Fourth Quarter
- Net revenue of $252.0 million,
down $11.6 million or 4.4%
year-over-year
- GAAP operating margin of (2.3)%, down 680 bps
year-over-year
- Non-GAAP operating margin of 10.9%, down 80 bps
year-over-year
- GAAP Earnings per share (EPS) of $(0.10), down $0.10
year-over-year
- Non-GAAP diluted EPS of $0.08,
down $0.02 or 20.0%
year-over-year
Fiscal 2024
- Net revenue of $1.0 billion,
down $105.7 million or 9.6%
year-over-year
- GAAP operating margin of 2.1%, down 530 bps
year-over-year
- Non-GAAP operating margin of 11.5%, down 410 bps
year-over-year
- GAAP EPS of $(0.12), down 0.23
or 209.1% year-over-year
- Non-GAAP diluted EPS of $0.33,
down $0.22 or 40.0%
year-over-year
CHANDLER, Ariz., Aug. 8, 2024
/PRNewswire/ -- VIAVI (NASDAQ: VIAV) today reported results for its
fourth quarter and fiscal year ended June
29, 2024.
Fourth quarter of fiscal 2024 net revenue was $252.0 million. GAAP net loss was $(21.7) million, or $(0.10) per share. Non-GAAP net income was
$17.1 million, or $0.08 per share.
Third quarter of fiscal 2024 net revenue was $246.0 million. GAAP net loss was $(24.6) million, or $(0.11) per share. Non-GAAP net income was
$13.2 million, or $0.06 per share.
Fourth quarter of fiscal 2023 net revenue was $263.6 million. GAAP net loss was $(0.1) million, or $— per share. Non-GAAP net
income was $22.7 million, or
$0.10 per share.
"Fiscal 2024 was a challenging year for VIAVI, as the end market
spend environment continued to be anemic throughout the year. For
the fourth quarter, our revenue came at the mid-point of our
guidance, with slightly stronger OSP revenues offsetting softer NSE
demand. We believe the decline in NSE demand is bottoming out and
expect to see gradual recovery in the second half of fiscal 2025,"
said Oleg Khaykin, VIAVI's President
and Chief Executive Officer.
Financial Overview:
The tables below (in millions, except percentage, and per share
data) provide comparisons of quarterly results to prior periods,
including sequential quarterly and year-over-year changes. A full
reconciliation between the GAAP and non-GAAP measures included in
the tables is contained in this release under the section titled
"Use of Non-GAAP (Adjusted) Financial Measures."
Fourth Quarter Ended
June 29, 2024
|
|
|
|
GAAP Results
|
|
Q4
|
|
Q3
|
|
Q4
|
|
Change
|
|
FY
2024
|
|
FY
2024
|
|
FY
2023
|
|
Q/Q
|
|
Y/Y
|
Net revenue
|
$
252.0
|
|
$
246.0
|
|
$
263.6
|
|
2.4 %
|
|
(4.4) %
|
Gross margin
|
57.8 %
|
|
56.1 %
|
|
55.4 %
|
|
170 bps
|
|
240 bps
|
Operating
margin
|
(2.3) %
|
|
(4.8) %
|
|
4.5 %
|
|
250 bps
|
|
(680) bps
|
(Loss) income from
operations
|
$
(5.7)
|
|
$
(11.9)
|
|
$
11.8
|
|
52.1 %
|
|
(148.3) %
|
Net loss per
share
|
(0.10)
|
|
(0.11)
|
|
—
|
|
9.1 %
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Results
|
|
Q4
|
|
Q3
|
|
Q4
|
|
Change
|
|
FY
2024
|
|
FY
2024
|
|
FY
2023
|
|
Q/Q
|
|
Y/Y
|
Gross margin
|
59.6 %
|
|
57.9 %
|
|
58.2 %
|
|
170 bps
|
|
140 bps
|
Operating
margin
|
10.9 %
|
|
9.3 %
|
|
11.7 %
|
|
160 bps
|
|
(80) bps
|
Income from
operations
|
$
27.5
|
|
$
23.0
|
|
$
30.8
|
|
19.6 %
|
|
(10.7) %
|
Earnings per
share
|
0.08
|
|
0.06
|
|
0.10
|
|
33.3 %
|
|
(20.0) %
|
|
|
|
|
|
|
|
|
|
|
|
Net Revenue by Segment
|
|
Q4
|
|
Q3
|
|
Q4
|
|
Change
|
|
FY
2024
|
|
FY
2024
|
|
FY
2023
|
|
Q/Q
|
|
Y/Y
|
Network
Enablement
|
$
158.5
|
|
$
151.7
|
|
$
175.5
|
|
4.5 %
|
|
(9.7) %
|
Service
Enablement
|
23.7
|
|
18.1
|
|
22.4
|
|
30.9 %
|
|
5.8 %
|
Optical Security and
Performance Products
|
69.8
|
|
76.2
|
|
65.7
|
|
(8.4) %
|
|
6.2 %
|
Total
|
$
252.0
|
|
$
246.0
|
|
$
263.6
|
|
2.4 %
|
|
(4.4) %
|
Fiscal Year Ended
June 29, 2024
|
|
|
|
GAAP Results
|
|
FY
2024
|
|
FY
2023
|
|
Change
Y/Y
|
Net revenue
|
$
1,000.4
|
|
$
1,106.1
|
|
(9.6) %
|
Gross margin
|
57.6 %
|
|
57.8 %
|
|
(20) bps
|
Operating
margin
|
2.1 %
|
|
7.4 %
|
|
(530) bps
|
Income from
operations
|
$
20.8
|
|
$
82.4
|
|
(74.8) %
|
Net (loss) income per
share
|
(0.12)
|
|
0.11
