cien-20211209
0000936395false00009363952021-12-092021-12-09


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of report (Date of earliest event reported): December 9, 2021
Ciena Corporation
(Exact name of registrant as specified in its charter)
Commission File Number: 001-36250



Delaware
(State or other jurisdiction of incorporation)
7035 Ridge Road, Hanover, MD
(Address of principal executive offices)


23-2725311
(IRS Employer Identification No.)
21076
(Zip Code)
Registrant's telephone number, including area code: (410) 694-5700

Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common stock, $0.01 par value
CIEN
New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.



ITEM 2.02 – RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On December 9, 2021, Ciena Corporation ("Ciena") issued a press release announcing its financial results for its fourth fiscal quarter ended October 30, 2021. The text of the press release is furnished as Exhibit 99.1 to this Report. As discussed in this press release, Ciena will be hosting an investor call to discuss its results of operations for its fourth fiscal quarter ended October 30, 2021.
In conjunction with the issuance of this press release, Ciena posted to the quarterly results page of the Investors section of www.ciena.com an accompanying investor presentation. The investor presentation is furnished as Exhibit 99.2 to this Report.

The information in Exhibits 99.1 and 99.2, as well as Item 2.02 of this Report, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, and shall not be incorporated by reference into any registration statement pursuant to the Securities Act of 1933, as amended. Investors are encouraged to review the “Investors” page of our website at www.ciena.com because, as with the other disclosure channels that we use, from time to time we may post material information exclusively on that site.

ITEM 8.01 - OTHER EVENTS

On December 9, 2021, Ciena announced that its Board of Directors has authorized a program to repurchase up to $1.0 billion of the company’s common stock. This program replaces Ciena's previously authorized share repurchase program. Ciena may purchase shares at management’s discretion in the open market, in accelerated share repurchase arrangements, in privately negotiated transactions, in transactions structured through investment banking institutions, or a combination of the foregoing. Ciena may also, from time to time, enter into Rule 10b5-1 plans to facilitate repurchases of its shares under this authorization. The amount and timing of repurchases are subject to a variety of factors including liquidity, cash flow, stock price, and general business and market conditions. The program may be modified, suspended or discontinued at any time.

ITEM 9.01 – FINANCIAL STATEMENTS AND EXHIBITS
Exhibit Number
Description of Document
Exhibit 99.1

Exhibit 99.2

Exhibit 104
Cover Page Interactive Data File (embedded within the Inline XBRL document).





SIGNATURES



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 9, 2021
By:
/s/ David M. Rothenstein
David M. Rothenstein
Senior Vice President, General Counsel and Secretary


Document

FOR IMMEDIATE RELEASE
Ciena Reports Fiscal Fourth Quarter 2021 and Year-End Financial Results

Board Authorizes Share Repurchase up to $1.0 Billion

HANOVER, Md. - December 9, 2021 - Ciena® Corporation (NYSE: CIEN), a networking systems, services and software company, today announced unaudited financial results for its fiscal fourth quarter and year ended October 30, 2021.

Q4 Revenue: $1.04 billion, increasing 25.7% year over year

Q4 Net Income per Share: $0.66 GAAP; $0.85 adjusted (non-GAAP), increasing 41.7% year over year

Share Repurchases: Repurchased approximately 0.5 million shares of common stock for an aggregate price of $26.7 million during the fourth quarter

“Our strong financial results exceeded our expectations in the fourth quarter and for the full fiscal year, driven by continued execution of our strategy and our demonstrated ability to manage supply chain challenges," said Gary Smith, President and CEO, Ciena. "Looking ahead, we intend to continue driving growth in our business by leveraging our market leadership and investing to capitalize on robust demand dynamics. In addition, our strong balance sheet and cash generation expectations allow us to increase return of capital to our shareholders."

For fiscal fourth quarter 2021, Ciena reported revenue of $1.04 billion, as compared to $828.5 million for fiscal fourth quarter 2020. For fiscal year 2021, Ciena reported revenue of $3.62 billion, as compared to $3.53 billion for fiscal year 2020.

Ciena's GAAP net income for fiscal fourth quarter 2021 was $103.5 million, or $0.66 per diluted common share, which compares to GAAP net income of $65.0 million, or $0.42 per diluted common share, for fiscal fourth quarter 2020. For fiscal year 2021, Ciena's GAAP net income was $500.2 million, or $3.19 per diluted common share, as compared to GAAP net income of $361.3 million, or $2.32 per diluted common share, for fiscal year 2020.

Ciena's adjusted (non-GAAP) net income for fiscal fourth quarter 2021 was $132.7 million, or $0.85 per diluted common share, which compares to adjusted (non-GAAP) net income of $94.5 million, or $0.60 per diluted common share, for fiscal fourth quarter 2020. For fiscal year 2021, Ciena's adjusted (non-GAAP) net income was $456.5 million, or $2.91 per diluted common share, as compared to adjusted (non-GAAP) net income of $460.1 million, or $2.95 per diluted common share, for fiscal year 2020.

Share Repurchase Program
On December 1, 2021, Ciena's Board of Directors authorized the repurchase of up to $1.0 billion of the Company's stock, replacing the previous share repurchase authorization. In connection with this new
1


authorization, the company intends to enter into an accelerated share repurchase (ASR) arrangement under which it will repurchase $250 million of its common stock. The final settlement of the ASR is expected to be completed in the second quarter of fiscal 2022.

