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 | ||||||
Exhibit Number | Description of Document | ||||||||||
Exhibit 99.1 | |||||||||||
Exhibit 99.2 | Investor Presentation for Ciena Corporation's fourth fiscal quarter and fiscal year ended October 31, 2020. | ||||||||||
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 10, 2020 | By: | /s/ David M. Rothenstein | ||||||
David M. Rothenstein | ||||||||
Senior Vice President, General Counsel and Secretary | ||||||||
| GAAP Results (unaudited) | ||||||||||||||||||||||||||||||||||||||
| Quarter Ended | Period Change | Year Ended | Period Change | |||||||||||||||||||||||||||||||||||
| October 31, | November 2, | October 31, | November 2, | |||||||||||||||||||||||||||||||||||
| 2020 | 2019 | Y-T-Y* | 2020 | 2019 | Y-T-Y* | |||||||||||||||||||||||||||||||||
| Revenue | $ | 828.5 | $ | 968.0 | (14.4) | % | $ | 3,532.2 | $ | 3,572.1 | (1.1) | % | ||||||||||||||||||||||||||
| Gross margin | 48.8 | % | 43.4 | % | 5.4 | % | 46.8 | % | 43.2 | % | 3.6 | % | ||||||||||||||||||||||||||
| Operating expense | $ | 310.9 | $ | 326.5 | (4.8) | % | $ | 1,165.9 | $ | 1,195.3 | (2.5) | % | ||||||||||||||||||||||||||
| Operating margin | 11.3 | % | 9.6 | % | 1.7 | % | 13.8 | % | 9.7 | % | 4.1 | % | ||||||||||||||||||||||||||
| Non-GAAP Results (unaudited) | ||||||||||||||||||||||||||||||||||||||
| Quarter Ended | Period Change | Year Ended | Period Change | |||||||||||||||||||||||||||||||||||
| October 31, | November 2, | October 31, | November 2, | |||||||||||||||||||||||||||||||||||
| 2020 | 2019 | Y-T-Y* | 2020 | 2019 | Y-T-Y* | |||||||||||||||||||||||||||||||||
| Revenue | $ | 828.5 | $ | 968.0 | (14.4) | % | $ | 3,532.2 | $ | 3,572.1 | (1.1) | % | ||||||||||||||||||||||||||
| Adj. gross margin | 49.5 | % | 43.8 | % | 5.7 | % | 47.4 | % | 43.7 | % | 3.7 | % | ||||||||||||||||||||||||||
| Adj. operating expense | $ | 278.9 | $ | 295.3 | (5.6) | % | $ | 1,055.3 | $ | 1,091.8 | (3.3) | % | ||||||||||||||||||||||||||
| Adj. operating margin | 15.8 | % | 13.3 | % | 2.5 | % | 17.6 | % | 13.1 | % | 4.5 | % | ||||||||||||||||||||||||||
| Adj. EBITDA | $ | 154.5 | $ | 151.6 | 1.9 | % | $ | 713.9 | $ | 557.3 | 28.1 | % | ||||||||||||||||||||||||||
| Revenue by Segment (unaudited) | ||||||||||||||||||||||||||
| Quarter Ended | ||||||||||||||||||||||||||
| October 31, 2020 | November 2, 2019 | |||||||||||||||||||||||||
| Revenue | %** | Revenue | % ** | |||||||||||||||||||||||
| Networking Platforms | ||||||||||||||||||||||||||
Converged Packet Optical | $ | 579.3 | 69.9 | $ | 665.8 | 68.8 | ||||||||||||||||||||
Packet Networking | 56.0 | 6.8 | 131.9 | 13.6 | ||||||||||||||||||||||
| Total Networking Platforms | 635.3 | 76.7 | 797.7 | 82.4 | ||||||||||||||||||||||
Platform Software and Services | 54.5 | 6.6 | 41.2 | 4.3 | ||||||||||||||||||||||
| Blue Planet Automation Software and Services | 20.9 | 2.5 | 16.6 | 1.7 | ||||||||||||||||||||||
| Global Services | ||||||||||||||||||||||||||
Maintenance Support and Training | 67.0 | 8.1 | 65.3 | 6.7 | ||||||||||||||||||||||
Installation and Deployment | 43.0 | 5.2 | 36.5 | 3.8 | ||||||||||||||||||||||
Consulting and Network Design | 7.8 | 0.9 | 10.7 | 1.1 | ||||||||||||||||||||||
| Total Global Services | 117.8 | 14.2 | 112.5 | 11.6 | ||||||||||||||||||||||
| Total | $ | 828.5 | 100.0 | $ | 968.0 | 100.0 | ||||||||||||||||||||
| Revenue by Segment (unaudited) | ||||||||||||||||||||||||||