|
|
(209.1) %
|
|
|
|
|
|
|
|
Non-GAAP Results
|
|
FY
2024
|
|
FY
2023
|
|
Change
Y/Y
|
Gross margin
|
59.4 %
|
|
60.5 %
|
|
(110) bps
|
Operating
margin
|
11.5 %
|
|
15.6 %
|
|
(410) bps
|
Income from
operations
|
$
115.0
|
|
$
172.5
|
|
(33.3) %
|
Earnings per
share
|
0.33
|
|
0.55
|
|
(40.0) %
|
|
|
|
|
|
|
|
Net Revenue by Segment
|
|
FY
2024
|
|
FY
2023
|
|
Change
Y/Y
|
Network
Enablement
|
$
615.7
|
|
$
707.2
|
|
(12.9) %
|
Service
Enablement
|
86.3
|
|
94.0
|
|
(8.2) %
|
Optical Security and
Performance Products
|
298.4
|
|
304.9
|
|
(2.1) %
|
Total
|
$
1,000.4
|
|
$
1,106.1
|
|
(9.6) %
|
- Americas, Asia-Pacific and
EMEA customers represented 39.2%, 36.3% and 24.5%, respectively, of
total net revenue for the quarter ended June
29, 2024.
- As of June 29, 2024, the Company
held $496.2 million in total cash,
short-term investments and short-term restricted cash.
- As of June 29, 2024, the Company
had $250 million aggregate principal
amount of 1.625% Senior Convertible Notes and $400 million aggregate principal amount of 3.75%
Senior Notes with a total net carrying value of $636.0 million.
- During the fiscal quarter and fiscal year ended June 29, 2024, the Company generated $26.2 million and $116.4
million, respectively, of cash flows from operations.
Restructuring Plan
On June 13, 2024, the Company
approved a restructuring and workforce reduction plan (the "Fiscal
2024 Plan") across various functions intended to improve
operational efficiencies and better align the Company's workforce
with current business needs. The Company expects approximately 6%
of its global workforce to be affected and estimates it will incur
severance and termination benefits charges of approximately
$15 million. The Company anticipates
the Fiscal 2024 Plan to result in approximately $25 million in annualized cost savings and to be
substantially complete by the end of fiscal 2025.
Business Outlook for the First Quarter of Fiscal 2025
For the first quarter of fiscal 2025 ending September 28, 2024, the Company expects net
revenue to be between $235 million to
$245 million and non-GAAP EPS to be
between $0.05 to $0.07.
With respect to our expectations above, the Company has not
reconciled GAAP net loss per share to non-GAAP EPS in this
press release because it is unable to provide a meaningful or
accurate estimate of certain reconciling items described in the
"Use of Non-GAAP (Adjusted) Financial Measures" section below and
the information is not available without unreasonable effort as a
result of the inherent difficulty of forecasting the timing and/or
amounts of certain items, including certain charges related to
restructuring, acquisition, integration and related charges. In
addition, the Company believes such reconciliations would imply a
degree of precision that may be confusing or misleading to
investors.
Conference Call
The Company will discuss these results and other related matters
at 1:30 p.m. Pacific Time on
August 8, 2024 in a live webcast,
which will also be archived for replay on the Company's website at
https://investor.viavisolutions.com. The Company will
post supplementary slides outlining the Company's latest financial
results on https://investor.viavisolutions.com under the
"Quarterly Results" section concurrently with this earnings press
release. This press release is being furnished as a Current Report
on Form 8-K with the Securities and Exchange Commission, and
will be available at www.sec.gov.
About VIAVI Solutions
VIAVI (NASDAQ: VIAV) is a global provider of network test,
monitoring and assurance solutions for telecommunications, cloud,
enterprises, first responders, military, aerospace and railway.
VIAVI is also a leader in light management technologies for 3D
sensing, anti-counterfeiting, consumer electronics, industrial,
automotive, government and aerospace applications.
Learn more about VIAVI at www.viavisolutions.com. Follow
us on VIAVI Perspectives, LinkedIn and YouTube.