Performance Summary for the Fiscal Fourth Quarter and the Year Ended October 30, 2021
The tables below (in millions, except percentage data) provide comparisons of certain quarterly and annual results to the prior year. Appendices A and B set forth reconciliations between the GAAP and adjusted (non-GAAP) measures contained in this release.
GAAP Results (unaudited)
Quarter EndedPeriodYear EndedPeriod
October 30,October 31,ChangeOctober 30,October 31,Change
20212020Y-T-Y*20212020Y-T-Y*
Revenue$1,041.5 $828.5 25.7 %$3,620.7 $3,532.2 2.5 %
Gross margin45.8 %48.8 %(3.0)%47.6 %46.8 %0.8 %
Operating expense$339.7 $310.9 9.3 %$1,226.6 $1,165.9 5.2 %
Operating margin13.2 %11.3 %1.9 %13.7 %13.8 %(0.1)%
Non-GAAP Results (unaudited)
Quarter EndedPeriod Year EndedPeriod
October 30,October 31,ChangeOctober 30,October 31,Change
20212020Y-T-Y*20212020Y-T-Y*
Revenue$1,041.5 $828.5 25.7 %$3,620.7 $3,532.2 2.5 %
Adj. gross margin46.3 %49.5 %(3.2)%47.9 %47.4 %0.5 %
Adj. operating expense$307.1 $278.9 10.1 %$1,129.3 $1,055.3 7.0 %
Adj. operating margin16.8 %15.8 %1.0 %16.8 %17.6 %(0.8)%
Adj. EBITDA$199.2 $154.5 28.9 %$702.8 $713.9 (1.6)%

* Denotes % change, or in the case of margin, absolute change
2


Revenue by Segment (unaudited)
Quarter Ended
October 30, 2021October 31, 2020
Revenue
%**
Revenue
% **
Networking Platforms
Converged Packet Optical
$754.6 72.5 $579.3 69.9 
Routing and Switching (1)
74.2 7.1 56.0 6.8 
Total Networking Platforms828.8 79.6 635.3 76.7 
Platform Software and Services
66.1 6.3 54.5 6.6 
Blue Planet Automation Software and Services19.8 1.9 20.9 2.5 
Global Services
Maintenance Support and Training
71.3 6.9 67.0 8.1 
Installation and Deployment
47.2 4.5 43.0 5.2 
Consulting and Network Design
8.3 0.8 7.8 0.9 
Total Global Services126.8 12.2 117.8 14.2 
Total$1,041.5 100.0 $828.5 100.0 
Revenue by Segment (unaudited)
Year Ended
October 30, 2021October 31, 2020
Revenue
%**
Revenue
% **
Networking Platforms
Converged Packet Optical
$2,553.5 70.5 $2,547.6 72.1 
Routing and Switching (1)
271.8 7.5 267.5 7.6 
Total Networking Platforms2,825.3 78.0 2,815.1 79.7 
Platform Software and Services
229.6 6.4 197.8 5.6 
Blue Planet Automation Software and Services77.2 2.1 62.6 1.8 
Global Services
Maintenance Support and Training
283.4 7.8 269.4 7.6 
Installation and Deployment
171.5 4.7 152.0 4.3 
Consulting and Network Design
33.7 1.0 35.3 1.0 
Total Global Services488.6 13.5 456.7 12.9 
Total$3,620.7 100.0 $3,532.2 100.0 

** Denotes % of total revenue
(1) Ciena renamed its former “Packet Networking” product line “Routing and Switching” effective as of the beginning of fiscal 2021. This change, affecting only the presentation of such information, was made on a prospective basis and does not impact comparability of previous financial results or the composition of this product category.
Additional Performance Metrics for Fiscal Fourth Quarter and Year Ended October 30, 2021
3


Revenue by Geographic Region (unaudited)
Quarter Ended
October 30, 2021October 31, 2020
Revenue
% **
Revenue
% **
Americas$748.7 71.9 $531.6 64.2 
Europe, Middle East and Africa170.8 16.4 157.6 19.0 
Asia Pacific122.0 11.7 139.3 16.8 
Total$1,041.5 100.0 $828.5 100.0 
Revenue by Geographic Region (unaudited)
Year Ended
October 30, 2021October 31, 2020
Revenue
% **
Revenue
% **
Americas$2,525.6 69.8 $2,469.3 69.9 
Europe, Middle East and Africa670.5 18.5 591.5 16.8 
Asia Pacific424.6 11.7 471.4 13.3 
Total$3,620.7 100.0 $3,532.2 100.0 
** Denotes % of total revenue
One 10%-plus customer represented a total of 12.9% and 12.4% of revenue for the fiscal fourth quarter and fiscal year 2021, respectively
Cash and investments totaled $1.7 billion
Cash flow from operations totaled $254.9 million and $541.6 million for the fiscal fourth quarter and fiscal year 2021, respectively
Average days' sales outstanding (DSOs) were 85 and 98 for the fiscal fourth quarter and fiscal year 2021, respectively
Accounts receivable, net balance was $885.0 million
Unbilled contract asset balance, net was $101.4 million
Inventories totaled $374.3 million, including:
Raw materials: $175.4 million
Work in process: $10.3 million
Finished goods: $180.8 million
Deferred cost of sales: $44.7 million
Reserve for excess and obsolescence: $(36.9) million
Product inventory turns were 5.0 and 4.1 for the fiscal fourth quarter and fiscal year 2021, respectively
Headcount totaled 7,241

Supplemental Materials and Live Web Broadcast of Unaudited Fiscal Fourth Quarter and Year-End 2021 Results
Today, Thursday, December 9, 2021, in conjunction with this announcement, Ciena posted to the Quarterly Results page of the Investor Relations section of its website certain related supporting materials for its unaudited fiscal fourth quarter and fiscal year 2021 results.

Ciena's management will also host a discussion today with investors and financial analysts that will include the Company's outlook. The live audio web broadcast beginning at 8:30 a.m. Eastern will be accessible via www.ciena.com. An archived replay of the live broadcast will be available shortly following its conclusion on the Investor Relations page of Ciena's website.
4



Notes to Investors

Forward-Looking Statements. You are encouraged to review the Investors section of our website, where we routinely post press releases, SEC filings, recent news, financial results, supplemental financial information, and other announcements. From time to time we exclusively post material information to this website along with other disclosure channels that we use. This press release contains certain forward-looking statements that involve risks and uncertainties. These statements are based on current expectations, forecasts, assumptions and other information available to the Company as of the date hereof. Forward-looking statements include statements regarding Ciena's expectations, beliefs, intentions or strategies regarding the future and can be identified by forward-looking words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "should," "will," and "would" or similar words. Forward-looking statements in this release include: "Our strong financial results exceeded our expectations in the fourth quarter and for the full fiscal year, driven by continued execution of our strategy and our demonstrated ability to manage supply chain challenges"; "Looking ahead, we intend to continue driving growth in our business by leveraging our market leadership and investing to capitalize on robust demand dynamics"; In addition, our strong balance sheet and cash generation expectations allow us to increase return of capital to our shareholders."

