VIAVI SOLUTIONS INC Stock Forecasts | VIAV EPS & Price Predictions

EX-99.1 2 viavq2fy208-kex991.htm EXHIBIT 99.1 Exhibit

Exhibit 99.1

VIAVI ANNOUNCES SECOND QUARTER FISCAL 2020 RESULTS

Second Quarter


•	Net revenue of $313.7 million, up $6.8 million or 2.2% year-over-year


•	GAAP operating margin of 14.3%, up 360 bps year-over-year


•	Non-GAAP operating margin of 21.6%, up 80 bps year-over-year


•	GAAP EPS from continuing operations of $0.12, up $0.05 or 71.4% year-over-year


•	Non-GAAP EPS from continuing operations of $0.23, up $0.01 or 4.5% year-over-year

San Jose, California, February 4, 2020 — VIAVI (NASDAQ: VIAV) today reported results for its second fiscal quarter ended December 28, 2019. Amounts presented below are on a continuing operations basis unless otherwise noted.

Second quarter of fiscal 2020 net revenue was $313.7 million. GAAP net income was $28.0 million, or $0.12 per share. Non-GAAP net income was $55.6 million, or $0.23 per share.

First quarter of fiscal 2020 net revenue was $299.8 million. GAAP net income was $6.8 million or $0.03 per share. Non-GAAP net income was $42.9 million, or $0.18 per share.

Second quarter of fiscal 2019 net revenue was $306.9 million. GAAP net income was $15.4 million, or $0.07 per share. Non-GAAP net income was $50.9 million, or $0.22 per share.

“We are pleased with our fiscal Q2 2020 results as VIAVI delivered record revenue, non-GAAP operating margin and non-GAAP EPS and broke the prior record financial performance set in fiscal Q2 2019,” said Oleg Khaykin, VIAVI’s President and Chief Executive Officer. “Both NSE and OSP business segments delivered strong performance.”

Khaykin added, “Looking ahead, we expect 5G Wireless field deployment, starting in late calendar 2020, increased penetration of 3D Sensing applications in mobile devices, and fiber network densification to drive our business growth this calendar year.”

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.”

Second Quarter Ended December 28, 2019



	GAAP Results
	Q2			Q1			Q2			Change
	FY 2020			FY 2020			FY 2019			Q/Q		Y/Y
Net revenue	$	313.7		$	299.8		$	306.9		4.6	%	2.2	%
Gross margin	60.4		%	58.2		%	58.0		%	220 bps		240 bps
Operating margin	14.3		%	6.9		%	10.7		%	740 bps		360 bps
Income from operations	45.0			20.7			32.9			117.4	%	36.8	%
Net income per share from continuing operations	0.12			0.03			0.07			300.0	%	71.4	%



	Non-GAAP Results
	Q2		Q1		Q2		Change
	FY 2020		FY 2020		FY 2019		Q/Q		Y/Y
Non-GAAP gross margin	63.5	%	61.3	%	61.2	%	220 bps		230 bps
Non-GAAP operating margin	21.6	%	17.6	%	20.8	%	400 bps		80 bps
Non-GAAP income from operations	67.9		52.7		63.9		28.8	%	6.3	%
Non-GAAP net earnings per share from continuing operations	0.23		0.18		0.22		27.8	%	4.5	%



	Net Revenue by Segment
	Q2		% of Net		Q1		Q2		Change
	FY 2020		revenue		FY 2020		FY 2019		Q/Q		Y/Y
Network Enablement	$	203.0	64.7	%	$	198.9	$	195.5	2.1	%	3.8	%
Service Enablement	31.2		10.0	%	20.9		28.2		49.3	%	10.6	%
Optical Security and Performance Products	79.5		25.3	%	80.0		83.2		(0.6	)%	(4.4	)%
Total	$	313.7	100.0	%	$	299.8	$	306.9	4.6	%	2.2	%


•	Americas, Asia-Pacific and EMEA customers represented 37.2%, 36.0% and 26.8%, respectively, of total net revenue for the quarter ended December 28, 2019.


•	As of December 28, 2019, the Company held $556.9 million in total cash and investments.