Forward-Looking Statements
This press release contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. These
statements include any expectation, anticipation or guidance as to
future financial performance, including future revenue, gross
margin, operating expense, operating margin, profitability targets,
cash flow and other financial metrics, as well as the impact and
duration of certain trends and market position and conditions,
including market stabilization and recovery. These forward-looking
statements involve risks and uncertainties that could cause actual
results to differ materially from those projected. In particular,
the Company's ability to predict future financial performance
continues to be difficult due to, among other things:
(a) continuing general limited visibility across many of our
product lines; (b) quarter-over-quarter product mix
fluctuations, which can materially impact profitability measures
due to the broad gross margin ranges across our portfolio;
(c) consolidations in our industry and customer base; (d)
competitive pressures; (e) unforeseen changes or deceleration in
the demand for current and new products, technologies, services,
delays or unforeseen events in the roll-out of new industry
platforms or evolving technology such as 3D sensing and customer
purchasing delays due to macroeconomic conditions, tightening of
expenditures or as they assess or transition to such new
technologies and/or architectures, all of which limit near-term
demand visibility, and could negatively impact potential revenue;
(f) continued decline of average selling prices across our
businesses; (g) notable seasonality and a significant level of
in-quarter book-and-ship business; (h) various product and
manufacturing transfers, site consolidations, product
discontinuances and restructuring and workforce reduction plans,
including anticipated cost savings associated with such plans; (i)
challenges in execution of business strategy; (j) challenges
integrating the businesses the Company has acquired and
realizing all of the expected benefits and savings; (k) supply
chain and materials constraints and the ability of our suppliers
and contract manufacturers to meet production and delivery
requirements to our forecasted demand; (l) potential disruptions or
delays to our manufacturing and operations due to climate
conditions and natural disasters in the regions where we operate,
such as wildfires, drought conditions and related water shortages
in Arizona, as well as wildfires in Northern California and related
blackouts and power outages in that region; (m) the uncertain and
ongoing impact to our supply chain of military conflicts, such as
the ongoing conflict between Russia and Ukraine and the armed
conflict between Israel and Hamas, tariffs, sanctions and other
trade measures imposed by domestic and foreign governments, adverse
actions and escalating tensions with foreign governments, including
China, and the possibility of escalation of "trade wars,"
cyber-attacks, and retaliatory measures; (n) the impact of
infectious disease outbreaks, epidemics, and pandemics on our
financial results, revenues, customer demand, business operations
and manufacturing and on the business operations of our customers,
contract manufacturers and suppliers; and (o) inherent
uncertainty related to global markets, including inflationary
pressures, recessions, tightening monetary policy and liquidity,
and the effect of such markets on demand for our products. These
forward-looking statements involve risks and uncertainties that
could cause actual results to differ materially from those
projected. For more information on the risks and uncertainties
associated with the Company's business, please refer to the
"Management's Discussion and Analysis of Financial Condition and
Results of Operations" and "Risk Factors" sections of the Company's
filings with the Securities and Exchange Commission, including, but
not limited to, its annual report on Form 10-K and quarterly
reports on Form 10-Q. The forward-looking statements contained in
this press release are made as of the date thereof and the Company
assumes no obligation to update such statements. We have not filed
our Form 10-K for the year ended June 29, 2024. As a result, all
financial results described in this earnings release should be
considered preliminary, and are subject to change to reflect any
necessary adjustments or changes in accounting estimates, that are
identified prior to the time we file the Form 10-K.
Contact Information
Investors:
Vibhuti
Nayar
408-404-6305
vibhuti.nayar@viavisolutions.com
Press:
Amit Malhotra
202-341-8624
amit.malhotra@viavisolutions.com
The following financial tables are presented in accordance with
GAAP, unless otherwise specified.