Ciena's actual results, performance or events may differ materially from these forward-looking statements made or implied due to a number of risks and uncertainties relating to Ciena's business, including: the effect of broader economic and market conditions on our customers and their business; our ability to execute our business and growth strategies; the duration and severity of the COVID-19 pandemic and the impact of countermeasures taken to mitigate its spread; the impact of COVID-19 on macroeconomic conditions, the level of economic activity, demand for our technology solutions, short- and long-term customer or end user needs and changes thereto, continuity of supply chain, logistics and business operations, liquidity and financial results; changes in network spending or network strategy by customers; seasonality and the timing and size of customer orders, including our ability to recognize revenue relating to such sales; the level of competitive pressure we encounter; the product, customer and geographic mix of sales within the period; supply chain disruptions and the level of success relating to efforts to optimize Ciena's operations; changes in foreign currency exchange rates affecting revenue and operating expense; factors beyond our control such as natural disasters, acts of war or terrorism, and public health emergencies, including the COVID-19 pandemic; the impact of the Tax Cuts and Jobs Act; changes in tax or trade regulations, including the imposition of tariffs, duties or efforts to withdraw from or materially modify international trade agreements; changes in estimates of prospective income tax rates and any adjustments to Ciena's provisional estimates whether related to further guidance, analysis or otherwise, and the other risk factors disclosed in Ciena's periodic reports filed with the Securities and Exchange Commission, including its Quarterly Report on Form 10-Q filed with the SEC on September 8, 2021 and its Annual Report on Form 10-K to be filed with the SEC. Ciena assumes no obligation to update any forward-looking information included in this press release.

Non-GAAP Presentation of Quarterly and Annual Results. This release includes non-GAAP measures of Ciena's gross profit, operating expense, income from operations, earnings before interest, tax, depreciation and amortization (EBITDA), Adjusted EBITDA, and measures of net income and net income per share. In evaluating the operating performance of Ciena's business, management excludes certain charges and credits that are required by GAAP. These items share one or more of the following characteristics: they are unusual and Ciena does not expect them to recur in the ordinary course of its business; they do not involve the expenditure of cash; they are unrelated to the ongoing operation of the business in the ordinary course; or their magnitude and timing is largely outside of Ciena's control. Management believes that the non-GAAP measures below provide management and investors useful information and meaningful insight to the operating performance of the business. The presentation of these non-GAAP financial measures should be considered in addition to Ciena's GAAP results and these measures are not intended to be a substitute for the financial information prepared and presented in accordance with GAAP. Ciena's non-GAAP measures and the related adjustments may differ from non-GAAP measures used by other companies and should only be used to evaluate Ciena's results of operations in conjunction with our corresponding GAAP results. To the extent not previously disclosed in a prior Ciena financial results press release for the relevant period,
5


Appendix A and B to this press release set forth a complete GAAP to non-GAAP reconciliation of the non-GAAP measures contained in this release.

About Ciena. Ciena (NYSE: CIEN) is a networking systems, services and software company. We provide solutions that help our clients create the Adaptive Network™ in response to the constantly changing demands of their users. By delivering best-in-class networking technology through high-touch consultative relationships, we build the world’s most agile networks with automation, openness and scale. For updates on Ciena, follow us on Twitter @Ciena, LinkedIn, the Ciena Insights blog, or visit www.ciena.com.
 

6


CIENA CORPORATION
CONDENSED UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
 Quarter EndedYear Ended
October 30,October 31,October 30,October 31,
 2021202020212020
Revenue:  
Products$860,925 $668,661 $2,932,602 $2,914,790 
Services180,561 159,819 688,082 617,367 
Total revenue1,041,486 828,480 3,620,684 3,532,157 
Cost of goods sold: 
Products470,334 343,413 1,545,269 1,573,791 
Services94,033 80,718 353,436 305,475 
Total cost of goods sold564,367 424,131 1,898,705 1,879,266 
Gross profit477,119 404,349 1,721,979 1,652,891 
Operating expenses: 
Research and development147,454 137,237 536,666 529,888 
Selling and marketing129,625 113,382 452,214 416,425 
General and administrative49,383 43,415 181,874 169,548 
Significant asset impairments and restructuring costs5,700 7,854 29,565 22,652 
Amortization of intangible assets5,836 5,851 23,732 23,383 
Acquisition and integration costs1,712 3,127 2,572 4,031 
Total operating expenses339,710 310,866 1,226,623 1,165,927 
Income from operations137,409 93,483 495,356 486,964 
Interest and other income (loss), net(168)(249)(1,768)964 
Interest expense(7,916)(7,395)(30,837)(31,321)
Loss on extinguishment and modification of debt— — — (646)
Income before income taxes129,325 85,839 462,751 455,961 
Provision (benefit) for income taxes25,826 20,798 (37,445)94,670 
Net income$103,499 $65,041 $500,196 $361,291 
Net Income per Common Share
Basic net income per common share$0.67 $0.42 $3.22 $2.34 
Diluted net income per potential common share$0.66 $0.42 $3.19 $2.32 
Weighted average basic common shares outstanding155,232 154,706 155,279 154,287 
Weighted average diluted potential common shares outstanding(1)
156,689 156,563 156,743 155,955 
(1) Weighted average diluted potential common shares outstanding used in calculating GAAP diluted net income per potential common share for the fourth quarter of fiscal 2021 includes 1.5 million shares underlying certain stock option and stock unit awards.
Weighted average diluted potential common shares outstanding used in calculating GAAP diluted net income per potential common share for fiscal 2021 includes 1.5 million shares underlying certain stock option and stock unit awards.
Weighted average diluted potential common shares outstanding used in calculating GAAP diluted net income per potential common share for the fourth quarter of fiscal 2020 includes 1.9 million shares underlying certain stock option and stock unit awards.
Weighted average diluted potential common shares outstanding used in calculating GAAP diluted net income per potential common share for fiscal 2020 includes 1.7 million shares underlying certain stock option and stock unit awards.
7


