GlobeNewswire Inc | Feb 23, 2021 04:03PM EST

February 23, 2021

SAN JOSE, Calif., Feb. 23, 2021 (GLOBE NEWSWIRE) -- Infinera Corporation (NASDAQ: INFN) today released financial results for its fourth quarter and fiscal year ended December 26, 2020.

GAAP revenue for the quarter was $353.5 million compared to $340.2 million in the third quarter of 2020 and $384.6 million in the fourth quarter of 2019.

GAAP gross margin for the quarter was 35.7% compared to 31.8% in the third quarter of 2020 and 29.0% in the fourth quarter of 2019. GAAP operating margin for the quarter was (1.9)% compared to (7.9)% in the third quarter of 2020 and (15.8)% in the fourth quarter of 2019.

GAAP net loss for the quarter was $(9.9) million, or $(0.05) per share, compared to $(35.9) million, or $(0.19) per share, in the third quarter of 2020, and $(66.6) million, or $(0.37) per share, in the fourth quarter of 2019.

Non-GAAP revenue for the quarter was $354.4 million compared to $341.2 million in the third quarter of 2020 and $386.5 million in the fourth quarter of 2019.

Non-GAAP gross margin for the quarter was 37.6% compared to 35.2% in the third quarter of 2020 and 35.2% in the fourth quarter of 2019. Non-GAAP operating margin for the quarter was 6.6% compared to 2.2% in the third quarter of 2020 and 2.3% in the fourth quarter of 2019.

Non-GAAP net income for the quarter was $26.3 million, or $0.13 per share, compared to a net income of $4.2 million, or $0.02 per share, in the third quarter of 2020, and $6.4 million, or $0.03 per share, in the fourth quarter of 2019.

GAAP revenue for the year was $1,355.6 million compared to $1,298.9 million in 2019. GAAP gross margin for the year was 30.2% compared to 25.1% in 2019. GAAP operating margin for the year was (11.4)% compared to (27.0)% in 2019. GAAP net loss for the year was $(206.7) million, or $(1.10) per share, compared to $(386.6) million, or $(2.16) per share, in 2019.

Non-GAAP revenue for the year was $1,359.7 million compared to $1,316.6 million in 2019. Non-GAAP gross margin for the year was 33.8% compared to 33.6% in 2019. Non-GAAP operating margin for the year was (0.5)% compared to (6.3)% in 2019. Non-GAAP net loss for the year was $(36.1) million, or $(0.19) per share, compared to $(107.3) million, or $(0.60) per share, in 2019.

A further explanation of the use of non-GAAP financial information and a reconciliation of each of the non-GAAP financial measures to the most directly comparable GAAP financial measure can be found at the end of this press release.

We ended the year with another quarter of strong performance marked by solid execution across the board. Fourth quarter non-GAAP revenue was in line with our outlook, with non-GAAP gross margin and non-GAAP operating margin coming in above the guidance range. Further, we generated free cash flow in the quarter, said David Heard, Infinera CEO. I am encouraged by the financial progress, operational improvements, and technology innovation delivered by the Infinera team in 2020. We believe our teams focused execution in 2020 positions us well towards achieving our target business model.

Financial Outlook

Infinera's outlook for the quarter ending March 27, 2021 is as follows:

-- GAAP revenue is expected to be $329 million +/- $10 million. Non-GAAP revenue is expected to be $330 million +/- $10 million. -- GAAP gross margin is expected to be 32.5% +/- 150 bps. Non-GAAP gross margin is expected to be 35.5% +/- 150 bps. -- GAAP operating expenses are expected to be $144 million+/-$2.0 million. Non-GAAP operating expenses are expected to be $123 million+/-$2.0 million. -- GAAP operating margin is expected to be (11.5)% +/- 200 bps. Non-GAAP operating margin is expected to be (2.0)% +/- 200 bps.

Fourth Quarter 2020 Investor Slides Available Online

Investor slides reviewing Infinera's fourth quarter of 2020 financial results will be furnished to the Securities and Exchange Commission (SEC) on a Current Report on Form 8-K and published on Infinera's Investor Relations website at investors.infinera.com prior to the fourth quarter of 2020 earnings conference call. Analysts and investors are encouraged to review these slides prior to participating in the conference call webcast.