-SELECTED PRELIMINARY FINANCIAL DATA -
VIAVI SOLUTIONS
INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(in millions, except
per share data)
|
(unaudited)
|
PRELIMINARY
|
|
|
Three Months
Ended
|
|
Years
Ended
|
|
June 29,
2024
|
|
July 1,
2023
|
|
June 29,
2024
|
|
July 1,
2023
|
Net revenue
|
$
252.0
|
|
$
263.6
|
|
$
1,000.4
|
|
$
1,106.1
|
Cost of
revenues
|
103.0
|
|
111.7
|
|
410.7
|
|
442.7
|
Amortization of
acquired technologies
|
3.4
|
|
5.9
|
|
13.8
|
|
24.6
|
Gross
profit
|
145.6
|
|
146.0
|
|
575.9
|
|
638.8
|
Operating
expenses:
|
|
|
|
|
|
|
|
Research and
development
|
52.5
|
|
51.6
|
|
201.9
|
|
206.9
|
Selling, general and
administrative
|
83.1
|
|
78.5
|
|
333.3
|
|
328.7
|
Amortization of other
intangibles
|
1.3
|
|
2.2
|
|
6.3
|
|
8.7
|
Restructuring and
related charges
|
14.4
|
|
1.9
|
|
13.6
|
|
12.1
|
Total operating
expenses
|
151.3
|
|
134.2
|
|
555.1
|
|
556.4
|
(Loss) income from
operations
|
(5.7)
|
|
11.8
|
|
20.8
|
|
82.4
|
Interest and other
income, net
|
3.7
|
|
2.7
|
|
21.7
|
|
5.4
|
Interest
expense
|
(7.5)
|
|
(8.1)
|
|
(30.9)
|
|
(27.1)
|
(Loss) income before
income taxes
|
(9.5)
|
|
6.4
|
|
11.6
|
|
60.7
|
Provision for income
taxes
|
12.2
|
|
6.5
|
|
37.4
|
|
35.2
|
Net (loss)
income
|
$
(21.7)
|
|
$
(0.1)
|
|
$
(25.8)
|
|
$
25.5
|
|
|
|
|
|
|
|
|
Net (loss) income per
share:
|
|
|
|
|
|
|
|
Basic
|
$
(0.10)
|
|
$
—
|
|
$
(0.12)
|
|
$
0.11
|
Diluted
|
$
(0.10)
|
|
$
—
|
|
$
(0.12)
|
|
$
0.11
|
|
|
|
|
|
|
|
|
Shares used in per
share calculations:
|
|
|
|
|
|
|
|
Basic
|
222.9
|
|
222.2
|
|
222.6
|
|
224.6
|
Diluted
|
222.9
|
|
222.2
|
|
222.6
|
|
226.6
|
|
The preliminary
financial statements are estimated based on our current
information.
|
VIAVI SOLUTIONS
INC.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(in millions,
unaudited)
|
PRELIMINARY
|
|
|
June 29,
2024
|
|
July 1,
2023
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
471.3
|
|
$
506.5
|
Short-term
investments
|
19.9
|
|
14.6
|
Restricted
cash
|
5.0
|
|
4.5
|
Accounts receivable,
net
|
213.1
|
|
231.2
|
Inventories,
net
|
96.5
|
|
116.1
|
Prepayments and other
current assets
|
70.7
|
|
72.1
|
Total current
assets
|
876.5
|
|
945.0
|
Property, plant and
equipment, net
|
228.2
|
|
243.0
|
Goodwill,
net
|
452.9
|
|
455.2
|
Intangibles,
net
|
38.2
|
|
58.6
|
Deferred income
taxes
|
82.5
|
|
87.0
|
Other non-current
assets
|
58.0
|
|
61.7
|
Total
assets
|
$
1,736.3
|
|
$
1,850.5
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
50.4
|
|
$
47.2
|
Accrued payroll and
related expenses
|
48.2
|
|
50.5
|
Deferred
revenue
|
65.7
|
|
78.6
|
Accrued
expenses
|
25.3
|
|
21.2
|
Short-term
debt
|
—
|
|
96.2
|
Other current
liabilities
|
57.5
|
|
49.8
|
Total current
liabilities
|
247.1
|
|
343.5
|
Long-term
debt
|
636.0
|
|
629.5
|
Other non-current
liabilities
|
171.6
|
|
186.7
|
Total stockholders'
equity
|
681.6
|
|
690.8
|
Total liabilities and
stockholders' equity
|
$
1,736.3
|
|
$
1,850.5
|
|
The preliminary
financial statements are estimated based on our current
information.
|
VIAVI SOLUTIONS
INC.