CIENA CORPORATION
CONDENSED UNAUDITED CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
 October 30,October 31,
 20212020
ASSETS  
Current assets:  
Cash and cash equivalents$1,422,546 $1,088,624 
 Short-term investments181,483 150,667 
Accounts receivable, net884,958 719,405 
Inventories374,265 344,379 
Prepaid expenses and other325,654 308,084 
Total current assets3,188,906 2,611,159 
Long-term investments70,038 82,226 
Equipment, building, furniture and fixtures, net284,968 272,377 
Operating lease right-of-use assets44,285 57,026 
Goodwill311,645 310,847 
Other intangible assets, net65,314 96,647 
Deferred tax asset, net800,180 647,805 
Other long-term assets99,891 102,830 
Total assets$4,865,227 $4,180,917 
LIABILITIES AND STOCKHOLDERS’ EQUITY 
Current liabilities: 
Accounts payable$356,176 $291,904 
Accrued liabilities and other short-term obligations409,285 334,132 
Deferred revenue118,007 108,700 
Operating lease liabilities18,632 19,035 
Current portion of long-term debt6,930 6,930 
Total current liabilities909,030 760,701 
Long-term deferred revenue57,457 49,663 
Other long-term obligations166,803 123,185 
Long-term operating lease liabilities41,564 61,415 
Long-term debt, net670,355 676,356 
Total liabilities$1,845,209 $1,671,320 
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; 154,858,981 and 154,563,005 shares issued and outstanding1,549 1,546 
Additional paid-in capital6,803,162 6,826,531 
Accumulated other comprehensive income (loss)439 (35,358)
Accumulated deficit(3,785,132)(4,283,122)
Total stockholders’ equity3,020,018 2,509,597 
Total liabilities and stockholders’ equity$4,865,227 $4,180,917 

8


CIENA CORPORATION
CONDENSED UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
 Year Ended
 October 30, 2021October 31, 2020
Cash flows provided by operating activities:  
Net income$500,196 $361,291 
Adjustments to reconcile net income to net cash provided by operating activities:  
Depreciation of equipment, building, furniture and fixtures, and amortization of leasehold improvements96,233 93,908 
Share-based compensation costs84,336 67,758 
Amortization of intangible assets36,033 38,619 
Deferred taxes(156,469)64,339 
Provision for inventory excess and obsolescence17,850 24,701 
Provision for warranty17,093 22,417 
Other14,525 20,483 
Changes in assets and liabilities:  
Accounts receivable(174,377)(17,299)
Inventories(47,567)(25,044)
Prepaid expenses and other(19,691)(38,998)
Operating lease right-of-use assets16,632 16,787 
Accounts payable, accruals and other obligations162,134 (117,931)
Deferred revenue16,822 2,519 
Short and long-term operating lease liabilities(22,104)(19,896)
Net cash provided by operating activities541,646 493,654 
Cash flows used in investing activities: 
Payments for equipment, furniture, fixtures and intellectual property(79,550)(82,667)
Purchase of available for sale securities(172,778)(223,196)
Proceeds from maturities of available for sale securities152,253 110,390 
Settlement of foreign currency forward contracts, net4,680 3,531 
Proceeds from sale of equity investment4,678 — 
Acquisition of businesses, net of cash acquired— (28,300)
Net cash used in investing activities(90,717)(220,242)
Cash flows used in financing activities: 
Payment of long-term debt(6,929)(5,198)
Payment of debt issuance costs— (382)
Payment of finance lease obligations(3,004)(2,703)
Shares repurchased for tax withholdings on vesting of stock unit awards(44,071)(32,472)
Repurchases of common stock - repurchase program(91,288)(74,535)
Proceeds from issuance of common stock28,457 28,068 
Net cash used in financing activities(116,835)(87,222)
Effect of exchange rate changes on cash, cash equivalents and restricted cash(198)(1,643)
Net increase in cash, cash equivalents and restricted cash333,896 184,547 
Cash, cash equivalents and restricted cash at beginning of fiscal year1,088,708 904,161 
Cash, cash equivalents and restricted cash at end of fiscal year$1,422,604 $1,088,708 
Supplemental disclosure of cash flow information 
Cash paid during the fiscal year for interest$29,864 $32,837 
Cash paid during the fiscal year for income taxes, net$73,127 $53,076 
Operating lease payments$24,058 $22,089 
Non-cash investing and financing activities  
Purchase of equipment in accounts payable$10,138 $7,854 
Repurchase of common stock in accrued liabilities from repurchase program $800 $— 
Operating lease right-of-use assets subject to lease liability$4,356 $24,160 
Unrealized gain on equity investment$— $2,681 

