SAN JOSE, Calif., Feb. 1, 2017 /PRNewswire/ -- Extreme Networks, Inc. ("Extreme") (Nasdaq: EXTR) today released financial results for its fiscal second quarter ended December 31, 2016. Second quarter revenue was $148.1 million. GAAP gross margin for the second fiscal quarter was 50.9% and non-GAAP gross margin 57.5%. GAAP operating margin for the second fiscal quarter was (5.0)% and non-GAAP operating margin was 9.4%. GAAP net loss for the second fiscal quarter was $8.6 million, or $0.08 per basic share, and non-GAAP net income was $12.7 million, or $0.12 per diluted share.

"We are pleased to announce solid second quarter results reflecting strong execution of our operating plan to drive higher cash flows," stated Ed Meyercord, President and CEO of Extreme Networks. "During the quarter, we expanded gross margins and increased profitability through our focused selling strategy to enterprise campus customers across our targeted verticals, while also implementing significant cost savings initiatives. We grew our non-GAAP gross margin by 390 basis points and operating margin by 160 basis points year-over-year, each reaching their highest levels in three years, underscoring the progress we have made both strategically and operationally."

"Looking ahead, we are well-positioned to take advantage of new growth opportunities by delivering industry-leading solutions and services to our enterprise customers. These customers include large, multi-national accounts from our recently acquired WLAN business from Zebra Technologies. Additionally, we remain focused on managing our cost structure as we continue to realize the synergies from the acquired business and implement our realignment of the Company's resources to accelerate the achievement of our growth and margin objectives," Meyercord added.

Recent Key Events:


    --  Completed Acquisition of Zebra's Wireless LAN Business. We officially
        completed our acquisition of Zebra's Wireless LAN business, solidifying
        Extreme's position as the third largest provider in our target
        enterprise campus market.
    --  Official Wi-Fi and Wi-Fi Analytics Provider of Super Bowl LI; MetLife
        Stadium Win with New York Jets and New York Giants; and Expanded
        Partnership with the New England Patriots. Extreme announced that it
        will power Super Bowl LI following its wired and wireless deployment at
        NRG Stadium in Houston. We also won the MetLife Stadium (formally Cisco
        customers) core networking business.
    --  New Wave2 Wireless APs. We strengthened our ExtremeWireless(TM)
        portfolio with the industry's first Wave2 integrated camera access
        points, which offer customers significant cost savings and unified
        management as compared to traditional surveillance camera solutions.
    --  Recognized for Outstanding Partnership Support. Tech Data awarded
        Extreme with its 'Growth Vendor Partner of the Year' award based on our
        year-over-year sales performance, executive engagement and overall
        support for Tech Data.


    Fiscal Q2 2017 Financial Metrics:


                                      2017         2016          Change
                                      ----         ----          ------

    GAAP Results of
     Operations

    Product                                 $109.8        $105.3             $4.5       4%

    Service                                   38.3          34.0              4.3      13%
                                              ----          ----              ---

    Total Net
     Revenue                                $148.1        $139.3             $8.8       6%

    Gross Margin                             50.9%        50.4%            0.5%      1%

    Operating
     Margin                                 (5.0)%       (3.8)%          (1.2)%   (32)%

    Net Loss                                $(8.6)       $(7.2)          $(1.4)   (20)%

    Loss per basic
     share                                 $(0.08)      $(0.07)         $(0.01)   (14)%

    Non-GAAP
     Results of
     Operations

    Product                                 $109.8        $105.4             $4.4       4%

    Service                                   38.3          34.3              4.0      12%
                                              ----          ----              ---

    Total Net
     Revenue                                $148.1        $139.7             $8.4       6%

    Gross Margin                             57.5%        53.6%            3.9%      7%

    Operating
     Margin                                   9.4%         7.8%            1.6%     21%

    Net Income                               $12.7          $9.0             $3.7      41%

    Earnings per
     diluted share                           $0.12         $0.09            $0.03      33%

    --  Cash and investments ended the quarter at $103.8 million, as compared to
        $102.3 million from the prior quarter and an increase of $17.9 million
        from the prior year.
    --  Accounts receivable balance ending Q2 was $117.8 million, with days
        sales outstanding ("DSO") of 73.
    --  Inventory ending Q2 was $47.4 million, an increase of $4.0 million from
        the prior quarter and down $9.2 million from the prior year.