| Year Ended | ||||||||||||||||||||||||||
| October 31, 2020 | November 2, 2019 | |||||||||||||||||||||||||
| Revenue | %** | Revenue | % ** | |||||||||||||||||||||||
| Networking Platforms | ||||||||||||||||||||||||||
Converged Packet Optical | $ | 2,547.6 | 72.1 | $ | 2,562.8 | 71.8 | ||||||||||||||||||||
Packet Networking | 267.5 | 7.6 | 348.5 | 9.8 | ||||||||||||||||||||||
| Total Networking Platforms | 2,815.1 | 79.7 | 2,911.3 | 81.6 | ||||||||||||||||||||||
Platform Software and Services | 197.8 | 5.6 | 155.3 | 4.3 | ||||||||||||||||||||||
| Blue Planet Automation Software and Services | 62.6 | 1.8 | 54.6 | 1.5 | ||||||||||||||||||||||
| Global Services | ||||||||||||||||||||||||||
Maintenance Support and Training | 269.4 | 7.6 | 261.3 | 7.3 | ||||||||||||||||||||||
Installation and Deployment | 152.0 | 4.3 | 148.2 | 4.1 | ||||||||||||||||||||||
Consulting and Network Design | 35.3 | 1.0 | 41.4 | 1.2 | ||||||||||||||||||||||
| Total Global Services | 456.7 | 12.9 | 450.9 | 12.6 | ||||||||||||||||||||||
| Total | $ | 3,532.2 | 100.0 | $ | 3,572.1 | 100.0 | ||||||||||||||||||||
| Revenue by Geographic Region (unaudited) | ||||||||||||||||||||||||||
| Quarter Ended | ||||||||||||||||||||||||||
| October 31, 2020 | November 2, 2019 | |||||||||||||||||||||||||
| Revenue | % ** | Revenue | % ** | |||||||||||||||||||||||
| Americas | $ | 531.6 | 64.2 | $ | 715.7 | 73.9 | ||||||||||||||||||||
| Europe, Middle East and Africa | 157.6 | 19.0 | 153.0 | 15.8 | ||||||||||||||||||||||
| Asia Pacific | 139.3 | 16.8 | 99.3 | 10.3 | ||||||||||||||||||||||
| Total | $ | 828.5 | 100.0 | $ | 968.0 | 100.0 | ||||||||||||||||||||
| Revenue by Geographic Region (unaudited) | ||||||||||||||||||||||||||
| Year Ended | ||||||||||||||||||||||||||
| October 31, 2020 | November 2, 2019 | |||||||||||||||||||||||||
| Revenue | % ** | Revenue | % ** | |||||||||||||||||||||||
| Americas | $ | 2,469.3 | 69.9 | $ | 2,503.9 | 70.1 | ||||||||||||||||||||
| Europe, Middle East and Africa | 591.5 | 16.8 | 566.7 | 15.9 | ||||||||||||||||||||||
| Asia Pacific | 471.4 | 13.3 | 501.5 | 14.0 | ||||||||||||||||||||||
| Total | $ | 3,532.2 | 100.0 | $ | 3,572.1 | 100.0 | ||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||
| October 31, | November 2, | October 31, | November 2, | |||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
| Revenue: | ||||||||||||||||||||||||||
| Products | $ | 668,661 | $ | 820,007 | $ | 2,914,790 | $ | 2,983,815 | ||||||||||||||||||
| Services | 159,819 | 147,980 | 617,367 | 588,316 | ||||||||||||||||||||||
| Total revenue | 828,480 | 967,987 | 3,532,157 | 3,572,131 | ||||||||||||||||||||||
| Cost of goods sold: | ||||||||||||||||||||||||||
| Products | 343,413 | 469,945 | 1,573,791 | 1,716,358 | ||||||||||||||||||||||
| Services | 80,718 | 78,346 | 305,475 | 313,707 | ||||||||||||||||||||||
| Total cost of goods sold | 424,131 | 548,291 | 1,879,266 | 2,030,065 | ||||||||||||||||||||||
| Gross profit | 404,349 | 419,696 | 1,652,891 | 1,542,066 | ||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||
| Research and development | 137,237 | 141,657 | 529,888 | 548,139 | ||||||||||||||||||||||
| Selling and marketing | 113,382 | 117,201 | 416,425 | 423,046 | ||||||||||||||||||||||
| General and administrative | 43,415 | 50,307 | 169,548 | 174,399 | ||||||||||||||||||||||
| Amortization of intangible assets | 5,851 | 5,222 | 23,383 | 21,808 | ||||||||||||||||||||||