9


APPENDIX A - Reconciliation of Adjusted (Non-GAAP) Measurements (unaudited)
Quarter EndedYear Ended
October 30, 2021October 31, 2020October 30, 2021October 31, 2020
Gross Profit Reconciliation (GAAP/non-GAAP)
GAAP gross profit$477,119 $404,349 $1,721,979 $1,652,891 
Share-based compensation-products920 724 3,408 3,182 
Share-based compensation-services1,240 968 5,181 3,853 
Canadian Emergency Wage Subsidy-products— — (4,283)— 
Canadian Emergency Wage Subsidy-services— — (2,667)— 
Amortization of intangible assets2,856 3,732 12,301 15,235 
Total adjustments related to gross profit5,016 5,424 13,940 22,270 
Adjusted (non-GAAP) gross profit$482,135 $409,773 $1,735,919 $1,675,161 
Adjusted (non-GAAP) gross profit percentage46.3 %49.5 %47.9 %47.4 %
Operating Expense Reconciliation (GAAP/non-GAAP)
GAAP operating expense$339,710 $310,866 $1,226,623 $1,165,927 
Share-based compensation-research and development5,684 4,030 21,863 16,987 
Share-based compensation-sales and marketing6,192 5,137 25,152 20,194 
Share-based compensation-general and administrative7,466 5,982 28,804 23,424 
Canadian Emergency Wage Subsidy-research and development— — (29,519)— 
Canadian Emergency Wage Subsidy-sales and marketing— — (2,604)— 
Canadian Emergency Wage Subsidy-general and administrative— — (2,207)— 
Significant asset impairments and restructuring costs5,700 7,854 29,565 22,652 
Amortization of intangible assets5,836 5,851 23,732 23,383 
Acquisition and integration costs1,712 3,127 2,572 4,031 
Total adjustments related to operating expense$32,590 $31,981 $97,358 $110,671 
Adjusted (non-GAAP) operating expense$307,120 $278,885 $1,129,265 $1,055,256 
Income from Operations Reconciliation (GAAP/non-GAAP)
GAAP income from operations$137,409 $93,483 $495,356 $486,964 
Total adjustments related to gross profit5,016 5,424 13,940 22,270 
Total adjustments related to operating expense32,590 31,981 97,358 110,671 
Total adjustments related to income from operations37,606 37,405 111,298 132,941 
Adjusted (non-GAAP) income from operations$175,015 $130,888 $606,654 $619,905 
Adjusted (non-GAAP) operating margin percentage16.8 %15.8 %16.8 %17.6 %
Net Income Reconciliation (GAAP/non-GAAP)
GAAP net income$103,499 $65,041 $500,196 $361,291 
Exclude GAAP provision (benefit) for income taxes25,826 20,798 (37,445)94,670 
Income before income taxes129,325 85,839 462,751 455,961 
Total adjustments related to income from operations37,606 37,405 111,298 132,941 
Loss on extinguishment and modification of debt— — — 646 
Unrealized (gain) loss on equity investment— (2,681)165 (2,681)
Adjusted income before income taxes166,931 120,563 574,214 586,867 
Non-GAAP tax provision on adjusted income before income taxes34,221 26,042 117,714 126,763 
Adjusted (non-GAAP) net income$132,710 $94,521 $456,500 $460,104 
Weighted average basic common shares outstanding155,232 154,706 155,279 154,287 
Weighted average diluted potential common shares outstanding(1)
156,689 156,563 156,743 155,955 
Net Income per Common Share
GAAP diluted net income per potential common share$0.66 $0.42 $3.19 $2.32 
Adjusted (non-GAAP) diluted net income per potential common share$0.85 $0.60 $2.91 $2.95 
(1) Weighted average diluted potential common shares outstanding used in calculating Adjusted (non-GAAP) diluted net income per potential common share for the fourth quarter of fiscal 2021 includes 1.5 million shares underlying certain stock option and stock unit awards.
Weighted average diluted potential common shares outstanding used in calculating Adjusted (non-GAAP) diluted net income per potential common share for fiscal 2021 includes 1.5 million shares underlying certain stock option and stock unit awards.
Weighted average diluted potential common shares outstanding used in calculating Adjusted (non-GAAP) diluted net income per potential common share for the fourth quarter of fiscal 2020 includes 1.9 million shares underlying certain stock option and stock unit awards.
Weighted average diluted potential common shares outstanding used in calculating Adjusted (non-GAAP) diluted net income per potential common share for fiscal 2020 includes 1.7 million shares underlying certain stock option and stock unit awards.
APPENDIX B - Calculation of EBITDA and Adjusted EBITDA (unaudited)
Quarter EndedYear Ended
October 30, 2021October 31, 2020October 30, 2021October 31, 2020
Earnings Before Interest, Tax, Depreciation and Amortization (EBITDA)
Net income (GAAP)$103,499 $65,041 $500,196 $361,291 
Add: Interest expense7,916 7,395 30,837 31,321 
Less: Interest and other income (loss), net(168)(249)(1,768)964 
Add: Loss on extinguishment and modification of debt— — — (646)
Add: Provision (benefit) for income taxes25,826 20,798 (37,445)94,670 
Add: Depreciation of equipment, building, furniture and fixtures, and amortization of leasehold improvements24,315 23,538 96,233 93,908 
Add: Amortization of intangible assets8,692 9,584 36,033 38,619 
EBITDA$170,416 $126,605 $627,622 $619,491 
Less: Canadian Emergency Wage Subsidy— — 41,280 — 
Add: Share-based compensation cost 21,366 16,920 84,336 67,758 
Add: Significant asset impairments and restructuring costs5,700 7,854 29,565 22,652 
Add: Acquisition and integration costs1,712 3,127 2,572 4,031 
Adjusted EBITDA$199,194 $154,506 $702,815 $713,932 

* * *
The adjusted (non-GAAP) measures above and their reconciliation to Ciena's GAAP results for the periods presented reflect adjustments relating to the following items:
Share-based compensation - a non-cash expense incurred in accordance with share-based compensation accounting guidance.
Canadian Emergency Wage Subsidy - a program introduced by the Government of Canada to offset a portion of employee wages for a limited period in response to COVID-19 outbreak.
Significant asset impairments and restructuring costs - costs incurred as a result of restructuring activities taken to align resources with perceived market opportunities and the redesign of business processes.
Amortization of intangible assets - a non-cash expense arising from the acquisition of intangible assets, principally developed technologies and customer-related intangibles, that Ciena is required to amortize over its expected useful life.
Acquisition and integration costs - includes expenses for financial, legal and accounting advisors, severance and other employee-related costs associated with our acquisition of Centina in fiscal 2020, and costs and recoveries of acquisition consideration and compensation associated with a three-year earn-out arrangement related to the DonRiver acquisition in fiscal 2018. Ciena does not believe that these costs are reflective of its ongoing operating expense following its completion of these integration activities.
Loss on extinguishment and modification of debt - reflects extinguishment and modification of debt expenses related to refinancing of our Term Loan due September 28, 2025.
Unrealized (gain)loss on equity investment - reflects a change in the carrying value of certain cost method equity investments.
Non-GAAP tax provision - consists of current and deferred income tax expense commensurate with the level of adjusted income before income taxes and utilizes a current, blended U.S. and foreign statutory annual tax rate of 20.5% for fiscal 2021 and 21.6% for fiscal 2020. This rate may be subject to change in the future, including as a result of changes in tax policy or tax strategy.
Ciena's GAAP tax provision for fiscal 2021 benefited from recording a $119.3 million tax benefit related to an
internal transfer of non-U.S. intangible assets that was recognized as a result of the step-up in basis of such
rights for tax purposes. The Non-GAAP tax provision for the periods presented do not include this tax benefit or
the corresponding deferred tax asset.