Conference Call Information

Infinera will host a conference call for analysts and investors to discuss its results for the fourth quarter of 2020 and its outlook for the first quarter of 2021 today at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). Interested parties may join the conference call by dialing 1-866-373-6878 (toll free) or 1-412-317-5101 (international). A live webcast of the conference call will also be accessible from the Events section of Infineras website at investors.infinera.com. Replay of the audio webcast will be available at investors.infinera.com approximately two hours after the end of the live call.

Contacts:

Media:Anna VueTel. +1 (916) 595-8157avue@infinera.com

Investors:Amitabh Passi, Head of Investor Relationsapassi@infinera.com

Michael Bowen, ICR, Inc.Tel. +1 (203) 682-8299Michael.Bowen@icrinc.com

Marc P. Griffin, ICR, Inc.Tel. +1 (646) 277-1290Marc.Griffin@icrinc.com

About Infinera

Infinera is a global supplier of innovative networking solutions that enable carriers, cloud operators, governments, and enterprises to scale network bandwidth, accelerate service innovation, and automate network operations. The Infinera end-to-end packet-optical portfolio delivers industry-leading economics and performance in long-haul, submarine, data center interconnect, and metro transport applications. To learn more about Infinera, visit www.infinera.com, follow us on Twitter @Infinera, and read Infinera's latest blog posts at www.infinera.com/blog.

Forward-Looking Statements

This press release contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements generally relate to future events or Infinera's future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "should," "will," and "would" or the negative of these words or similar terms or expressions that concern Infinera's expectations, strategy, priorities, plans or intentions. Such forward-looking statements in this press release include, without limitation, Infinera's positioning for achievement of its target business model and Infinera's financial outlook for the first quarter of 2021. These forward-looking statements are based on estimates and information available to Infinera as of the date hereof and are not guarantees of future performance; actual results could differ materially from those stated or implied due to risks and uncertainties. The risks and uncertainties that could cause Infineras results to differ materially from those expressed or implied by such forward-looking statements include the effect of the COVID-19 pandemic on Infineras business, results of operations, financial condition, stock price and personnel; the effect of global and regional economic conditions on Infineras business, including effects on purchasing decisions by customers; Infineras future capital needs and its ability to generate the cash flow or otherwise secure the capital necessary to make anticipated capital expenditures; Infinera's ability to service its debt obligations and pursue its strategic plan; delays in the development and introduction of new products or updates to existing products; market acceptance of Infineras end-to-end portfolio; Infinera's reliance on single and limited source suppliers; fluctuations in demand, sales cycles and prices for products and services, including discounts given in response to competitive pricing pressures, as well as the timing of purchases by Infinera's key customers; the effect that changes in product pricing or mix, and/or increases in component costs, could have on Infineras gross margin; Infineras ability to respond to rapid technological changes; aggressive business tactics by Infineras competitors; the effects of customer consolidation; our ability to identify, attract and retain qualified personnel; the impacts of foreign currency fluctuations; Infineras ability to protect its intellectual property; claims by others that Infinera infringes their intellectual property; impacts of the recent presidential administration change in the United States; war, terrorism, public health issues, natural disasters and other circumstances that could disrupt the supply, delivery or demand of Infinera's products; and other risks and uncertainties detailed in Infineras SEC filings from time to time. More information on potential factors that may impact Infineras business are set forth in Infinera's periodic reports filed with the SEC, including its Annual Report on Form 10-K for the year ended on December 28, 2019 as filed with the SEC on March 4, 2020, and its Quarterly Report on Form 10-Q for the quarter ended September 26, 2020 as filed with the SEC on November 5, 2020, as well as subsequent reports filed with or furnished to the SEC from time to time. These reports are available on Infineras website at www.infinera.com and the SECs website at www.sec.gov. Infinera assumes no obligation to, and does not currently intend to, update any such forward-looking statements.