Business Outlook:

Extreme's Business Outlook is based on current expectations. The following statements are forward-looking, and actual results could differ materially based on market conditions and the factors set forth under "Forward-Looking Statements" below.

For its third quarter of fiscal 2017 ending March 31, 2017, the Company is targeting revenue in a range of $151.0 million to $161.0 million. GAAP gross margin is targeted between 53.4% and 54.5% and non-GAAP gross margin is targeted between 55.5% and 56.5%. Operating expenses are targeted to be between $90.3 million and $92.8 million on a GAAP basis and $74.9 million to $77.5 million on a non-GAAP basis. GAAP earnings are targeted to be between a net loss of $7.4 million to $12.0 million, or a loss of $0.07 to $0.11 per share. Non-GAAP earnings are targeted in a range of net income of $6.6 million to $11.2 million, or $0.06 to $0.10 per diluted share. The GAAP and non-GAAP net income (loss) targets are based on an estimated 109.1 million and 110.6 million average outstanding shares, respectively.

The following table shows the GAAP to non-GAAP reconciliation for Q3FY'17 guidance:



                  Gross Margin    Operating Margin      Earnings per
                      Rate              Rate                Share

    GAAP            53.4% - 54.5% (6.4)% - (3.2)%  $(0.11) - $(0.07)

    Estimated
     adjustments
     for:

    Amortization
     of product
     intangibles                                                     $0.03

                             1.9%             1.9%

    Stock based
     compensation                                                    $0.03

                             0.3%             2.4%

    Restructuring
     charge, net                -                                    $0.07

                                              5.0%

    Amortization
     of non
     product
     intangibles                -                                    $0.01

                                              0.8%

    Acquisition
     and
     integration
     costs                      -                                    $0.03

                                              2.3%
                                               ---


    Non-GAAP        55.5% - 56.5%     5.9% - 8.4%      $0.06 - $0.10

The total of percentage rate changes may not equal the total change in all cases due to rounding.

Conference Call:
Extreme will host a conference call at 4:30 p.m. Eastern (1:30 p.m. Pacific) today to review the second fiscal quarter results as well as the third fiscal quarter 2017 business outlook, including significant factors and assumptions underlying the targets noted above. The conference call will be available to the public through a live audio web broadcast via the Internet at http://investor.extremenetworks.com and a replay of the call will be available on the website through February 1, 2018. The conference call may also be heard by dialing 1-877-303-9826 (international callers dial 1-224-357-2194). Supplemental financial information to be discussed during the conference call will be posted in the Investor Relations section of the Company's website www.extremenetworks.com including the non-GAAP reconciliation attached to this press release. The encore recording can be accessed by dialing (855) 859-2056 /or international 1 (404) 537-3406 Conference ID # 40315271.

About Extreme Networks:
Extreme Networks, Inc. (EXTR) delivers software-driven networking solutions that help IT departments everywhere deliver the ultimate business outcome: stronger connections with customers, partners and employees. Wired to wireless, desktop to data center, on premise or through the cloud, we go to extreme measures for our customers in more than 80 countries, delivering 100% insourced call-in technical support to organizations large and small, including some of the world's leading names in business, hospitality, retail, transportation and logistics, education, government, healthcare and manufacturing. Founded in 1996, Extreme is headquartered in San Jose, California. For more information, visit Extreme's website or call 1-888-257-3000.

Extreme Networks and the Extreme Networks logo, ExtremeManagement, ExtremeWireless, ExtremeControl and ExtremeAnalytics are either trademarks or registered trademarks of Extreme Networks, Inc. in the United States and/or other countries.