| Acquisition and integration costs (recoveries) | 3,127 | (735) | 4,031 | 3,370 | ||||||||||||||||||||||
| Significant asset impairments and restructuring costs | 7,854 | 12,842 | 22,652 | 24,538 | ||||||||||||||||||||||
| Total operating expenses | 310,866 | 326,494 | 1,165,927 | 1,195,300 | ||||||||||||||||||||||
| Income from operations | 93,483 | 93,202 | 486,964 | 346,766 | ||||||||||||||||||||||
| Interest and other income (loss), net | (249) | (1,183) | 964 | 3,876 | ||||||||||||||||||||||
| Interest expense | (7,395) | (9,136) | (31,321) | (37,452) | ||||||||||||||||||||||
| Loss on extinguishment and modification of debt | — | — | (646) | — | ||||||||||||||||||||||
| Income before income taxes | 85,839 | 82,883 | 455,961 | 313,190 | ||||||||||||||||||||||
| Provision for income taxes | 20,798 | 2,552 | 94,670 | 59,756 | ||||||||||||||||||||||
| Net income | $ | 65,041 | $ | 80,331 | $ | 361,291 | $ | 253,434 | ||||||||||||||||||
| Net Income per Common Share | ||||||||||||||||||||||||||
| Basic net income per common share | $ | 0.42 | $ | 0.52 | $ | 2.34 | $ | 1.63 | ||||||||||||||||||
| Diluted net income per potential common share | $ | 0.42 | $ | 0.51 | $ | 2.32 | $ | 1.61 | ||||||||||||||||||
| Weighted average basic common shares outstanding | 154,706 | 154,852 | 154,287 | 155,720 | ||||||||||||||||||||||
Weighted average diluted potential common shares outstanding(1) | 156,563 | 156,612 | 155,955 | 157,612 | ||||||||||||||||||||||
| October 31, | November 2, | ||||||||||
| 2020 | 2019 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 1,088,624 | $ | 904,045 | |||||||
| Short-term investments | 150,667 | 109,940 | |||||||||
| Accounts receivable, net | 719,405 | 724,854 | |||||||||
| Inventories | 344,379 | 345,049 | |||||||||
| Prepaid expenses and other | 308,084 | 297,914 | |||||||||
| Total current assets | 2,611,159 | 2,381,802 | |||||||||
| Long-term investments | 82,226 | 10,014 | |||||||||
| Equipment, building, furniture and fixtures, net | 272,377 | 286,884 | |||||||||
| Operating lease right-of-use assets | 57,026 | — | |||||||||
| Goodwill | 310,847 | 297,937 | |||||||||
| Other intangible assets, net | 96,647 | 112,781 | |||||||||
| Deferred tax asset, net | 647,805 | 714,942 | |||||||||
| Other long-term assets | 102,830 | 88,986 | |||||||||
| Total assets | $ | 4,180,917 | $ | 3,893,346 | |||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 291,904 | $ | 344,819 | |||||||
| Accrued liabilities and other short-term obligations | 334,132 | 382,740 | |||||||||
| Deferred revenue | 108,700 | 111,381 | |||||||||
| Operating lease liabilities | 19,035 | — | |||||||||
| Current portion of long-term debt | 6,930 | 7,000 | |||||||||
| Total current liabilities | 760,701 | 845,940 | |||||||||
| Long-term deferred revenue | 49,663 | 45,492 | |||||||||
| Other long-term obligations | 123,185 | 148,747 | |||||||||
| Long-term operating lease liabilities | 61,415 | — | |||||||||
| Long-term debt, net | 676,356 | 680,406 | |||||||||
| Total liabilities | $ | 1,671,320 | $ | 1,720,585 | |||||||
| 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; 154,563,005 and 154,403,850 shares issued and outstanding | 1,546 | 1,544 | |||||||||
| Additional paid-in capital | 6,826,531 | 6,837,714 | |||||||||
| Accumulated other comprehensive loss | (35,358) | (22,084) | |||||||||
| Accumulated deficit | (4,283,122) | (4,644,413) | |||||||||