Use of Non-GAAP Financial Information

In addition to disclosing financial measures prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP), this press release and the accompanying tables contain certain non-GAAP financial measures, including measures that exclude acquisition-related deferred revenue, other customer related charges, stock-based compensation expenses, amortization of acquired intangible assets, acquisition and integration costs, acquisition-related inventory adjustments, restructuring and related costs, COVID-19 related costs, litigation charges, amortization of debt discount on Infineras convertible senior notes, gain/loss on non-marketable equity investments, and income tax effects. For a description of these non-GAAP financial measures and a reconciliation to the most directly comparable GAAP financial measures, please see the section titled GAAP to Non-GAAP Reconciliations below.

Infinera has included forward-looking non-GAAP information in this press release, including an estimate of certain non-GAAP financial measures for the first quarter of 2021 that exclude acquisition-related deferred revenue adjustments, stock-based compensation expenses, amortization of acquired intangible assets, acquisition and integration costs related to Infinera's acquisition of Coriant, and restructuring and related expenses. Please see the section titled GAAP to Non-GAAP Reconciliation of Financial Outlook below on specific adjustments.

Infinera believes these adjustments are appropriate to enhance an overall understanding of its underlying financial performance and also its prospects for the future and are considered by management for the purpose of making operational decisions. In addition, these results are the primary indicators management uses as a basis for its planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for revenue, gross margin, operating expenses, operating margin, and net income (loss) prepared in accordance with GAAP. Non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles and are subject to limitations.

A copy of this press release can be found on the Investor Relations page of Infineras website at investors.infinera.com.

Infinera and the Infinera logo are trademarks or registered trademarks of Infinera Corporation. All other trademarks used or mentioned herein belong to their respective owners.

Infinera CorporationCondensed Consolidated Statements of Operations(In thousands, except per share data)(Unaudited)

ThreeMonthsEnded TwelveMonthsEnded December 26, December 28, December 26, December 28, 2020 2019 2020 2019Revenue: Product $ 267,226 $ 307,861 $ 1,045,551 $ 1,011,488 Services 86,299 76,706 310,045 287,377 Total revenue 353,525 384,567 1,355,596 1,298,865 Cost of revenue:Cost of 178,153 213,536 751,465 735,059 productCost of 44,724 38,543 160,118 146,916 servicesAmortizationof intangible 4,611 8,437 29,247 32,583 assetsAcquisitionand ? 7,238 1,828 28,449 integrationcostsRestructuring (106 ) 5,407 4,146 29,935 and relatedTotal cost of 227,382 273,161 946,804 972,942 revenueGross profit 126,143 111,406 408,792 325,923 Operating expenses:Research and 64,728 68,632 265,634 287,977 developmentSales and 32,145 37,979 129,604 151,423 marketingGeneral and 24,336 30,014 112,240 126,351 administrativeAmortizationof intangible 4,745 6,617 18,581 27,280 assetsAcquisitionand (265 ) 11,011 13,346 42,271 integrationcostsRestructuring 7,230 18,024 24,586 40,851 and relatedTotaloperating 132,919 172,277 563,991 676,153 expensesLoss from (6,776 ) (60,871 ) (155,199 ) (350,230 ) operationsOther income(expense), net:Interest 33 59 118 1,139 incomeInterest (12,853 ) (8,946 ) (46,728 ) (31,657 ) expenseOther income 10,777 3,001 1,121 (2,907 ) (loss), netTotal otherincome (2,043 ) (5,886 ) (45,489 ) (33,425 ) (expense), netLoss before (8,819 ) (66,757 ) (200,688 ) (383,655 ) income taxesProvision for/(benefit from) 1,105 (163 ) 6,035 2,963 income taxesNet loss $ (9,924 ) $ (66,594 ) $ (206,723 ) $ (386,618 ) Net loss per common share:Basic $ (0.05 ) $ (0.37 ) $ (1.10 ) $ (2.16 ) Diluted $ (0.05 ) $ (0.37 ) $ (1.10 ) $ (2.16 ) Weightedaverage sharesused in computing netloss percommon share:Basic 195,655 180,864 188,216 178,984 Diluted 195,655 180,864 188,216 178,984

Infinera CorporationGAAP to Non-GAAP Reconciliations(In thousands, except percentages and per share data)(Unaudited)