10
q42021_earningsxpresenta
Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Ciena Corporation Period ended October 30, 2021 December 9, 2021 Earnings Presentation


 
2Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Forward-looking statements and non-GAAP measures Information in this presentation and related comments of presenters contain a number of forward-looking statements. These statements are based on current expectations, forecasts, assumptions and other information available to the Company as of the date hereof. Forward-looking statements include Ciena’s prospective financial results, return of capital plans, business strategies, expectations about its addressable markets and market share, and business outlook for future periods, as well as statements regarding Ciena’s expectations, beliefs, intentions or strategies regarding the future. Often, these can be identified by forward-looking words such as “target” “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “should,” “will,” “plan,” “predict,” “potential,” “project, “continue,” and “would” or similar words. Ciena's actual results, performance or events may differ materially from these forward-looking statements made or implied due to a number of risks and uncertainties relating to Ciena's business, including: the effect of broader economic and market conditions on our customers and their business; our ability to execute our business and growth strategies; the duration and severity of the COVID-19 pandemic and the impact of countermeasures taken to mitigate its spread on macroeconomic conditions, economic activity, demand for our technology solutions, short- and long-term changes in customer or end user needs, continuity of supply chain, our business operations, liquidity and financial results; changes in network spending or network strategy by our customers; seasonality and the timing and size of customer orders, including our ability to recognize revenue relating to such sales; the level of competitive pressure we encounter; the product, customer and geographic mix of sales within the period; supply chain disruptions and the level of success relating to efforts to optimize Ciena's operations; changes in foreign currency exchange rates affecting revenue and operating expense; factors beyond our control such as natural disasters, climate change, acts of war or terrorism, and public health emergencies, including the COVID-19 pandemic; the impact of the Tax Cuts and Jobs Act; changes in tax or trade regulations, including the imposition of tariffs, duties or efforts to withdraw from or materially modify international trade agreements; and the other risk factors disclosed in Ciena’s periodic reports filed with the Securities and Exchange Commission (SEC) including Ciena’s Quarterly Report on Form 10-Q filed with the SEC on September 8, 2021 and Ciena’s Annual Report on Form 10-K to be filed with the SEC. All information, statements, and projections in this presentation and the related earnings call speak only as of the date of this presentation and related earnings call. Ciena assumes no obligation to update any forward-looking or other information included in this presentation or related earnings calls, whether as a result of new information, future events or otherwise. In addition, this presentation includes historical, and may include prospective, non-GAAP measures of Ciena’s gross margin, operating expense, operating profit, EBITDA, net income, and net income per share. These measures are not intended to be a substitute for financial information presented in accordance with GAAP. A reconciliation of non- GAAP measures used in this presentation to Ciena’s GAAP results for the relevant period can be found in the Appendix to this presentation. Additional information can also be found in our press release filed this morning and in our reports on Form 10-Q filed with the Securities and Exchange Commission.


 
3Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Fiscal 2021 results


 
4Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. FY 2021 key achievements ▪ WL5 Extreme (WL5e) total number of customers of 140 including 75 in 2021 ▪ 41 wins in our Routing and Switching portfolio and expanded our portfolio of offerings ▪ Blue Planet revenue grew 23% YoY ▪ Commercially shipped our first 400 ZR pluggables, WL5 Nano We are driving the pace of innovation We are committed to our people and communities We have a durable business and financial model ▪ Despite headwinds from COVID-19 our profitability and cash metrics remained strong ▪ Adj. operating margin* was 16.8% ▪ Our balance sheet represents a competitive advantage • Ended the year with approx. $1.7B in cash and investments • Leverage remains below our target level • Published an updated Sustainability Report highlighting programs that create a more sustainable and connected future • Launched Digital Inclusion Commitment initiative with a goal to provide opportunities for 100,000 underserved students in our global communities • Surpassed FY21 corporate goal of 20,000 volunteer hours in the communities where our employees live and work As COVID-19 challenges vary around the world, we remain vigilant and committed to our customers and employees * A reconciliation of these non-GAAP measures to our GAAP results is included in the press release for the relative period.


 
5Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. FY 2021 comparative financial highlights * A reconciliation of these non-GAAP measures to our GAAP results is included in the press release for the relative period. FY 2021 FY 2020 Revenue $3.62B $3.53B Adjusted Gross Margin* 47.9% 47.4% Adjusted Operating Expense* $1.13B $1.06B Adjusted Operating Margin* 16.8% 17.6% Adjusted EBITDA* $703M $714M Adjusted EPS* $2.91 $2.95


 
6Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. FY 2021 comparative operating metrics FY 2021 FY 2020 Cash and investments $1.67B $1.32B Cash from operations $542M $494M DSO 98 82 Inventory Turns 4.1 4.6