|
REPORTABLE SEGMENT
INFORMATION
|
(in millions,
unaudited)
|
PRELIMINARY
|
|
|
Three Months Ended
June 29, 2024
|
|
Network and Service
Enablement
|
|
|
|
|
|
|
|
|
|
Network
Enablement
|
|
Service
Enablement
|
|
Network and
Service
Enablement
|
|
Optical Security
and Performance
Products
|
|
Other Items
(1)
|
|
Consolidated
GAAP Measures
|
Net revenue
|
$
158.5
|
|
$
23.7
|
|
$
182.2
|
|
$
69.8
|
|
$
—
|
|
$
252.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
$
97.2
|
|
$
16.0
|
|
$
113.2
|
|
$
37.0
|
|
$
(4.6)
|
|
$
145.6
|
Gross margin
|
61.3 %
|
|
67.5 %
|
|
62.1 %
|
|
53.0 %
|
|
|
|
57.8 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
|
|
|
|
$
3.2
|
|
$
24.3
|
|
$
(33.2)
|
|
$
(5.7)
|
Operating
margin
|
|
|
|
|
1.8 %
|
|
34.8 %
|
|
|
|
(2.3) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
July 1, 2023
|
|
Network and Service
Enablement
|
|
|
|
|
|
|
|
|
|
Network
Enablement
|
|
Service
Enablement
|
|
Network and
Service
Enablement
|
|
Optical Security
and Performance
Products
|
|
Other Items
(1)
|
|
Consolidated
GAAP Measures
|
Net revenue
|
$
175.5
|
|
$
22.4
|
|
$
197.9
|
|
$
65.7
|
|
$
—
|
|
$
263.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
$
108.2
|
|
$
14.7
|
|
$
122.9
|
|
$
30.6
|
|
$
(7.5)
|
|
$
146.0
|
Gross margin
|
61.7 %
|
|
65.6 %
|
|
62.1 %
|
|
46.6 %
|
|
|
|
55.4 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
|
|
|
$
11.4
|
|
$
19.4
|
|
$
(19.0)
|
|
$
11.8
|
Operating
margin
|
|
|
|
|
5.8 %
|
|
29.5 %
|
|
|
|
4.5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended June 29,
2024
|
|
Network and Service
Enablement
|
|
|
|
|
|
|
|
|
|
Network
Enablement
|
|
Service
Enablement
|
|
Network and
Service
Enablement
|
|
Optical Security
and Performance
Products
|
|
Other Items
(1)
|
|
Consolidated
GAAP Measures
|
Net revenue
|
$
615.7
|
|
$
86.3
|
|
$
702.0
|
|
$
298.4
|
|
$
—
|
|
$
1,000.4
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
$
382.3
|
|
$
57.3
|
|
$
439.6
|
|
$
154.9
|
|
$
(18.6)
|
|
$
575.9
|
Gross margin
|
62.1 %
|
|
66.4 %
|
|
62.6 %
|
|
51.9 %
|
|
|
|
57.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
|
|
|
$
8.0
|
|
$
107.0
|
|
$
(94.2)
|
|
$
20.8
|
Operating
margin
|
|
|
|
|
1.1 %
|
|
35.9 %
|
|
|
|
2.1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended July 1,
2023
|
|
Network and Service
Enablement
|
|
|
|
|
|
|
|
|
|
Network
Enablement
|
|
Service
Enablement
|
|
Network and
Service
Enablement
|
|
Optical Security
and Performance
Products
|
|
Other Items
(1)
|
|
Consolidated
GAAP Measures
|
Net revenue
|
$
707.2
|
|
$
94.0
|
|
$
801.2
|
|
$
304.9
|
|
$
—
|
|
$
1,106.1
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
$
447.6
|
|
$
62.6
|
|
$
510.2
|
|
$
158.6
|
|
$
(30.0)
|
|
$
638.8
|
Gross margin
|
63.3 %
|
|
66.6 %
|
|
63.7 %
|
|
52.0 %
|
|
|
|
57.8 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
|
|
|
$
61.2
|
|
$
111.3
|
|
$
(90.1)
|
|
$
82.4
|
Operating
margin
|
|
|
|
|
7.6 %
|
|
36.5 %
|
|
|
|
7.4 %
|
|
|
|
(1) See Reconciliation
of GAAP Measures from Continuing Operations to Non-GAAP Measures
below for details of Other Items.
|
|
The preliminary
financial schedules are estimated based on our current
information.
|
|
|
|
Use of Non-GAAP (Adjusted) Financial Measures
The Company provides non-GAAP gross margin, non-GAAP operating
margin, non-GAAP net income, non-GAAP EPS, EBITDA and adjusted
EBITDA financial measures as supplemental information regarding the
Company's operational performance. The Company uses the measures
disclosed in this release to evaluate the Company's historical and
prospective financial performance, as well as its performance
relative to its competitors. Specifically, management uses these
items to further its own understanding of the Company's core
operating performance, which the Company believes represent its
performance in the ordinary, ongoing and customary course of its
operations. Accordingly, management excludes from core operating
performance items such as those relating to certain purchase price
accounting adjustments, amortization of acquisition-related
intangibles, stock-based compensation, legal settlements,
restructuring, changes in fair value of contingent consideration
liabilities and certain investing and acquisition related expenses
and other activities that management believes are not reflective of
such ordinary, ongoing and core operating activities.
The Company believes providing this additional information
allows investors to see Company results through the eyes of
management. The Company further believes that providing this
information allows investors to better understand the Company's
financial performance and, importantly, to evaluate the efficacy of
the methodology and information used by management to evaluate and
measure such performance.
The non-GAAP adjustments described in this release are excluded
by the Company from its GAAP financial measures because the Company
believes excluding these items enables investors to evaluate more
clearly and consistently the Company's core operational
performance. The non-GAAP adjustments are outlined below.
Cost of revenues, costs of research and development and costs of
selling, general and administrative: The Company's GAAP
presentation of gross margin and operating expenses may include
(i) additional depreciation and amortization from changes in
estimated useful life and the write-down of certain property,
equipment and intangibles that have been identified for disposal
but remained in use until the date of disposal, (ii) charges
such as severance, benefits and outplacement costs related to
restructuring plans, (iii) costs for facilities not required
for ongoing operations, and costs related to the relocation of
certain equipment from these facilities and/or contract
manufacturer facilities, (iv) stock-based compensation, (v)
amortization expense related to acquired intangibles, (vi) changes
in fair value of contingent consideration liabilities and
(vii) other charges unrelated to our core operating
performance comprised mainly of acquisition related transaction
costs, integration costs related to acquired entities, litigation
and legal settlements and other costs and contingencies unrelated
to current and future operations, including transformational
initiatives such as the implementation of simplified
automated processes, site consolidations, and reorganizations.