Three Months Ended Twelve Months Ended December September December December December 26, 2020 26, 2020 28, 2019 26, 2020 28, 2019Reconciliation of Revenue: U.S. GAAP as reported $ 353,525 $ 340,211 $ 384,567 $ 1,355,596 $ 1,298,865 Acquisition-related deferred 892 1,037 1,891 4,089 9,631 revenue adjustment^(1)Other customer related charges^(2) ? ? ? ? 8,100 Non-GAAP as adjusted $ 354,417 $ 341,248 $ 386,458 $ 1,359,685 $ 1,316,596 Reconciliation of Gross Profit: U.S. GAAP as reported $ 126,143 35.7 % $ 108,276 31.8 % $ 111,406 29.0 % $ 408,792 30.2 % $ 325,923 25.1 %Acquisition-related deferred 892 1,037 1,891 4,089 9,631 revenue adjustment^(1)Other customer related charges^(2) ? ? ? ? 8,100 Stock-based compensation^(3) 1,742 1,878 1,752 7,785 6,449 Amortization of acquired intangible 4,611 7,287 8,437 29,247 32,583 assets^(4)Acquisition and integration costs^ ? 43 7,238 1,828 28,449 (5)Acquisition-related inventory ? ? ? ? 1,778 adjustments^(6)Restructuring and related^(7) (106 ) 1,504 5,407 4,146 29,935 COVID-19 related costs^(8) ? ? ? 3,641 ? Non-GAAP as adjusted $ 133,282 37.6 % $ 120,025 35.2 % $ 136,131 35.2 % $ 459,528 33.8 % $ 442,848 33.6 % Reconciliation of Operating Expenses:U.S. GAAP as reported $ 132,919 $ 135,193 $ 172,277 563,991 $ 676,153 Stock-based compensation^(3) 11,177 10,185 9,321 41,676 36,330 Amortization of acquired intangible 4,745 4,696 6,617 18,581 27,280 assets^(4)Acquisition and integration costs^ (265 ) 1,045 11,011 13,346 42,271 (5)Restructuring and related^(7) 7,230 6,679 18,024 24,586 40,851 Litigation charges^(9) ? ? ? ? 4,100 Non-GAAP as adjusted $ 110,032 $ 112,588 $ 127,304 $ 465,802 $ 525,321 Reconciliation of Income/(Loss) from Operations:U.S. GAAP as reported $ (6,776 ) (1.9 ) $ (26,917 ) (7.9 ) $ (60,871 ) (15.8 ) $ (155,199 ) (11.4 ) $ (350,230 ) (27.0 ) % % % % %Acquisition-related deferred 892 1,037 1,891 4,089 9,631 revenue adjustment^(1)Other customer related charges^(2) ? ? ? ? 8,100 Stock-based compensation^(3) 12,919 12,063 11,073 49,461 42,779 Amortization of acquired intangible 9,356 11,983 15,054 47,828 59,863 assets^(4)Acquisition and integration costs^ (265 ) 1,088 18,249 15,174 70,720 (5)Acquisition-related inventory ? ? ? ? 1,778 adjustments^(6)Restructuring and related^(7) 7,124 8,183 23,431 28,732 70,786 COVID-19 related costs^(8) ? ? ? 3,641 ? Litigation charges^(9) ? ? ? ? 4,100 Non-GAAP as adjusted $ 23,250 6.6 % $ 7,437 2.2 % $ 8,827 2.3 % $ (6,274 ) (0.5 ) $ (82,473 ) (6.3 ) % %