 
7Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Market context


 
8Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. #1 GLOBALLY ◦ DATA CENTER INTERCONNECT ◦ PURPOSE-BUILT/COMPACT MODULAR DCI ◦ INTERNET CONTENT PROVIDER CUSTOMERS ◦ CABLE MSO CUSTOMERS ◦ LH WDM #1 N. AMERICA ◦ DATA CENTER INTERCONNECT ◦ TOTAL OPTICAL NETWORKING ◦ OPTICAL PACKET ◦ TOTAL WDM ◦ LH WDM ◦ METRO WDM #2 GLOBALLY ◦ TOTAL OPTICAL NETWORKING ◦ OPTICAL PACKET ◦ TOTAL WDM ◦ METRO WDM #1 GLOBALLY ◦ DATA CENTER INTERCONNECT ◦ DATA CENTER INTERCONNECT FOR ICP/CNPs ◦ PURPOSE-BUILT/COMPACT MODULAR DCI ◦ OPTICAL NETWORKING FOR ICP/CNPs ◦ OPTICAL NETWORK HARDWARE VENDOR SCORECARD ◦ OPTICAL EQUIPMENT VENDOR LEADERSHIP SP SURVEY ◦ SLTE WDM ◦ ACCESS SWITCHING #1 N. AMERICA ◦ TOTAL OPTICAL NETWORKING ◦ DATA CENTER INTERCONNECT ◦ TOTAL WDM ◦ LH WDM ◦ METRO WDM ◦ SLTE WDM ◦ ACCESS SWITCHING #2 GLOBALLY ◦ TOTAL OPTICAL NETWORKING ◦ TOTAL WDM ◦ LH WDM ◦ METRO WDM #1 GLOBALLY ◦ PURPOSE-BUILT/COMPACT MODULAR DCI ◦ OPTICAL FOR CLOUD & COLO ◦ SLTE WDM ◦ PACKET ACCESS #1 N. AMERICA ◦ TOTAL OPTICAL NETWORKING ◦ PURPOSE-BUILT/COMPACT MODULAR DCI ◦ OPTICAL FOR CLOUD & COLO ◦ TOTAL WDM ◦ LH WDM ◦ METRO WDM ◦ SLTE WDM ◦ PACKET ACCESS #2 GLOBALLY ◦ TOTAL OPTICAL NETWORKING ◦ TOTAL WDM ◦ LH WDM ◦ METRO WDM Market leadership Optical Transport Report, 3Q21 Optical Networking Report, 3Q21 Data Center Interconnect Market Share Report, 3Q21 Optical Network HW Vendor Scorecard, Jun 2020 Optical Equipment Vendor Leadership Global Service Provider Survey, Dec 2019 Service Provider Switching & Routing Report, 3Q21 Transport Hardware Report, 3Q21 Transport Customer Markets Report, 2Q21 Transport Applications Report, 2Q21


 
9Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Six mega trends driving network investment


 
10Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Q4 Fiscal 2021 results


 
11Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Q4 FY 2021 key highlights ▪ Non-telco represented 39% of total revenue ▪ Direct web-scale contributed 18% of total revenue ▪ APAC contributed 12% of total revenue ▪ Blue Planet was up 19% QoQ Achieving balanced growth Delivering shareholder valueDriving the pace of innovation ▪ R&D investment was $147M or 14% of revenue ▪ 15 new wins on WaveLogic Ai and 34 new wins on WaveLogic 5e in Q4 ▪ Shipped our first 400 ZR pluggables, WL5 Nano ▪ YTD¹ total stockholder return of 14% ▪ Adjusted EPS* growth of 42% YoY ▪ Adjusted operating margin* improved by 100bps YoY ▪ Balance sheet strength: ▪ FCF was $243M ▪ Cashflow from operations was $255M * A reconciliation of these non-GAAP measures to our GAAP results is included in the appendix to this presentation. ¹ Source: Capital IQ 12/31/20-11/30/21


 
12Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Q4 FY 2021 financial highlights* * A reconciliation of these non-GAAP measures to our GAAP results is included in the appendix to this presentation. Q4 FY 2021 Q4 FY 2020 Revenue $1,041M $828M Adjusted Gross Margin* 46.3% 49.5% Adjusted Operating Expense* $307M $279M Adjusted Operating Margin* 29.5% 33.7% Adjusted EBITDA* $199M $155M Adjusted EPS* $0.85 $0.60


 
13Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Q4 FY 2021 comparisons (year-over-year) * A reconciliation of these non-GAAP measures to our GAAP results is included in the appendix to this presentation. Revenue (in millions) Adj. Gross Margin* Adj. Operating Margin* Adj. OpEx* (in millions) Adj. EBITDA* (in millions) Adj. EPS*


 
14Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Revenue by segment (Amounts in millions) Q4 FY 2021 Q4 FY 2020 Revenue %** Revenue %** Networking Platforms Converged Packet Optical 754.6 72.5 579.3 69.9 Routing and Switching 74.2 7.1 56.0 6.8 Total Networking Platforms 828.8 79.6 635.3 76.7 Platform Software and Services 66.1 6.3 54.5 6.6 Blue Planet Automation Software and Services 19.8 1.9 20.9 2.5 Global Services Maintenance Support and Training 71.3 6.9 67.0 8.1 Installation and Deployment 47.2 4.5 43.0 5.2 Consulting and Network Design 8.3 0.8 7.8 0.9 Total Global Services 126.8 12.2 117.8 14.2 Total $1,041.5 100.0 % $828.5 100.0 % * A reconciliation of these non-GAAP measures to our GAAP results is included in the appendix to this presentation. ** Denotes % of total revenue


 
15Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Continued strength derived from non-telco revenue *represents 39% of total revenue in Q4 FY 2021


 
16Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Revenue by geographic region 17% 14% 11% 11% 12% 19% 20% 19% 19% 16% 64% 66% 70% 70% 72%


 
17Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Q4 FY 2021 balance sheet and operating metrics Cash and Investments $1.67B Cash Flow from Operations $255M Free Cash Flow $243M Inventory Turns 5.0 Gross Leverage 1.1x Net Cash $927M


 
18Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Delivering consistent financial performance *FY 2021 includes Q4 consensus for industry average and midpoint of Ciena’s Q1 FY22 guide 1. ACIA has been removed from the list since 2021 after acquisition 2. INFN represents INFN+Coriant from the time the acquisition closed Source: Company filings Peer Average: ACIA1, ADTN, ADVA, ANET, CSCO, INFN2, JNPR and NOKIA Infrastructure segment


 
19Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Delivering profitability and total shareholder return 25.6% 5 year CAGR Source: company disclosures and S&P Capital IQ *Represents 11/1/2016-10/30/2021