•	As of December 28, 2019, the Company had $460.0 million aggregate principal amount of 1.00% Senior Convertible Notes and $225.0 million aggregate principal amount of 1.75% Senior Convertible Notes with a total net carrying value of $589.8 million classified as long-term debt.


•	During the fiscal quarter ended December 28, 2019, the Company generated $38.0 million of cash from operations.

Business Outlook for the Third Quarter of Fiscal 2020

For the third quarter of fiscal 2020 ending March 28, 2020, the Company expects net revenue to be between $268 million to $288 million and non-GAAP earnings per share to be $0.13 to $0.15.

With respect to our expectations above, the Company has not reconciled non-GAAP net income per share to GAAP net income (loss) per share 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 February 4, 2020 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 communications service providers, enterprises, network equipment manufacturers, government and avionics. We help these customers harness the power of instruments, automation, intelligence and virtualization to Command the network. VIAVI is also a leader in light management solutions for 3D sensing, anti-counterfeiting, consumer electronics, industrial, automotive and defense applications. Learn more about VIAVI at www.viavisolutions.com. Follow us on VIAVI Perspectives, LinkedIn, Twitter, YouTube and Facebook.

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. 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 customer base; (d) unforeseen changes in the demand for current and new products, technologies, services, delays or unforeseen events in the roll-out of new industry platforms such as 5G or evolving technology such as 3D sensing and customer purchasing delays 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; (e) continued decline of average selling prices across our businesses; (f) notable seasonality and a significant level of in-quarter book-and-ship business; (g) various product and manufacturing transfers, site consolidations, product discontinuances and the restructuring and workforce reduction plans, including the plan announced during the first quarter of fiscal 2019 that may cause short-term disruptions; (h) challenges integrating the businesses the Company has acquired and realizing all of the expected benefits and savings; (i) the ability of our suppliers and contract manufacturers to meet production and delivery requirements to our forecasted demand; (j) potential disruptions or delays to our manufacturing and operations due to natural disasters such as the recent wildfires in Northern California; (k) the uncertain and ongoing impact to our supply chain of tariffs, sanctions and other trade measures imposed by domestic and foreign governments and the possibility of escalation of “trade wars” and retaliatory measures between nations; (l) the impact of infectious disease outbreaks and epidemics, including the effects of the novel coronavirus outbreak on our business operations and manufacturing in geographic locations impacted by the outbreak and on the business operations of our customers, contract manufacturers and suppliers; and (m) inherent uncertainty related to global markets 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 these risks, please refer to the “Risk Factors” section included in the Company’s Annual Report on Form 10-K for the fiscal year ended June 29, 2019 filed with the Securities and Exchange Commission. 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.

Contact Information

Investors:

Bill Ong

408-404-4512

bill.ong@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						Six Months Ended
	December 28, 2019			December 29, 2018			December 28, 2019			December 29, 2018
Net revenue	$	313.7		$	306.9		$	613.5		$	575.4
Cost of revenues	115.8			120.4			232.8			229.1
Amortization of acquired technologies	8.4			8.5			16.8			17.9
Gross profit	189.5			178.0			363.9			328.4
Operating expenses:
Research and development	50.3			45.9			101.8			88.5
Selling, general and administrative	86.3			88.5			179.5			172.9
Amortization of other intangibles	8.8			10.4			17.5			20.2
Restructuring and related (benefits) charges	(0.9		)	0.3			(0.6		)	15.1
Total operating expenses	144.5			145.1			298.2			296.7
Income from operations	45.0			32.9			65.7			31.7
Interest income and other income, net	1.3			1.5			4.0			3.2
Interest expense	(8.4		)	(8.1		)	(16.7		)	(18.2		)
Income before taxes	37.9			26.3			53.0			16.7
Provision for income taxes	9.9			10.9			18.2			16.6
Income from continuing operations	28.0			15.4			34.8			0.1
Loss from discontinued operations, net of taxes	—			(2.4		)	—			(2.4		)
Net income (loss)	$	28.0		$	13.0		$	34.8		$	(2.3	)