Three Months Ended Twelve Months Ended December September December December December 26, 2020 26, 2020 28, 2019 26, 2020 28, 2019Reconciliation of Net Income/ (Loss):U.S. GAAP as $ (9,924 ) $ (35,896 ) $ (66,594 ) $ (206,723 ) (386,618 ) reportedAcquisition-relateddeferred revenue 892 1,037 1,891 4,089 9,631 adjustment^(1)Other customer ? ? ? ? 8,100 related charges^(2)Stock-based 12,919 12,063 11,073 49,461 42,779 compensation^(3)Amortization ofacquired intangible 9,356 11,983 15,054 47,828 59,863 assets^(4)Acquisition andintegration costs^ (265 ) 1,088 18,249 15,174 70,720 (5)Acquisition-relatedinventory ? ? ? ? 1,778 adjustments^(6)Restructuring and 7,124 8,183 23,431 28,732 70,786 related^(7)COVID-19 related ? ? ? 3,641 ? costs^(8)Litigation charges^ ? ? ? ? 4,100 (9)Amortization of 6,910 6,741 4,567 25,349 17,612 debt discount^(10)Gain/Loss onnon-marketable ? ? ? ? (1,009 ) equity investment^(11)Income tax effects^ (691 ) (991 ) (1,268 ) (3,688 ) (5,037 ) (12)Non-GAAP as $ 26,321 $ 4,208 $ 6,403 $ (36,137 ) $ (107,295 ) adjusted Net Income/(Loss)per Common Share - Basic and Diluted:U.S. GAAP as $ (0.05 ) $ (0.19 ) $ (0.37 ) $ (1.10 ) $ (2.16 ) reportedNon-GAAP as $ 0.13 $ 0.02 $ 0.03 $ (0.19 ) $ (0.60 ) adjusted^(13) Weighted AverageShares Used inComputing Net Loss per Common Share -Basic and Diluted:Basic 195,655 189,589 180,864 188,216 178,984 Diluted^(14) 203,259 195,868 186,349 188,216 178,984

Business combination accounting principles require Infinera to write down to fair value its maintenance support contracts assumed in Infinera's acquisition of Coriant, which closed during the fourth quarter of 2018. The revenue for these support contracts is deferred and typically recognized over a period of time after the Coriant acquisition, so Infinera's GAAP^ revenue for a period of time after the acquisition will not reflect the(1) full amount of revenue that would have been reported if the acquired deferred revenue was not written down to fair value. The non-GAAP adjustment eliminates the effect of the deferred revenue write-down. Management believes these adjustments to revenue from support contracts assumed in the Coriant acquisition are useful to investors as an additional means to reflect revenue trends in Infinera's business. Other customer-related charges include one-time benefits and charges that are not directly related to Infinera?s ongoing or core business results. During the second quarter of 2019, Infinera agreed to reimburse a customer^ for certain expenses incurred by them in connection with a network service(2) outage that occurred during the fourth quarter of fiscal 2018. Management has excluded the impact of this charge in arriving at Infinera's non-GAAP results because it is non-recurring, and management believes that this reimbursement is not indicative of ongoing operating performance. Stock-based compensation expense is calculated in accordance with the fair value recognition provisions of Financial Accounting Standards Board^ Accounting Standards Codification Topic 718, Compensation ? Stock(3) Compensation effective January1, 2006. The following table summarizes the effects of stock-based compensation related to employees and non-employees (in thousands):

Three Months Ended Twelve Months Ended December September December December December 26, 2020 26, 2020 28, 2019 26, 2020 28, 2019Cost of $ 1,742 $ 1,878 $ 1,752 $ 7,785 $ 6,449 revenueTotal Cost of 1,742 1,878 1,752 7,785 6,449 revenueResearch and 4,501 4,209 3,574 16,863 17,457 developmentSales and 2,771 2,706 2,578 10,907 8,413 marketingGeneral and 3,905 3,270 3,169 13,906 10,460 administrationTotalOperating $ 11,177 $ 10,185 $ 9,321 $ 41,676 $ 36,330 expensesTotalstock-based $ 12,919 $ 12,063 $ 11,073 $ 49,461 $ 42,779 compensationexpense