 
20Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Q4 Fiscal 2021 appendix


 
21Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Q4 FY 2021 Q3 FY 2021 Q2 FY 2021 Q1 FY 2021 Q4 FY 2020 GAAP gross profit $477,119 $474,550 $412,419 $357,891 $404,349 Share-based compensation-products 920 1,037 498 953 724 Share-based compensation-services 1,240 1,315 1,421 1,205 968 Canadian Emergency Wage Subsidy-products — (94) (4,189) — — Canadian Emergency Wage Subsidy-services — (47) (2,620) — — Amortization of intangible assets 2,856 2,857 2,856 3,732 3,732 Total adjustments related to gross profit 5,016 5,068 (2,034) 5,890 5,424 Adjusted (non-GAAP) gross profit $482,135 $479,618 $410,385 $363,781 $409,773 Adjusted (non-GAAP) gross profit percentage 46.3 % 48.5 % 49.2 % 48.0 % 49.5 % Gross Profit Reconciliation (Amounts in thousands)


 
22Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Q4 FY 2021 Q3 FY 2021 Q2 FY 2021 Q1 FY 2021 Q4 FY 2020 GAAP operating expense $339,710 $326,027 $278,790 $282,096 $310,866 Share-based compensation-research and development 5,684 5,541 5,844 4,794 4,030 Share-based compensation-sales and marketing 6,192 6,534 6,610 5,816 5,137 Share-based compensation-general and administrative 7,466 8,237 6,743 6,358 5,982 Canadian Emergency Wage Subsidy-research and development — (596) (28,923) — — Canadian Emergency Wage Subsidy-sales and marketing — (53) (2,551) — — Canadian Emergency Wage Subsidy-general and administrative — (46) (2,161) — — Significant asset impairments and restructuring costs 5,700 9,789 8,209 5,867 7,854 Amortization of intangible assets 5,836 5,967 6,019 5,910 5,851 Acquisition and integration costs 1,712 259 294 307 3,127 Total adjustments related to operating expense 32,590 35,632 84 29,052 31,981 Adjusted (non-GAAP) operating expense $307,120 $290,395 $278,706 $253,044 $278,885 Q4 FY 2021 Q3 FY 2021 Q2 FY 2021 Q1 FY 2021 Q4 FY 2020 GAAP income from operations $137,409 $148,523 $133,629 $75,795 $93,483 Total adjustments related to gross profit 5,016 5,068 (2,034) 5,890 5,424 Total adjustments related to operating expense 32,590 35,632 84 29,052 31,981 Total adjustments related to income from operations 37,606 40,700 (1,950) 34,942 37,405 Adjusted (non-GAAP) income from operations $175,015 $189,223 $131,679 $110,737 $130,888 Adjusted (non-GAAP) operating margin percentage 16.8 % 19.1 % 15.8 % 14.6 % 15.8 % Operating Expense Reconciliation (Amounts in thousands) Income from Operations Reconciliation (Amounts in thousands)


 
23Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Q4 FY 2021 Q3 FY 2021 Q2 FY 2021 Q1 FY 2021 Q4 FY 2020 GAAP net income $103,499 $238,232 $103,117 $55,348 $65,041 Exclude GAAP provision (benefit) for income taxes 25,826 (96,690) 21,453 11,966 20,798 Income before income taxes 129,325 141,542 124,570 67,314 85,839 Total adjustments related to income from operations 37,606 40,700 (1,950) 34,942 37,405 Unrealized (gain) loss on equity investment — — 165 — (2,681) Adjusted income before income taxes 166,931 182,242 122,785 102,256 120,563 Non-GAAP tax provision on adjusted income before income taxes 34,221 37,360 25,171 20,962 26,042 Adjusted (non-GAAP) net income $132,710 $144,882 $97,614 $81,294 $94,521 Weighted average basic common shares outstanding 155,232 155,271 155,331 155,174 154,706 Weighted average diluted potential common shares outstanding(1) 156,689 156,744 156,876 156,583 156,563 Q4 FY 2021 Q3 FY 2021 Q2 FY 2021 Q1 FY 2021 Q4 FY 2020 GAAP diluted net income per potential common share $ 0.66 $ 1.52 $ 0.66 $ 0.35 $ 0.42 Adjusted (non-GAAP) diluted net income per potential common share $ 0.85 $ 0.92 $ 0.62 $ 0.52 $ 0.60 1. Weighted average diluted potential common shares outstanding used in calculating Adjusted (non-GAAP) diluted net income per potential common share for the fourth quarter of fiscal 2021 includes 1.5 million shares underlying certain stock option and stock unit awards. Net Income Reconciliation (Amounts in thousands) Net Income per Common Share


 
24Copyright © Ciena Corporation 2021. All rights reserved. Proprietary information. Earnings Before Interest, Tax, Depreciation and Amortization (EBITDA) Q4 FY 2021 Q3 FY 2021 Q2 FY 2021 Q1 FY 2021 Q4 FY 2020 Net income (GAAP) $103,499 $238,232 $103,117 $55,348 $65,041 Add: Interest expense 7,916 7,776 7,785 7,360 7,395 Less: Interest and other income (loss), net (168) 795 (1,274) (1,121) (249) Add: Provision (benefit) for income taxes 25,826 (96,690) 21,453 11,966 20,798 Add: Depreciation of equipment, building, furniture and fixtures, and amortization of leasehold improvements 24,315 24,623 24,107 23,188 23,538 Add: Amortization of intangible assets 8,692 8,824 8,875 9,642 9,584 EBITDA $170,416 $181,970 $166,611 $108,625 $126,605 Less: Canadian Emergency Wage Subsidy — 836 40,444 — — Add: Share-based compensation cost 21,366 22,471 21,535 18,964 16,920 Add: Significant asset impairments and restructuring costs 5,700 9,789 8,209 5,867 7,854 Add: Acquisition and integration costs 1,712 259 294 307 3,127 Adjusted EBITDA $199,194 $213,653 $156,205 $133,763 $154,506 Earnings Before Interest, Tax, Depreciation and Amortization (EBITDA) (Amounts in thousands)