Income (loss) per share - basic:
Continuing operations	$	0.12		$	0.07		$	0.15		$	0.00
Discontinued operations	—			(0.01		)	—			(0.01		)
Net income (loss) per share - basic	$	0.12		$	0.06		$	0.15		$	(0.01	)

Income (loss) per share - diluted:
Continuing operations	$	0.12		$	0.07		$	0.15		$	0.00
Discontinued operations	—			(0.01		)	—			(0.01		)
Net income (loss) per share - diluted	$	0.12		$	0.06		$	0.15		$	(0.01	)

Shares used in per share calculations:
Basic	230.0			228.3			229.7			227.8
Diluted	238.3			230.4			237.4			230.5

The preliminary financial statements are estimated based on our current information.

VIAVI SOLUTIONS INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in millions, unaudited)

PRELIMINARY



	December 28, 2019		June 29, 2019
ASSETS
Current assets:
Cash and cash equivalents	$	551.8	$	521.5
Short-term investments	1.6		1.5
Restricted cash	3.5		3.5
Accounts receivable, net	251.5		237.7
Inventories, net	91.9		102.7
Prepayments and other current assets	54.5		49.9
Total current assets	954.8		916.8
Property, plant and equipment, net	173.5		179.9
Goodwill, net	384.5		381.1
Intangibles, net	179.3		211.6
Deferred income taxes	106.8		108.4
Other non-current assets	60.8		17.3
Total assets	$	1,859.7	$	1,815.1
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	48.9	$	63.4
Accrued payroll and related expenses	66.5		58.7
Deferred revenue	53.2		55.3
Accrued expenses	32.1		34.2
Other current liabilities	61.2		72.4
Total current liabilities	261.9		284.0
Long-term debt	589.8		578.8
Other non-current liabilities	243.7		226.5
Total stockholders’ equity	764.3		725.8
Total liabilities and stockholders’ equity	$	1,859.7	$	1,815.1

The preliminary financial statements are estimated based on our current information.

VIAVI SOLUTIONS INC.

REPORTABLE SEGMENT INFORMATION

(in millions, unaudited)

PRELIMINARY



	Three Months Ended December 28, 2019
	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	$	203.0		$	31.2		$	234.2		$	79.5		$	—		$	313.7

Gross profit	134.8			20.8			155.6			43.6			(9.7		)	189.5
Gross margin	66.4		%	66.7		%	66.4		%	54.8		%				60.4		%

Operating income							37.5			30.4			(22.9		)	45.0
Operating margin							16.0		%	38.2		%				14.3		%



	Three Months Ended December 29, 2018
	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	$	195.5		$	28.2		$	223.7		$	83.2		$	—		$	306.9

Gross profit	125.7			20.3			146.0			41.8			(9.8		)	178.0
Gross margin	64.3		%	72.0		%	65.3		%	50.2		%				58.0		%

Operating income							32.8			31.1			(31.0		)	32.9
Operating margin							14.7		%	37.4		%				10.7		%



	Six Months Ended December 28, 2019
	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	$	401.9		$	52.1		$	454.0		$	159.5		$	—		$	613.5

Gross profit	262.8			33.4			296.2			86.9			(19.2		)	363.9
Gross margin	65.4		%	64.1		%	65.2		%	54.5		%				59.3		%

Operating income							59.8			60.8			(54.9		)	65.7
Operating margin							13.2		%	38.1		%				10.7		%



	Six Months Ended December 29, 2018
	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	$	360.0		$	54.4		$	414.4		$	161.0		$	—		$	575.4

Gross profit	228.6			38.6			267.2			81.2			(20.0		)	328.4
Gross margin	63.5		%	71.0		%	64.5		%	50.4		%				57.1		%

Operating income							49.2			58.5			(76.0		)	31.7
Operating margin							11.9		%	36.3		%				5.5		%

(1) Other items include charges unrelated to core operating performance primarily consisting of stock-based compensation, amortization of acquisition-related intangibles, restructuring and related charges, changes in fair value of contingent consideration liabilities and other charges unrelated to core operating performance.