Non-GAAP Financial Measures:
Extreme provides all financial information required in accordance with generally accepted accounting principles ("GAAP"). The Company is providing with this press release non-GAAP gross margins, non-GAAP operating expenses, and non-GAAP earnings per share. In preparing non-GAAP information, the Company has excluded, where applicable, the impact of share-based compensation, acquisition and integration costs, purchase accounting adjustments, acquired inventory adjustments, amortization of acquired intangibles, restructuring charges, executive transition costs, litigation expenses and overhead adjustments. The Company believes that excluding these items provides both management and investors with additional insight into its current operations, the trends affecting the Company, the Company's marketplace performance, and the Company's ability to generate cash from operations. Please note the Company's non-GAAP measures may be different than those used by other companies. The additional non-GAAP financial information the Company presents should be considered in conjunction with, and not as a substitute for, the Company's GAAP financial information.

The Company has provided a non-GAAP reconciliation of the results for the periods presented in this release, which are adjusted to exclude certain items as indicated. These measures should only be used to evaluate the Company's results of operations in conjunction with the corresponding GAAP measures for comparable financial information and understanding of the Company's ongoing performance as a business. Extreme Networks uses both GAAP and non-GAAP measures to evaluate and manage its operations.

Forward Looking Statements:
Statements in this release, including those concerning the Company's business outlook, future financial and operating results, and overall future prospects are forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements speak only as of the date of this release. Actual results or events could differ materially from those anticipated in those forward-looking statements as a result of certain factors, including: our ability to realize the anticipated benefits of the WLAN business from Zebra Technologies Corporation and to successfully integrate the acquired technologies and operations into our business and operations; failure to achieve targeted revenues and forecasted demand from end customers; a highly competitive business environment for network switching equipment; our effectiveness in controlling expenses; the possibility that we might experience delays in the development or introduction of new technology and products; customer response to our new technology and products; the timing of any recovery in the global economy; risks related to pending or future litigation; and a dependency on third parties for certain components and for the manufacturing of our products.

More information about potential factors that could affect the Company's business and financial results is included in the Company's filings with the Securities and Exchange Commission, including, without limitation, under the captions: "Management's Discussion and Analysis of Financial Condition and Results of Operations," and "Risk Factors". Except as required under the U.S. federal securities laws and the rules and regulations of the U.S. Securities and Exchange Commission, Extreme Networks disclaims any obligation to update any forward-looking statements after the date of this release, whether as a result of new information, future events, developments, changes in assumptions or otherwise.



                                                             EXTREME NETWORKS, INC.


                                                     CONDENSED CONSOLIDATED BALANCE SHEETS

                                                                 (In thousands)

                                                                  (Unaudited)



                                                   December 31,                               June 30,

                                                           2016                                    2016
                                                           ----                                    ----

                             ASSETS

    Current assets:

    Cash and cash equivalents                                                        $103,786            $94,122

    Accounts receivable, net of allowances of
     $2,451 at December 31, 2016 and $3,257
     at June 30, 2016                                                                 117,819             81,419

    Inventories                                                                        47,394             40,989

    Prepaid expenses and other current assets                                          14,806             12,438
                                                                                       ------             ------

    Total current assets                                                              283,805            228,968

    Property and equipment, net                                                        30,599             29,580

    Intangible assets, net                                                             29,854             19,762

    Goodwill                                                                           80,713             70,877

    Other assets                                                                       25,026             25,236
                                                                                       ------             ------

    Total assets                                                                     $449,997           $374,423
                                                                                     ========           ========

              LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Current portion of long-term debt                                                 $10,020            $17,628

    Accounts payable                                                                   26,841             30,711

    Accrued compensation and benefits                                                  28,188             27,145

    Accrued warranty                                                                   10,228              9,600

    Deferred revenue, net                                                              81,404             72,934

    Deferred distributors revenue, net of
     cost of sales to distributors                                                     41,333             26,817

    Other accrued liabilities                                                          39,885             26,691
                                                                                       ------             ------

    Total current liabilities                                                         237,899            211,526

    Deferred revenue, less current portion                                             24,519             21,926

    Long-term debt, less current portion                                               87,127             37,446

    Deferred income taxes                                                               5,615              4,693

    Other long-term liabilities                                                         9,017              8,635

    Commitments and contingencies

    Stockholders' equity                                                               85,820             90,197
                                                                                       ------             ------

    Total liabilities and stockholders'
     equity                                                                          $449,997           $374,423
                                                                                     ========           ========


                                                                                     EXTREME NETWORKS, INC.