The Company excludes these items in calculating non-GAAP gross
margin, non-GAAP operating margin, non-GAAP net income, non-GAAP
EPS, EBITDA and adjusted EBITDA.
Non-cash interest expense and other expense: The Company
excludes certain investing expenses, including accretion of debt
discount, and other non-cash activities that management believes
are not reflective of such ordinary, ongoing and core operating
activities, when calculating non-GAAP net income and non-GAAP
EPS.
Income tax expense or benefit: The Company excludes certain
non-cash tax expense or benefit items, such as the utilization of
net operating losses where valuation allowances were released,
intra-period tax allocation benefit and the tax effect for
amortization of non-tax deductible intangible assets, when
calculating non-GAAP net income and non-GAAP EPS.
Interest, taxes, depreciation, amortization and other
adjustments: The Company's EBITDA calculation primarily excludes
interest income and other income (expense), interest expense,
taxes, depreciation and amortization, and other items that are not
part of its core operating performance described above. The
Company's adjusted EBITDA excludes items in addition to the items
excluded from the EBITDA calculation, such as stock-based
compensation, restructuring, gain or loss on sale of available
for-sale investments, changes in fair value of contingent
consideration liabilities arising from prior acquisitions and other
charges related to activities that are not part of its core
operating performance described above. Management believes adjusted
EBITDA is a helpful indicator of the Company's core operational
cash flow.
Non-GAAP financial measures are not in accordance with,
preferable to, or an alternative for, generally accepted accounting
principles in the United States.
The GAAP measure most directly comparable to non-GAAP net income is
net income. The GAAP measure most directly comparable to non-GAAP
EPS is net income per share. The Company believes these GAAP
measures alone are not fully indicative of its core operating
expenses and performance and that providing non-GAAP financial
measures in conjunction with GAAP measures provides valuable
supplemental information regarding the Company's overall
performance.
VIAVI SOLUTIONS
INC.
|
RECONCILIATION OF
GAAP MEASURES FROM CONTINUING OPERATIONS
|
TO NON-GAAP
MEASURES
|
(in millions, except
per share data)
|
(unaudited)
|
PRELIMINARY
|
The following tables
reconcile GAAP measures to non-GAAP measures:
|
|
|
Three Months
Ended
|
|
Years
Ended
|
|
June 29,
2024
|
|
July 1,
2023
|
|
June 29,
2024
|
|
July 1,
2023
|
|
Gross
Profit
|
|
Gross
Margin
|
|
Gross
Profit
|
|
Gross
Margin
|
|
Gross
Profit
|
|
Gross
Margin
|
|
Gross
Profit
|
|
Gross
Margin
|
GAAP
measures
|
$
145.6
|
|
57.8 %
|
|
$
146.0
|
|
55.4 %
|
|
$
575.9
|
|
57.6 %
|
|
$
638.8
|
|
57.8 %
|
Stock-based
compensation
|
1.2
|
|
0.5 %
|
|
1.2
|
|
0.5 %
|
|
4.9
|
|
0.5 %
|
|
4.8
|
|
0.4 %
|
Other charges
(benefits) unrelated to core operating performance
|
—
|
|
— %
|
|
0.4
|
|
0.1 %
|
|
(0.1)
|
|
— %
|
|
0.6
|
|
0.1 %
|
Amortization of
intangibles
|
3.4
|
|
1.3 %
|
|
5.9
|
|
2.2 %
|
|
13.8
|
|
1.3 %
|
|
24.6
|
|
2.2 %
|
Total related to Cost
of Revenue
|
4.6
|
|
1.8 %
|
|
7.5
|
|
2.8 %
|
|
18.6
|
|
1.8 %
|
|
30.0
|
|
2.7 %
|
Non-GAAP
measures
|
$
150.2
|
|
59.6 %
|
|
$
153.5
|
|
58.2 %
|
|
$
594.5
|
|
59.4 %
|
|
$