| Total stockholders’ equity | 2,509,597 | 2,172,761 | |||||||||
| Total liabilities and stockholders’ equity | $ | 4,180,917 | $ | 3,893,346 | |||||||
| Year Ended | |||||||||||
| October 31, 2020 | November 2, 2019 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income | $ | 361,291 | $ | 253,434 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation of equipment, furniture and fixtures, and amortization of leasehold improvements | 93,908 | 87,576 | |||||||||
| Share-based compensation costs | 67,758 | 59,736 | |||||||||
| Amortization of intangible assets | 38,619 | 35,136 | |||||||||
| Deferred taxes | 64,339 | 19,865 | |||||||||
| Provision for doubtful accounts | 8,855 | 6,740 | |||||||||
| Provision for inventory excess and obsolescence | 24,701 | 28,085 | |||||||||
| Provision for warranty | 22,417 | 23,105 | |||||||||
| Other | 11,628 | (910) | |||||||||
| Changes in assets and liabilities: | |||||||||||
| Accounts receivable | (17,299) | 65,712 | |||||||||
| Inventories | (25,044) | (112,941) | |||||||||
| Prepaid expenses and other | (38,998) | (96,618) | |||||||||
| Operating lease right-of-use assets | 16,787 | — | |||||||||
| Accounts payable, accruals and other obligations | (117,931) | 27,740 | |||||||||
| Deferred revenue | 2,519 | 16,480 | |||||||||
| Short and long-term operating lease liabilities | (19,896) | — | |||||||||
| Net cash provided by operating activities | 493,654 | 413,140 | |||||||||
| Cash flows provided by (used in) investing activities: | |||||||||||
| Payments for equipment, furniture, fixtures and intellectual property | (82,667) | (62,579) | |||||||||
| Purchase of available for sale securities | (223,196) | (158,074) | |||||||||
| Proceeds from maturities of available for sale securities | 110,390 | 248,748 | |||||||||
| Settlement of foreign currency forward contracts, net | 3,531 | (1,351) | |||||||||
| Purchase of equity investment | — | (2,667) | |||||||||
| Acquisition of businesses, net of cash acquired | (28,300) | — | |||||||||
| Net cash provided by (used in) investing activities | (220,242) | 24,077 | |||||||||
| Cash flows from financing activities: | |||||||||||
| Payment of long-term debt | (5,198) | (7,000) | |||||||||
| Payment for debt conversion liability | — | (111,268) | |||||||||
| Payment of debt issuance costs | (382) | (1,191) | |||||||||
| Payment of finance lease obligations | (2,703) | (3,319) | |||||||||
| Shares repurchased for tax withholdings on vesting of restricted stock units | (32,472) | (29,059) | |||||||||
| Repurchases of common stock - repurchase program | (74,535) | (150,076) | |||||||||
| Proceeds from issuance of common stock | 28,068 | 22,947 | |||||||||
| Net cash used in financing activities | (87,222) | (278,966) | |||||||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (1,643) | 476 | |||||||||
| Net increase in cash, cash equivalents and restricted cash | 184,547 | 158,727 | |||||||||
| Cash, cash equivalents and restricted cash at beginning of fiscal year | 904,161 | 745,434 | |||||||||
| Cash, cash equivalents and restricted cash at end of fiscal year | $ | 1,088,708 | $ | 904,161 | |||||||
| Supplemental disclosure of cash flow information | |||||||||||
| Cash paid during the fiscal year for interest | $ | 32,837 | $ | 39,579 | |||||||
| Cash paid during the fiscal year for income taxes, net | $ | 53,076 | $ | 33,570 | |||||||