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 (loss), non-GAAP net income (loss) per share, 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 and inventory step-up, stock-based compensation, restructuring, separation costs, changes in fair value of contingent consideration liabilities and certain investing expenses and non-cash activities that management believes are not reflective of such ordinary, ongoing and customary course activities. Additionally, the Company excludes the results of discontinued operations in calculating non-GAAP net income (loss), non-GAAP net income (loss) per share, EBITDA and adjusted EBITDA for all periods reported. The Company believes excluding these items enables investors to evaluate more clearly and consistently the Company’s core operational performance.

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 non-GAAP financial measures. The non-GAAP adjustments, and the basis for excluding them, 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) workforce related charges such as severance, retention bonuses and employee relocation costs related to formal 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) changes in fair value of contingent consideration liabilities and (vi) other charges unrelated to our core operating performance comprising mainly of acquisition related transaction costs, amortization of acquisition related inventory step-up, integration costs related to acquired entities, litigation 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 (loss), non-GAAP net income (loss) per share, EBITDA and adjusted EBITDA. The Company believes excluding these items enables investors to evaluate more clearly and consistently the Company’s core operational performance.

Amortization of intangibles: The Company includes amortization expense related to intangibles in its GAAP presentation of cost of revenues and operating expense. The Company excludes these significant non-cash items in calculating non-GAAP gross margin, non-GAAP operating margin, non-GAAP net income (loss), non-GAAP net income (loss) per share, EBITDA and adjusted EBITDA, because it believes doing so provides investors a clearer and more consistent view of the Company’s core operating performance in terms of cost of revenues and operating expenses.

Non-cash interest expense and other expense: The Company incurred non-cash interest expense accretion of the debt discount on its convertible debt instruments. The Company eliminates this in calculating non-GAAP net income (loss), and non-GAAP net income (loss) per share, EBITDA and adjusted EBITDA, because it believes that in so doing, it can provide investors a clearer and more consistent view of the Company’s core operating performance.

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, the impact of US tax reform enacted in December 2017 and the tax effect for amortization of non-tax deductible intangible assets, in calculating non-GAAP net income (loss) and non-GAAP net income (loss) per share. As the Company excludes amortization of certain intangibles assets in calculating non-GAAP gross margin, non-GAAP operating profit or (loss) and non-GAAP income or (loss), the tax benefit resulting from non-tax deductible amortization expense of such intangible assets is also excluded from non-GAAP metrics. The Company believes excluding these items enables investors to evaluate more clearly and consistently the Company’s core operational performance.

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 and related charges (benefits), 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 (loss) is net income (loss). The GAAP measure most directly comparable to non-GAAP net income (loss) per share is net income (loss) 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								Six Months Ended
	December 28, 2019				December 29, 2018				December 28, 2019				December 29, 2018
	Gross Profit		Gross Margin		Gross Profit		Gross Margin		Gross Profit		Gross Margin		Gross Profit		Gross Margin
GAAP measures from continuing operations	$	189.5	60.4	%	$	178.0	58.0	%	$	363.9	59.3	%	$	328.4	57.1	%
Stock-based compensation	1.0		0.3	%	0.9		0.3	%	2.0		0.3	%	1.7		0.3	%
Other charges unrelated to core operating performance	0.3		0.1	%	0.4		0.1	%	0.4		0.1	%	0.4		—	%
Amortization of intangibles	8.4		2.7	%	8.5		2.8	%	16.8		2.7	%	17.9		3.1	%
Total related to Cost of Revenue	9.7		3.1	%	9.8		3.2	%	19.2		3.1	%	20.0		3.4	%
Non-GAAP measures from continuing operations	$	199.2	63.5	%	$	187.8	61.2	%	$	383.1	62.4	%	$	348.4	60.5	%



