |||||||||
| Operating lease right-of-use assets | 35,140 | 45,108 | |||||||||
| Goodwill | 444,765 | 328,322 | |||||||||
| Other intangible assets, net | 205,627 | 69,517 | |||||||||
| Deferred tax asset, net | 809,306 | 824,008 | |||||||||
| Other long-term assets | 116,453 | 113,617 | |||||||||
| Total assets | $ | 5,601,495 | $ | 5,069,632 | |||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 317,828 | $ | 516,047 | |||||||
| Accrued liabilities and other short-term obligations | 431,419 | 360,782 | |||||||||
| Deferred revenue | 154,419 | 137,899 | |||||||||
| Operating lease liabilities | 16,655 | 18,925 | |||||||||
| Current portion of long-term debt | 11,700 | 6,930 | |||||||||
| Total current liabilities | 932,021 | 1,040,583 | |||||||||
| Long-term deferred revenue | 74,041 | 62,336 | |||||||||
| Other long-term obligations | 170,407 | 150,335 | |||||||||
| Long-term operating lease liabilities | 33,259 | 42,392 | |||||||||
| Long-term debt, net | 1,543,406 | 1,061,125 | |||||||||
| Total liabilities | 2,753,134 | 2,356,771 | |||||||||
| Stockholders’ equity: | |||||||||||
Preferred stock – par value $0.01; 20,000,000 shares authorized; zero shares issued and outstanding |
— | — | |||||||||
Common stock – par value $0.01; 290,000,000 shares authorized; 144,829,938 and 148,412,943 shares issued and outstanding |
1,448 | 1,484 | |||||||||
| Additional paid-in capital | 6,262,083 | 6,390,252 | |||||||||
| Accumulated other comprehensive loss | (37,767) | (46,645) | |||||||||
| Accumulated deficit | (3,377,403) | (3,632,230) | |||||||||
| Total stockholders’ equity | 2,848,361 | 2,712,861 | |||||||||
| Total liabilities and stockholders’ equity | $ | 5,601,495 | $ | 5,069,632 | |||||||
| Year Ended | |||||||||||
| October 28, | October 29, | ||||||||||
| 2023 | 2022 | ||||||||||
| Cash flows used in operating activities: | |||||||||||
| Net income | $ | 254,827 | $ | 152,902 | |||||||
| Adjustments to reconcile net income to net cash used in operating activities: | |||||||||||
| Loss on extinguishment of debt | 1,864 | — | |||||||||
| Depreciation of equipment, building, furniture and fixtures, and amortization of leasehold improvements | 92,564 | 95,922 | |||||||||
| Share-based compensation expense | 130,455 | 105,131 | |||||||||
| Amortization of intangible assets | 49,616 | 44,281 | |||||||||
| Deferred taxes | (14,852) | (27,502) | |||||||||
| Provision for inventory excess and obsolescence | 29,464 | 16,184 | |||||||||
| Provision for warranty | 31,742 | 17,440 | |||||||||
| Gain on cost method equity investments, net | (26,368) | (4,120) | |||||||||
| Other | 15,771 | 4,120 | |||||||||
| Changes in assets and liabilities: | |||||||||||
| Accounts receivable | (94,565) | (47,069) | |||||||||
| Inventories | (132,497) | (589,113) | |||||||||
| Prepaid expenses and other | (51,965) | (58,996) | |||||||||
| Operating lease right-of-use assets | 14,190 | 16,453 | |||||||||
| Accounts payable, accruals and other obligations | (138,469) | 100,327 | |||||||||
| Deferred revenue | 27,412 | 26,380 | |||||||||
| Short and long-term operating lease liabilities | (20,857) | (20,096) | |||||||||
| Net cash used in operating activities | 168,332 | (167,756) | |||||||||
| Cash flows used in investing activities: | |||||||||||
| Payments for equipment, furniture, fixtures and intellectual property | (106,197) | (90,818) | |||||||||
| Purchases of investments | (252,329) | (647,526) | |||||||||
| Proceeds from sales and maturities of investments | 208,104 | 702,197 | |||||||||
| Settlement of foreign currency forward contracts, net | (2,984) | 4,942 | |||||||||
| Purchase of cost method equity investments | — | (8,000) | |||||||||
| Acquisition of business, net of cash acquired | (230,048) | (62,043) | |||||||||
| Net cash used in investing activities | (383,454) | (101,248) | |||||||||
| Cash flows provided by (used in) financing activities: | |||||||||||
| Proceeds from issuance of senior notes | — | 400,000 | |||||||||
| Proceeds from issuance of term loan, net | 497,500 | — | |||||||||
| Payment of long term debt | (9,430) | (5,197) | |||||||||