668.8
|
|
60.5 %
|
|
|
Three Months
Ended
|
|
Years
Ended
|
|
June 29,
2024
|
|
July 1,
2023
|
|
June 29,
2024
|
|
July 1,
2023
|
|
Operating
(Loss)
Income
|
|
Operating
Margin
|
|
Operating
Income
|
|
Operating
Margin
|
|
Operating
Income
|
|
Operating
Margin
|
|
Operating
Income
|
|
Operating
Margin
|
GAAP
measures
|
$
(5.7)
|
|
(2.3) %
|
|
$ 11.8
|
|
4.5 %
|
|
$ 20.8
|
|
2.1 %
|
|
$ 82.4
|
|
7.4 %
|
Stock-based
compensation
|
12.8
|
|
5.1 %
|
|
12.4
|
|
4.7 %
|
|
49.4
|
|
4.9 %
|
|
51.2
|
|
4.7 %
|
Change in fair value
of contingent liability
|
(1.7)
|
|
(0.7) %
|
|
(4.4)
|
|
(1.7) %
|
|
(9.5)
|
|
(1.0) %
|
|
(4.6)
|
|
(0.4) %
|
Other charges
(benefits) unrelated to core operating performance
(1)
|
3.0
|
|
1.2 %
|
|
1.0
|
|
0.4 %
|
|
20.6
|
|
2.1 %
|
|
(1.9)
|
|
(0.2) %
|
Amortization of
intangibles
|
4.7
|
|
1.9 %
|
|
8.1
|
|
3.1 %
|
|
20.1
|
|
2.0 %
|
|
33.3
|
|
3.0 %
|
Restructuring and
related charges
|
14.4
|
|
5.7 %
|
|
1.9
|
|
0.7 %
|
|
13.6
|
|
1.4 %
|
|
12.1
|
|
1.1 %
|
Total related to Cost
of Revenue and Operating Expenses
|
33.2
|
|
13.2 %
|
|
19.0
|
|
7.2 %
|
|
94.2
|
|
9.4 %
|
|
90.1
|
|
8.2 %
|
Non-GAAP
measures
|
$ 27.5
|
|
10.9 %
|
|
$ 30.8
|
|
11.7 %
|
|
$
115.0
|
|
11.5 %
|
|
$
172.5
|
|
15.6 %
|
|
|
Three Months
Ended
|
|
Years
Ended
|
|
June 29,
2024
|
|
July 1,
2023
|
|
June 29,
2024
|
|
July 1,
2023
|
|
Net (Loss)
Income
|
|
Diluted
EPS
|
|
Net (Loss)
Income
|
|
Diluted
EPS
|
|
Net (Loss)
Income
|
|
Diluted
EPS
|
|
Net
Income
|
|
Diluted
EPS
|
GAAP
measures
|
$ (21.7)
|
|
$ (0.10)
|
|
$
(0.1)
|
|
$
—
|
|
$ (25.8)
|
|
$ (0.12)
|
|
$ 25.5
|
|
$ 0.11
|
Items reconciling GAAP
Net (Loss) Income and EPS to Non-GAAP Net Income and
EPS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based
compensation
|
12.8
|
|
0.06
|
|
12.4
|
|
0.05
|
|
49.4
|
|
0.22
|
|
51.2
|
|
0.23
|
Change in fair value
of contingent liability
|
(1.7)
|
|
(0.01)
|
|
(4.4)
|
|
(0.02)
|
|
(9.5)
|
|
(0.04)
|
|
(4.6)
|
|
(0.02)
|
Other charges
(benefits) unrelated to core operating performance
(2)
|
3.0
|
|
0.01
|
|
1.0
|
|
—
|
|
14.3
|
|
0.07
|
|
(1.9)
|
|
(0.01)
|
Amortization of
intangibles
|
4.7
|
|
0.03
|
|
8.1
|
|
0.04
|
|
20.1
|
|
0.09
|
|
33.3
|
|
0.15
|
Restructuring and
related charges
|
14.4
|
|
0.06
|
|
1.9
|
|
0.01
|
|
13.6
|
|
0.06
|
|
12.1
|
|
0.05
|
Non-cash interest
expense and other expense
|
1.2
|
|
0.01
|
|
1.3
|
|
0.01
|
|
4.9
|
|
0.02
|
|
3.9
|
|
0.02
|
Provision for income
taxes
|
4.4
|
|
0.02
|
|
2.5
|
|
0.01
|
|
6.5
|
|
0.03
|
|
5.2
|
|
0.02
|
Total
related to Net (Loss) Income and EPS
|
38.8
|
|
0.18
|
|
22.8
|
|
0.10
|
|
99.3
|
|
0.45
|
|
99.2
|
|
0.44
|
Non-GAAP
measures
|
$ 17.1
|
|
$ 0.08
|
|
$ 22.7
|
|
$ 0.10
|
|
$ 73.5
|
|
$ 0.33
|
|
$
124.7
|
|
$ 0.55
|
Shares used in per
share calculation for Non-GAAP EPS
|
|
|
224.2
|
|
|
|
223.6
|
|
|
|
224.1
|
|
|
|
226.6
|
|
Note: Certain totals
may not add due to rounding.
|
(1) For the quarter
ended June 29, 2024, Other charges (benefits) unrelated to core
operating performance consisted of $1.5 million of certain
acquisition and integration related charges and $1.5 million
of net losses primarily related to long-lived assets. For the
quarter ended July 1, 2023, Other charges (benefits) unrelated to
core operating performance consisted of $0.6 million of certain
acquisition and integration related charges and $0.4 million
of net losses primarily related to long-lived assets.