                                                                        CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                            (In thousands, except per share amounts)

                                                                                          (Unaudited)


                                       Three Months Ended              Six Months Ended
                                       ------------------              ----------------

                                          December 31,             December 31,                                             December 31,   December 31,

                                                     2016                   2015                                                      2016                   2015
                                                     ----                   ----                                                      ----                   ----

    Net revenues:

    Product                                               $109,789                                                 $105,355                             $199,920      $196,736

    Service                                                 38,322                                                   33,950                               70,833        67,150
                                                            ------                                                   ------                               ------        ------

    Total net revenues                                     148,111                                                  139,305                              270,753       263,886
                                                           -------                                                  -------                              -------       -------

    Cost of revenues:

    Product                                                 58,659                                                   57,103                              103,586       104,037

    Service                                                 14,098                                                   11,927                               26,567        24,456
                                                            ------                                                   ------                               ------        ------

    Total cost of revenues                                  72,757                                                   69,030                              130,153       128,493
                                                            ------                                                   ------                              -------       -------

    Gross profit:

    Product                                                 51,130                                                   48,252                               96,334        92,699

    Service                                                 24,224                                                   22,023                               44,266        42,694
                                                            ------                                                   ------                               ------        ------

    Total gross profit                                      75,354                                                   70,275                              140,600       135,393
                                                            ------                                                   ------                              -------       -------

    Operating expenses:

    Research and development                                24,013                                                   20,716                               42,312        40,984

    Sales and marketing                                     41,109                                                   37,058                               78,065        73,120

    General and administrative                               9,397                                                    9,775                               17,684        18,951

    Acquisition and integration costs                        4,169                                                      807                                6,490         1,145

    Restructuring and related charges,
     net of reversals                                        1,853                                                    3,031                                1,853         8,634

    Amortization of intangibles                              2,175                                                    4,251                                6,317         8,718
                                                             -----                                                    -----                                -----         -----

    Total operating expenses                                82,716                                                   75,638                              152,721       151,552
                                                            ------                                                   ------                              -------       -------

    Operating loss                                         (7,362)                                                 (5,363)                            (12,121)     (16,159)

    Interest income                                             81                                                       29                                  138            56

    Interest expense                                       (1,176)                                                   (809)                             (1,823)      (1,635)

    Other income (expense), net                              1,025                                                      112                                  802         1,079
                                                             -----                                                      ---                                  ---         -----

    Loss before income taxes                               (7,432)                                                 (6,031)                            (13,004)     (16,659)

    Provision for income taxes                               1,179                                                    1,203                                2,086         2,101
                                                             -----                                                    -----                                -----         -----

    Net loss                                              $(8,611)                                                $(7,234)                           $(15,090)    $(18,760)
                                                           =======                                                  =======                             ========      ========

    Basic and diluted net loss per
     share:

    Net loss per share - basic                             $(0.08)                                                 $(0.07)                             $(0.14)      $(0.18)

    Net loss per share - diluted                           $(0.08)                                                 $(0.07)                             $(0.14)      $(0.18)

    Shares used in per share
     calculation -basic                                    107,425                                                  102,369                              106,690       101,677

    Shares used in per share
     calculation -diluted                                  107,425                                                  102,369                              106,690       101,677


                                                  EXTREME NETWORKS, INC.