| Proceeds for modification of term loan | 830 | — | |||||||||
| Payment of debt issuance costs | (6,379) | (5,484) | |||||||||
| Payment of finance lease obligations | (3,791) | (3,468) | |||||||||
| Shares repurchased for tax withholdings on vesting of stock unit awards | (38,506) | (48,454) | |||||||||
| Repurchases of common stock - repurchase program | (242,201) | (500,800) | |||||||||
| Proceeds from issuance of common stock | 31,357 | 30,348 | |||||||||
| Net cash provided by (used in) financing activities | 229,380 | (133,055) | |||||||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | 2,150 | (26,167) | |||||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | 16,408 | (428,226) | |||||||||
| Cash, cash equivalents and restricted cash at beginning of period | 994,378 | 1,422,604 | |||||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 1,010,786 | $ | 994,378 | |||||||
| Supplemental disclosure of cash flow information | |||||||||||
| Cash paid during the period for interest | $ | 84,465 | $ | 42,812 | |||||||
| Cash paid during the period for income taxes, net | $ | 78,242 | $ | 34,967 | |||||||
| Operating lease payments | $ | 22,782 | $ | 21,661 | |||||||
| Non-cash investing and financing activities | |||||||||||
| Purchase of equipment in accounts payable | $ | 6,990 | $ | 12,373 | |||||||
| Repurchase of common stock in accrued liabilities from repurchase program | $ | 9,310 | $ | — | |||||||
| Operating right-of-use assets subject to lease liability | $ | 10,236 | $ | 23,242 | |||||||
| Gain on cost method equity investments, net | $ | 26,368 | $ | 4,120 | |||||||
| APPENDIX A - Reconciliation of Adjusted (Non- GAAP) Measurements | ||||||||||||||||||||||||||
| (in thousands, except per share data) (unaudited) | ||||||||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||
| October 28, | October 29, | October 28, | October 29, | |||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
| Gross Profit Reconciliation (GAAP/non-GAAP) | ||||||||||||||||||||||||||
| GAAP gross profit | $ | 486,281 | $ | 433,597 | $ | 1,878,851 | $ | 1,560,344 | ||||||||||||||||||
| Share-based compensation-products | 1,194 | 907 | 4,518 | 3,867 | ||||||||||||||||||||||
| Share-based compensation-services | 2,827 | 2,066 | 10,470 | 7,533 | ||||||||||||||||||||||
| Amortization of intangible assets | 2,763 | 2,005 | 12,264 | 11,770 | ||||||||||||||||||||||
| Total adjustments related to gross profit | 6,784 | 4,978 | 27,252 | 23,170 | ||||||||||||||||||||||
| Adjusted (non-GAAP) gross profit | $ | 493,065 | $ | 438,575 | $ | 1,906,103 | $ | 1,583,514 | ||||||||||||||||||
| Adjusted (non-GAAP) gross profit percentage | 43.7 | % | 45.2 | % | 43.5 | % | 43.6 | % | ||||||||||||||||||
| Operating Expense Reconciliation (GAAP/non-GAAP) | ||||||||||||||||||||||||||
| GAAP operating expense | $ | 394,979 | $ | 356,329 | $ | 1,521,306 | $ | 1,337,536 | ||||||||||||||||||
| Share-based compensation-research and development | 11,412 | 8,507 | 42,331 | 31,879 | ||||||||||||||||||||||
| Share-based compensation-sales and marketing | 9,187 | 8,084 | 35,136 | 31,280 | ||||||||||||||||||||||
| Share-based compensation-general and administrative | 10,274 | 7,610 | 37,587 | 30,435 | ||||||||||||||||||||||
| Significant asset impairments and restructuring costs | 7,209 | 13,621 | 23,834 | 33,824 | ||||||||||||||||||||||
| Amortization of intangible assets | 10,578 | 5,754 | 37,351 | 32,511 | ||||||||||||||||||||||
| Acquisition and integration costs | — | — | 3,474 | 598 | ||||||||||||||||||||||
| Legal settlement | 8,750 | — | 8,750 | — | ||||||||||||||||||||||
| Total adjustments related to operating expense | 57,410 | 43,576 | 188,463 | 160,527 | ||||||||||||||||||||||
| Adjusted (non-GAAP) operating expense | $ | 337,569 | $ | 312,753 | $ | 1,332,843 | $ | 1,177,009 | ||||||||||||||||||
| Income from Operations Reconciliation (GAAP/non-GAAP) | ||||||||||||||||||||||||||
| GAAP income from operations | $ | 91,302 | $ | 77,268 | $ | 357,545 | $ | 222,808 | ||||||||||||||||||
| Total adjustments related to gross profit | 6,784 | 4,978 | 27,252 | 23,170 | ||||||||||||||||||||||