| Operating lease payments | $ | 22,089 | $ | — | |||||||
| Non-cash investing and financing activities | |||||||||||
| Purchase of equipment in accounts payable | $ | 7,854 | $ | 16,549 | |||||||
| Conversion of debt conversion liability into 1,585,140 shares of common stock | $ | — | $ | 52,944 | |||||||
| Operating lease right-of-use assets subject to lease liability | $ | 24,160 | $ | — | |||||||
| Unrealized gain on equity investment | $ | 2,681 | $ | — | |||||||
| APPENDIX A - Reconciliation of Adjusted (Non-GAAP) Measurements (unaudited) | ||||||||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||
| October 31, 2020 | November 2, 2019 | October 31, 2020 | November 2, 2019 | |||||||||||||||||||||||
| Gross Profit Reconciliation (GAAP/non-GAAP) | ||||||||||||||||||||||||||
| GAAP gross profit | $ | 404,349 | $ | 419,696 | $ | 1,652,891 | $ | 1,542,066 | ||||||||||||||||||
| Share-based compensation-products | 724 | 748 | 3,182 | 2,868 | ||||||||||||||||||||||
| Share-based compensation-services | 968 | 715 | 3,853 | 3,175 | ||||||||||||||||||||||
| Amortization of intangible assets | 3,732 | 3,303 | 15,235 | 13,327 | ||||||||||||||||||||||
| Total adjustments related to gross profit | 5,424 | 4,766 | 22,270 | 19,370 | ||||||||||||||||||||||
| Adjusted (non-GAAP) gross profit | $ | 409,773 | $ | 424,462 | $ | 1,675,161 | $ | 1,561,436 | ||||||||||||||||||
| Adjusted (non-GAAP) gross profit percentage | 49.5 | % | 43.8 | % | 47.4 | % | 43.7 | % | ||||||||||||||||||
| Operating Expense Reconciliation (GAAP/non-GAAP) | ||||||||||||||||||||||||||
| GAAP operating expense | $ | 310,866 | $ | 326,494 | $ | 1,165,927 | $ | 1,195,300 | ||||||||||||||||||
| Share-based compensation-research and development | 4,030 | 3,287 | 16,987 | 14,321 | ||||||||||||||||||||||
| Share-based compensation-sales and marketing | 5,137 | 4,151 | 20,194 | 16,474 | ||||||||||||||||||||||
| Share-based compensation-general and administrative | 5,982 | 6,425 | 23,424 | 22,841 | ||||||||||||||||||||||
| Amortization of intangible assets | 5,851 | 5,222 | 23,383 | 21,808 | ||||||||||||||||||||||
| Acquisition and integration costs (recoveries) | 3,127 | (735) | 4,031 | 3,370 | ||||||||||||||||||||||
| Significant asset impairments and restructuring costs | 7,854 | 12,842 | 22,652 | 24,538 | ||||||||||||||||||||||
| Legal settlements | — | — | — | 137 | ||||||||||||||||||||||
| Total adjustments related to operating expense | $ | 31,981 | $ | 31,192 | $ | 110,671 | $ | 103,489 | ||||||||||||||||||
| Adjusted (non-GAAP) operating expense | $ | 278,885 | $ | 295,302 | $ | 1,055,256 | $ | 1,091,811 | ||||||||||||||||||
| Income from Operations Reconciliation (GAAP/non-GAAP) | ||||||||||||||||||||||||||
| GAAP income from operations | $ | 93,483 | $ | 93,202 | $ | 486,964 | $ | 346,766 | ||||||||||||||||||
| Total adjustments related to gross profit | 5,424 | 4,766 | 22,270 | 19,370 | ||||||||||||||||||||||
| Total adjustments related to operating expense | 31,981 | 31,192 | 110,671 | 103,489 | ||||||||||||||||||||||
| Total adjustments related to income from operations | 37,405 | 35,958 | 132,941 | 122,859 | ||||||||||||||||||||||
| Adjusted (non-GAAP) income from operations | $ | 130,888 | $ | 129,160 | $ | 619,905 | $ | 469,625 | ||||||||||||||||||
| Adjusted (non-GAAP) operating margin percentage | 15.8 | % | 13.3 | % | 17.6 | % | 13.1 | % | ||||||||||||||||||