|
For the year ended June
29, 2024, Other charges (benefits) unrelated to core operating
performance consisted of $18.1 million of certain acquisition and
integration related charges and $2.5 million of net losses
primarily related to long-lived assets. For the year ended July 1,
2023, Other charges (benefits) unrelated to core operating
performance consisted of a $6.7 million gain on litigation
settlement, offset by $2.5 million of certain acquisition and
integration related charges and $2.3 million of net losses
primarily related to long-lived assets.
|
(2) For the quarter
ended June 29, 2024, Other charges (benefits) unrelated to core
operating performance consisted of $1.5 million of certain
acquisition and integration related charges and $1.5 million
of net losses primarily related to long-lived assets. For the
quarter ended July 1, 2023, Other charges (benefits) unrelated to
core operating performance consisted of $0.6 million of certain
acquisition and integration related charges and $0.4 million
of net losses primarily related to long-lived
assets.
|
For the year ended June
29, 2024, Other charges (benefits) unrelated to core operating
performance consisted of $18.1 million of certain acquisition and
integration related charges and $2.5 million of net losses
primarily related to long-lived assets, offset by a net gain on
litigation settlement of $6.3 million. For the year ended July 1,
2023, Other charges (benefits) unrelated to core operating
performance consisted of a $6.7 million gain on litigation
settlement, offset by $2.5 million of certain acquisition and
integration related charges and $2.3 million of net losses
primarily related to long-lived assets.
|
|
The preliminary
financial schedules are estimated based on our current
information.
|
VIAVI SOLUTIONS
INC.
|
RECONCILIATION OF
GAAP MEASURES FROM CONTINUING OPERATIONS
|
TO ADJUSTED
EBITDA
|
(in millions,
unaudited)
|
PRELIMINARY
|
|
|
Three Months
Ended
|
|
Years
Ended
|
|
June 29,
2024
|
|
July 1,
2023
|
|
June 29,
2024
|
|
July 1,
2023
|
GAAP Net (Loss)
Income
|
$
(21.7)
|
|
$
(0.1)
|
|
$
(25.8)
|
|
$
25.5
|
Interest and other
income, net (1)
|
(3.7)
|
|
(2.7)
|
|
(21.7)
|
|
(5.4)
|
Interest
expense
|
7.5
|
|
8.1
|
|
30.9
|
|
27.1
|
Provision for income
taxes
|
12.2
|
|
6.5
|
|
37.4
|
|
35.2
|
Depreciation
|
9.5
|
|
9.8
|
|
38.6
|
|
36.2
|
Amortization
|
4.7
|
|
8.1
|
|
20.1
|
|
33.3
|
EBITDA
|
8.5
|
|
29.7
|
|
79.5
|
|
151.9
|
Restructuring and
related charges
|
14.4
|
|
1.9
|
|
13.6
|
|
12.1
|
Stock-based
compensation
|
12.8
|
|
12.4
|
|
49.4
|
|
51.2
|
Change in fair value
of contingent liability
|
(1.7)
|
|
(4.4)
|
|
(9.5)
|
|
(4.6)
|
Other charges
(benefits) unrelated to core operating performance
(2)
|
2.9
|
|
0.8
|
|
20.0
|
|
(2.9)
|
Adjusted
EBITDA
|
$
36.9
|
|
$
40.4
|
|
$
153.0
|
|
$
207.7
|
|
Note: Certain totals
may not add due to rounding.
|
(1) Includes $6.3
million net gain on litigation settlement recorded as a gain to
Interest and other income, net in the Consolidated Statements of
Operations for the twelve months ended June 29,
2024.
|
(2) For the quarter
ended June 29, 2024, Other charges (benefits) unrelated to core
operating performance consisted of $1.5 million of certain
acquisition and integration related charges and $1.4 million
of net losses primarily related to long-lived assets. For the
quarter ended July 1, 2023, Other charges (benefits) unrelated to
core operating performance consisted of $0.6 million of certain
acquisition and integration related charges and $0.2 million
of net losses primarily related to long-lived
assets.
|
For the year ended June
29, 2024, Other charges (benefits) unrelated to core operating
performance consisted of $18.1 million of certain acquisition and
integration related charges and $1.9 million of net losses
primarily related to long-lived assets. For the year ended July 1,
2023, Other charges (benefits) unrelated to core operating
performance consisted of a $6.7 million gain on litigation
settlement, offset by $2.5 million of certain acquisition and
integration related charges and $1.3 million of net losses
primarily related to long-lived assets.
|
|
The preliminary
financial schedules are estimated based on our current
information.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/viavi-announces-fiscal-fourth-quarter-and-fiscal-year-2024-results-302218232.html
SOURCE VIAVI Financials