	Three Months Ended									Six Months Ended
	December 28, 2019					December 29, 2018				December 28, 2019					December 29, 2018
	Operating Income			Operating Margin		Operating Income		Operating Margin		Operating Income			Operating Margin		Operating Income		Operating Margin
GAAP measures from continuing operations	$	45.0		14.3	%	$	32.9	10.7	%	$	65.7		10.7	%	$	31.7	5.5	%
Stock-based compensation	11.3			3.6	%	9.6		3.1	%	21.6			3.5	%	17.7		3.1	%
Change in fair value of contingent liability	(6.0		)	(1.9	)%	—		—	%	(4.3		)	(0.7	)%	—		—	%
Other charges unrelated to core operating performance (1)	1.3			0.4	%	2.2		0.7	%	3.9			0.7	%	5.1		0.9	%
Amortization of intangibles	17.2			5.5	%	18.9		6.2	%	34.3			5.6	%	38.1		6.6	%
Restructuring and related (benefits) charges	(0.9		)	(0.3	)%	0.3		0.1	%	(0.6		)	(0.1	)%	15.1		2.6	%
Total related to Cost of Revenue and Operating Expenses	22.9			7.3	%	31.0		10.1	%	54.9			9.0	%	76.0		13.2	%
Non-GAAP measures from continuing operations	$	67.9		21.6	%	$	63.9	20.8	%	$	120.6		19.7	%	$	107.7	18.7	%



	Three Months Ended											Six Months Ended
	December 28, 2019						December 29, 2018					December 28, 2019						December 29, 2018
	Net Income			Diluted EPS			Net Income			Diluted EPS		Net Income			Diluted EPS			Net Income			Diluted EPS
GAAP measures from continuing operations	$	28.0		$	0.12		$	15.4		$	0.07	$	34.8		$	0.15		$	0.1		$	0.00
Items reconciling GAAP net income and EPS to non-GAAP net income and EPS:
Stock-based compensation	11.3			0.05			9.6			0.04		21.6			0.09			17.7			0.08
Change in fair value of contingent liability	(6.0		)	(0.03		)	—			—		(4.3		)	(0.02		)	—			—
Other charges unrelated to core operating performance (1)	1.3			0.01			2.4			0.01		3.9			0.02			5.5			0.02
Amortization of intangibles	17.2			0.07			18.9			0.08		34.3			0.14			38.1			0.17
Restructuring and related (benefits) charges	(0.9		)	—			0.3			—		(0.6		)	—			15.1			0.07
Non-cash interest expense and other expense	5.2			0.02			4.9			0.02		10.3			0.04			11.5			0.05
Benefit from income taxes	(0.5		)	—			(0.6		)	—		(1.5		)	(0.01		)	(1.9		)	(0.01		)
Total related to net income and EPS	27.6			0.12			35.5			0.15		63.7			0.26			86.0			0.37
Non-GAAP measures from continuing operations	$	55.6		$	0.23		$	50.9		$	0.22	$	98.5		$	0.41		$	86.1		$	0.37
Shares used in per share calculation for Non-GAAP EPS				238.3						230.4					237.4						230.5

Note: Certain totals may not add due to rounding

(1) Other items include charges unrelated to core operating performance primarily consisted of certain acquisition and integration related changes, transformational initiatives such as, site consolidations, and reorganization, loss on sale of investments and loss on disposal of 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						Six Months Ended
	December 28, 2019			December 29, 2018			December 28, 2019			December 29, 2018
GAAP net income from continuing operations	$	28.0		$	15.4		$	34.8		$	0.1
Interest income and other income, net	(1.3		)	(1.7		)	(4.0		)	(3.6		)
Interest expense	8.4			8.1			16.7			18.2
Provision for income taxes	9.9			10.9			18.2			16.6
Depreciation	9.9			9.8			19.7			19.7
Amortization	17.2			18.9			34.3			38.1
EBITDA from continuing operations	72.1			61.4			119.7			89.1
Costs related to restructuring and related (benefits) charges	(0.9		)	0.3			(0.6		)	15.1
Costs related to stock-based compensation	11.3			9.6			21.6			17.7
Change in fair value of contingent liability	(6.0		)	—			(4.3		)	—
Other charges unrelated to core operating performance (1)	1.3			2.4			3.9			5.5
Adjusted EBITDA from continuing operations	$	77.8		$	73.7		$	140.3		$	127.4

Note: Certain totals may not add due to rounding

(1) Other items include charges unrelated to core operating performance primarily consisted of acquisition and integration related charges, transformational initiatives such as site consolidations, and reorganization, loss on sale of investments and loss on disposal of long-lived assets.

The preliminary financial schedules are estimated based on our current information.