| APPENDIX A - Reconciliation of Adjusted (Non-GAAP) Measurements (unaudited) | ||||||||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||
| October 31, 2020 | November 2, 2019 | October 31, 2020 | November 2, 2019 | |||||||||||||||||||||||
| Net Income Reconciliation (GAAP/non-GAAP) | ||||||||||||||||||||||||||
| GAAP net income | $ | 65,041 | $ | 80,331 | $ | 361,291 | $ | 253,434 | ||||||||||||||||||
| Exclude GAAP provision for income taxes | 20,798 | 2,552 | 94,670 | 59,756 | ||||||||||||||||||||||
| Income before income taxes | 85,839 | 82,883 | 455,961 | 313,190 | ||||||||||||||||||||||
| Total adjustments related to income from operations | 37,405 | 35,958 | 132,941 | 122,859 | ||||||||||||||||||||||
| Loss on extinguishment and modification of debt | — | — | 646 | — | ||||||||||||||||||||||
| Unrealized gain on equity investment | (2,681) | — | (2,681) | — | ||||||||||||||||||||||
| Adjusted income before income taxes | 120,563 | 118,841 | 586,867 | 436,049 | ||||||||||||||||||||||
| Non-GAAP tax provision on adjusted income before income taxes | 26,042 | 28,403 | 126,763 | 104,216 | ||||||||||||||||||||||
| Adjusted (non-GAAP) net income | $ | 94,521 | $ | 90,438 | $ | 460,104 | $ | 331,833 | ||||||||||||||||||
| Weighted average basic common shares outstanding | 154,706 | 154,852 | 154,287 | 155,720 | ||||||||||||||||||||||
Weighted average diluted potential common shares outstanding(1) | 156,563 | 156,612 | 155,955 | 157,612 | ||||||||||||||||||||||
| Net Income per Common Share | ||||||||||||||||||||||||||
| GAAP diluted net income per potential common share | $ | 0.42 | $ | 0.51 | $ | 2.32 | $ | 1.61 | ||||||||||||||||||
| Adjusted (non-GAAP) diluted net income per potential common share | $ | 0.60 | $ | 0.58 | $ | 2.95 | $ | 2.11 | ||||||||||||||||||
| APPENDIX B - Calculation of EBITDA and Adjusted EBITDA (unaudited) | ||||||||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||
| October 31, 2020 | November 2, 2019 | October 31, 2020 | November 2, 2019 | |||||||||||||||||||||||
| Earnings Before Interest, Tax, Depreciation and Amortization (EBITDA) | ||||||||||||||||||||||||||
| Net income (GAAP) | $ | 65,041 | $ | 80,331 | $ | 361,291 | $ | 253,434 | ||||||||||||||||||
| Add: Interest expense | 7,395 | 9,136 | 31,321 | 37,452 | ||||||||||||||||||||||
| Less: Interest and other income (loss), net | (249) | (1,183) | 964 | 3,876 | ||||||||||||||||||||||
| Add: Loss on extinguishment and modification of debt | — | — | (646) | — | ||||||||||||||||||||||
| Add: Provision for income taxes | 20,798 | 2,552 | 94,670 | 59,756 | ||||||||||||||||||||||
| Add: Depreciation of equipment, building, furniture and fixtures, and amortization of leasehold improvements | 23,538 | 22,505 | 93,908 | 87,576 | ||||||||||||||||||||||
| Add: Amortization of intangible assets | 9,584 | 8,525 | 38,619 | 35,136 | ||||||||||||||||||||||
| EBITDA | $ | 126,605 | $ | 124,232 | $ | 619,491 | $ | 469,478 | ||||||||||||||||||
| Add: Share-based compensation cost | 16,920 | 15,290 | 67,758 | 59,736 | ||||||||||||||||||||||
| Add: Significant asset impairments and restructuring costs | 7,854 | 12,842 | 22,652 | 24,538 | ||||||||||||||||||||||
| Add: Acquisition and integration costs (recoveries) | 3,127 | (735) | 4,031 | 3,370 | ||||||||||||||||||||||
| Add: Legal settlement | — | — | — | 137 | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 154,506 | $ | 151,629 | $ | 713,932 | $ | 557,259 | ||||||||||||||||||