                                     CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                      (In thousands)

                                                       (Unaudited)


                                                              Six Months Ended
                                                              ----------------

                                                     December 31,                    December 31,

                                                             2016                             2015
                                                             ----                             ----

    Net cash provided by operating
     activities                                                        $19,288                       $13,967
                                                                       -------                       -------

    Cash flows from investing
     activities:

    Capital expenditures                                               (4,662)                      (1,409)

    Acquisition                                                       (51,088)                            -
                                                                       -------                           ---

    Net cash used in investing
     activities                                                       (55,750)                      (1,409)
                                                                       -------                        ------

    Cash flows from financing
     activities:

    Borrowings under Revolving
     Facility                                                                -                       15,000

    Borrowings under Term Loan                                          48,250

    Loan fees on  borrowings                                           (1,327)

    Repayment of debt                                                  (5,513)                     (19,875)

    Proceeds from issuance of common
     stock                                                               4,831                         2,330
                                                                         -----                         -----

    Net cash provided by (used in)
     financing activities                                               46,241                       (2,545)
                                                                        ------                        ------


    Foreign currency effect on cash                                      (115)                        (373)


    Net increase in cash and cash
     equivalents                                                         9,664                         9,640
                                                                         -----                         -----


    Cash and cash equivalents at
     beginning of period                                                94,122                        76,225
                                                                        ------                        ------

    Cash and cash equivalents at end
     of period                                                        $103,786                       $85,865
                                                                      ========                       =======

Extreme Networks, Inc.
Non-GAAP Measures of Financial Performance

To supplement the Company's consolidated financial statements presented in accordance with generally accepted accounting principles, ("GAAP"), Extreme Networks uses non-GAAP measures of certain components of financial performance. These non-GAAP measures include non-GAAP net income, non-GAAP earnings per diluted share, non-GAAP gross margin, non-GAAP operating expenses and free cash flow.

Reconciliation to the nearest GAAP measure of all historical non-GAAP measures included in this press release can be found in the tables included with this press release. In this press release, Extreme Networks also presents its target for non-GAAP expenses, which is expenses less share-based compensation expense, acquisition and integration costs, purchase accounting adjustments, acquired inventory adjustments, amortization of intangibles, restructuring expenses, executive transition expenses, litigation expense and overhead adjustments.

Non-GAAP measures presented in this press release are not in accordance with or alternative measures prepared in accordance with GAAP and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. Non-GAAP measures have limitations in that they do not reflect all of the amounts associated with Extreme Networks' results of operations as determined in accordance with GAAP. These non-GAAP measures should only be used to evaluate Extreme Networks' results of operations in conjunction with the corresponding GAAP measures.

Extreme believes these non-GAAP measures when shown in conjunction with the corresponding GAAP measures enhance investors' and management's overall understanding of the Company's current financial performance and the Company's prospects for the future, including cash flows available to pursue opportunities to enhance shareholder value. In addition, because Extreme Networks has historically reported certain non-GAAP results to investors, the Company believes the inclusion of non-GAAP measures provides consistency in the Company's financial reporting.

For its internal planning process, and as discussed further below, Extreme's management uses financial statements that do not include share-based compensation expense, acquisition and integration costs, purchase accounting adjustments, acquired inventory adjustment, amortization of intangibles, restructuring expenses, executive transition costs, litigation expenses and overhead adjustments. Extreme's management also uses non-GAAP measures, in addition to the corresponding GAAP measures, in reviewing the Company's financial results.

As described above, Extreme excludes the following items from one or more of its non-GAAP measures when applicable.

Share-based compensation. This expense consists of expenses for stock options, restricted stock and employee stock purchases through its ESPP. Extreme Networks excludes share-based compensation expenses from its non-GAAP measures primarily because they are non-cash expenses that the Company does not believe are reflective of ongoing cash requirement related to operating results. Extreme Networks expects to incur share-based compensation expenses in future periods.

Acquisition and integration costs. Acquisition and integration costs consist of legal and professional fees related to the acquisition of Zebra Technologies Corporation's wireless LAN business. Extreme Networks excludes these expenses since they result from an event that is outside the ordinary course of continuing operations.

Purchase accounting adjustments. Purchase accounting adjustments relating to deferred revenue consists of adjustments to the carrying value of deferred revenue. We have recorded adjustments to the assumed deferred revenue to reflect only a fulfillment margin and thereby excluding the profit margin and revenue which would have been incurred had Extreme Networks entered into the service contract post-acquisition.