| Total adjustments related to operating expense | 57,410 | 43,576 | 188,463 | 160,527 | ||||||||||||||||||||||
| Total adjustments related to income from operations | 64,194 | 48,554 | 215,715 | 183,697 | ||||||||||||||||||||||
| Adjusted (non-GAAP) income from operations | $ | 155,496 | $ | 125,822 | $ | 573,260 | $ | 406,505 | ||||||||||||||||||
| Adjusted (non-GAAP) operating margin percentage | 13.8 | % | 13.0 | % | 13.1 | % | 11.2 | % | ||||||||||||||||||
| Net Income Reconciliation (GAAP/non-GAAP) | ||||||||||||||||||||||||||
| GAAP net income | $ | 91,199 | $ | 57,645 | $ | 254,827 | $ | 152,902 | ||||||||||||||||||
| Exclude GAAP provision for income taxes | (20,681) | 7,735 | 68,826 | 29,603 | ||||||||||||||||||||||
| Income before income taxes | 70,518 | 65,380 | 323,653 | 182,505 | ||||||||||||||||||||||
| Total adjustments related to income from operations | 64,194 | 48,554 | 215,715 | 183,697 | ||||||||||||||||||||||
| Loss on extinguishment and modification of debt | 7,874 | — | 7,874 | — | ||||||||||||||||||||||
| Gain on cost method equity investments, net | — | — | (26,368) | (4,120) | ||||||||||||||||||||||
| Adjusted income before income taxes | 142,586 | 113,934 | 520,874 | 362,082 | ||||||||||||||||||||||
| Non-GAAP tax provision on adjusted income before income taxes | 31,369 | 23,015 | 114,592 | 73,141 | ||||||||||||||||||||||
| Adjusted (non-GAAP) net income | $ | 111,217 | $ | 90,919 | $ | 406,282 | $ | 288,941 | ||||||||||||||||||
| APPENDIX A - Reconciliation of Adjusted (Non- GAAP) Measurements | ||||||||||||||||||||||||||
| (in thousands, except per share data) (unaudited) | ||||||||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||
| October 28, | October 29, | October 28, | October 29, | |||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
| Weighted average basic common shares outstanding | 147,437 | 148,548 | 148,971 | 151,208 | ||||||||||||||||||||||
Weighted average dilutive potential common shares outstanding 1 |
147,891 | 149,111 | 149,380 | 152,193 | ||||||||||||||||||||||
| Net Income per Common Share | ||||||||||||||||||||||||||
| GAAP diluted net income per potential common share | $ | 0.62 | $ | 0.39 | $ | 1.71 | $ | 1.00 | ||||||||||||||||||
| Adjusted (non-GAAP) diluted net income per potential common share | $ | 0.75 | $ | 0.61 | $ | 2.72 | $ | 1.90 | ||||||||||||||||||
| APPENDIX B - Calculation of EBITDA and Adjusted EBITDA (unaudited) | ||||||||||||||||||||||||||
| (in thousands) (unaudited) | ||||||||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||
| October 28, | October 29, | October 28, | October 29, | |||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
| Earnings Before Interest, Tax, Depreciation and Amortization (EBITDA) | ||||||||||||||||||||||||||
| Net income (GAAP) | $ | 91,199 | $ | 57,645 | $ | 254,827 | $ | 152,902 | ||||||||||||||||||
| Add: Interest expense | 24,207 | 13,775 | 88,026 | 47,050 | ||||||||||||||||||||||
| Less: Interest and other income, net | 11,297 | 1,887 | 62,008 | 6,747 | ||||||||||||||||||||||
| Add: Loss on extinguishment and modification of debt | 7,874 | — | 7,874 | — | ||||||||||||||||||||||
| Add: Provision (benefit) for income taxes | (20,681) | 7,735 | 68,826 | 29,603 | ||||||||||||||||||||||
| Add: Depreciation of equipment, building, furniture and fixtures, and amortization of leasehold improvements | 23,351 | 27,642 | 92,564 | 95,922 | ||||||||||||||||||||||
| Add: Amortization of intangible assets | 13,342 | 7,759 | 49,616 | 44,281 | ||||||||||||||||||||||
| EBITDA | $ | 127,995 | $ | 112,669 | $ | 499,725 | $ | 363,011 | ||||||||||||||||||
| Add: Share-based compensation cost | 34,894 | 27,174 | 130,042 | 104,994 | ||||||||||||||||||||||
| Add: Significant asset impairments and restructuring costs | 7,209 | 13,621 | 23,834 | 33,824 | ||||||||||||||||||||||
| Add: Acquisition and integration costs | — | — | 3,474 | 598 | ||||||||||||||||||||||
| Add: Legal settlement | 8,750 | — | 8,750 | — | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 178,848 | $ | 153,464 | $ | 665,825 | $ | 502,427 | ||||||||||||||||||