Acquired inventory adjustments. Purchase accounting adjustments relating to the mark up of acquired inventory to fair value less disposal costs.

Amortization of acquired intangibles. Amortization of acquired intangibles includes the monthly amortization expense of acquired intangible assets such as developed technology, customer relationships, trademarks and order backlog. The amortization of the developed technology intangible is recorded in product cost of goods sold, while the amortization for the other intangibles are recorded in operating expenses. Extreme Networks excludes these non-cash expenses since they result from an intangible asset and for which the period expense does not impact the operations of the business and are non-cash in nature.

Restructuring expenses. Restructuring expenses primarily consist of accrued lease costs pertaining to the estimated future obligations for non-cancelable lease payments and accelerated depreciation of leasehold improvements related to excess facilities. Extreme Networks excludes restructuring expenses since they result from events that often occur outside of the ordinary course of continuing operations.

Executive transition expenses. Executive transition expenses consists of severance and termination benefits and legal transition cash transactions. The expenses are incurred through execution of pre-established employment contracts with senior executives. The Company does not believe these expenses are reflective of ongoing cash requirements related to its operating results.

Litigation expenses. Litigation expenses consist of legal and professional fees and expenses related to our on-going ligation matter as a result of a securities laws class action lawsuit.

Overhead adjustments. Overhead adjustment relate to service inventory overhead capitalization, this was a one-time event and was non-cash in nature.

In addition to the non-GAAP measures discussed above, Extreme uses free cash flow as a measure of operating performance. Free cash flow represents operating cash flows less net purchase of property and equipment on a GAAP basis. Extreme considers free cash flows to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business after the purchases of property and equipment, which can then be used to, among other things, invest in Extreme's business, make strategic acquisitions, and strengthen the balance sheet. A limitation of the utility of free cash flows as a measure of financial performance is that it does not represent the total increase or decrease in the Company's cash balance for the period.



                                                                               EXTREME NETWORKS, INC.


                                                                  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                          GAAP TO NON-GAAP RECONCILIATION

                                                                      (In thousands, except per share amounts)

                                                                                    (Unaudited)


    Non-GAAP Revenue                           Three Months Ended                                     Six Months Ended
                                               ------------------                                     ----------------

                                      December 31,                  December 31,                              December 31,         December 31,

                                              2016                           2015                                       2016                  2015
                                              ----                           ----                                       ----                  ----


    Revenue - GAAP Basis                               $148,111                                     $139,305                             $270,753                $263,886

    Adjustments:

    Purchase accounting adjustment               -                                         377                                 133                       754
                                               ---                                         ---                                 ---                       ---

    Revenue - Non-GAAP
     Basis                                             $148,111                                     $139,682                             $270,886                $264,640


    Non-GAAP Gross Margin                      Three Months Ended                                     Six Months Ended
                                               ------------------                                     ----------------

                                      December 31,                  December 31,                              December 31,         December 31,

                                              2016                           2015                                       2016                  2015
                                              ----                           ----                                       ----                  ----


    Gross profit -GAAP
     Basis                                              $75,354                                      $70,275                             $140,600                $135,393

    Gross margin -GAAP Basis
     percentage                                         50.9%                                       50.4%                               51.9%                  51.3%

    Adjustments:

    Stock based compensation expense                      308                                          554                                  608                   1,216

    Purchase accounting adjustments              -                                         377                                 133                       754

    Acquired inventory adjustments           2,300                                            -                              2,300                         -

    Acquisition and integration costs        5,517                                            -                              5,517                         -

    Amortization of intangibles                         1,719                                        3,708                                5,136                   8,000

    Service inventory overhead
     capitalization                              -                                           -                                  -                  (1,493)
                                               ---                                         ---                                ---                   ------

    Gross profit - Non-
     GAAP Basis                                         $85,198                                      $74,914                             $154,294                $143,870

    Gross margin - Non-GAAP Basis
     percentage                                         57.5%                                       53.6%                               57.0%                  54.4%


    Non-GAAP Operating
     Income                                    Three Months Ended                                     Six Months Ended
                                               ------------------                                     ----------------

                                      December 31,                  December 31,                              December 31,         December 31,

                                              2016                           2015                                       2016                  2015
                                              ----                           ----                                       ----                  ----


    GAAP operating loss                                $(7,362)                                    $(5,363)                           $(12,121)              $(16,159)

    GAAP operating loss percentage                     (5.0)%                                      (3.8)%                              (4.5)%                 (6.1)%

    Adjustments:

    Stock based compensation expense                    3,381                                        3,945                                6,856                   8,616

    Acquisition and integration costs                   9,686                                          807                               12,007                   1,145

    Restructuring charge, net of
     reversal                                           1,853                                        3,031                                1,853                   8,634

    Acquired inventory adjustments           2,300                                            -                              2,300                         -

    Amortization of intangibles                         3,894                                        7,959                               11,453                  16,718

    Purchase accounting adjustments              -                                         377                                 133                       754

    Executive transition costs                   -                                           -                                 34                         -

    Litigation                                            236                                           79                                  263                      79

    Service inventory overhead
     capitalization                              -                                           -                                  -                  (1,493)
                                               ---                                         ---                                ---                   ------

    Total adjustments to
     GAAP operating loss                                $21,350                                      $16,198                              $34,899                 $34,453

    Non-GAAP operating
     income                                             $13,988                                      $10,835                              $22,778                 $18,294

    Non-GAAP operating income
     percentage                                          9.4%                                        7.8%                                8.4%                   6.9%


    Non-GAAP Net Income                        Three Months Ended                                     Six Months Ended
                                               ------------------                                     ----------------

                                      December 31,                  December 31,                              December 31,         December 31,

                                              2016                           2015                                       2016                  2015
                                              ----                           ----                                       ----                  ----


    GAAP net loss                                      $(8,611)                                    $(7,234)                           $(15,090)              $(18,760)

    Adjustments:

    Stock based compensation expense                    3,381                                        3,945                                6,856                   8,616

    Acquisition and integration costs                   9,686                                          807                               12,007                   1,145

    Restructuring charge, net of
     reversal                                           1,853                                        3,031                                1,853                   8,634

    Amortization of intangibles                         3,894                                        7,959                               11,453                  16,718

    Acquired inventory adjustments           2,300                                            -                              2,300                         -

    Purchase accounting adjustments              -                                         377                                 133                       754

    Executive transition costs                   -                                           -                                 34                         -

    Litigation                                            236                                           79                                  263                      79

    Service inventory overhead
     capitalization                              -                                           -                                  -                  (1,493)
                                               ---                                         ---                                ---                   ------

    Total adjustments to
     GAAP net loss                                      $21,350                                      $16,198                              $34,899                 $34,453

    Non-GAAP net income                                 $12,739                                       $8,964                              $19,809                 $15,693


    Earnings per share

    Non-GAAP diluted net
     income per share                                     $0.12                                        $0.09                                $0.18                   $0.15


    Shares used in diluted net income
     per share calculation

    Non-GAAP shares used                              110,152                                      105,087                              109,394                 103,997


    Free Cash Flow                             Three Months Ended                                     Six Months Ended
                                               ------------------                                     ----------------

                                      December 31,                  December 31,                              December 31,         December 31,

                                              2016                           2015                                       2016                  2015
                                              ----                           ----                                       ----                  ----


    Cash flow provided by
     operations                                          $9,713                                       $7,441                              $19,288                 $13,967

    Less: PP&E CapEx spending                         (3,027)                                      $(776)                             (4,662)                (1,409)
                                                       ------                                        -----                               ------                  ------

    Total free cash flow                                 $6,686                                       $6,665                              $14,626                 $12,558

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/extreme-networks-reports-second-quarter-fiscal-year-2017-financial-results-300400834.html

SOURCE Extreme Networks, Inc.