Amortization of acquired intangible assets consists of developed technology, trade names, customer relationships and backlog acquired in connection with the Coriant acquisition. Amortization of acquired intangible assets also consists of amortization of developed technology, trade names and customer relationships acquired in connection with the Transmode AB acquisition. U.S. GAAP accounting requires that acquired^(4) intangible assets are recorded at fair value and amortized over their useful lives. As this amortization is non-cash, Infinera has excluded it from its non-GAAP gross profit, operating expenses and net income measures. Management believes the amortization of acquired intangible assets is not indicative of ongoing operating performance and its exclusion provides a better indication of Infinera's underlying business performance. Acquisition and integration costs consist of legal, financial, IT, manufacturing-related costs, employee-related costs and professional fees incurred in connection with the Coriant acquisition. These amounts have^(5) been adjusted in arriving at Infinera's non-GAAP results because management believes that these expenses are non-recurring, not indicative of ongoing operating performance and their exclusion provides a better indication of Infinera's underlying business performance. Business combination accounting principles require Infinera to measure acquired inventory at fair value. The fair value of inventory reflects the acquired company?s cost of manufacturing plus a portion of the expected profit margin. The non-GAAP adjustment to Infinera's cost of sales excludes the amortization of the acquisition-related step-up in carrying^(6) value for units sold in the quarter. Additionally, in connection with the Coriant acquisition, cost of sales excludes a one-time adjustment in inventory as a result of renegotiated supplier agreements that contained unusually higher than market pricing. Management believes these adjustments are useful to investors as an additional means to reflect ongoing cost of sales and gross margin trends of Infinera's business. Restructuring and related costs are primarily associated with the reduction of operating costs, the closure of Infinera's Berlin, Germany site, the reduction of headcount at Infinera's Munich, Germany site and other sites, and Coriant's historical restructuring plan associated with^(7) its early retirement plan. In addition, this includes accelerated amortization on operating lease right-of-use assets due to the cessation of use of certain facilities. Management has excluded the impact of these charges in arriving at Infinera's non-GAAP results as they are non-recurring in nature and its exclusion provides a better indication of Infinera's underlying business performance. COVID-19 related costs consist of higher replacement costs associated with certain warranty parts customers were unable to return for repair due to logistics issues and mobility issues related to COVID-19 public health mandates and restrictions. In addition, Infinera needed to source certain^(8) key components from an alternate supplier at substantially higher cost in order to fulfill delivery commitments in the normal course of business. Management has excluded these expenses from non-GAAP financial measures because they were caused by atypical circumstances during the COVID-19 pandemic, as their exclusion provides a better indication of Infinera's underlying business performance. Litigation charges are associated with the preliminary settlement of a litigation matter agreed to during the quarter ended June 29, 2019.^(9) Management has excluded the impact of this charge in arriving at Infinera's non-GAAP results because it is non-recurring and management believes that this expense is not indicative of ongoing operating performance. Under GAAP, certain convertible debt instruments that may be settled in cash on conversion are required to be separately accounted for as liability (debt) and equity (conversion option) components of the instrument in a manner that reflects the issuer's non-convertible debt borrowing rate. Accordingly, for GAAP purposes, Infinera is required to amortize as debt discount an amount equal to the fair value of the^ conversion option that was recorded in equity as interest expense on the(10) $402.5 million in aggregate principal amount of its 2.125% convertible debt issuance in September 2018 due September 2024 and $200 million in aggregate principal amount of 2.50% convertible debt issued in March 9, 2020 due March 2027. Interest expense has been excluded from Infinera's non-GAAP results because management believes that this non-cash expense is not indicative of ongoing operating performance and its exclusion provides a better indication of Infinera's underlying business performance. Management has excluded the gain on the sale related to non-marketable^ equity investments in arriving at Infinera's non-GAAP results because it(11) is non-recurring, and management believes that this income is not indicative of ongoing operating performance ^ The difference between the GAAP and non-GAAP tax provision is due to the(12) net tax effects of the purchase accounting adjustments, acquisition-related costs and amortization of acquired intangible assets. Non-GAAP EPS as adjusted did not exclude the impact of foreign currency. Had the impact of foreign currency been excluded for the three months^ ended December 26, 2020, September 26, 2020 and December 28, 2019,(13) non-GAAP EPS as adjusted would have been $0.08, loss of less than one cent, and $0.02, respectively, and for the twelve months ended December 26, 2020 and December 28, 2019, non-GAAP EPS as adjusted would have been $ (0.19) and $(0.57), respectively. The non-GAAP diluted shares include the potentially dilutive securities from Infinera's stock-based benefit plans excluded from the computation of dilutive net loss per share attributable to common stockholders on a GAAP basis because the effect would have been anti-dilutive. These potentially dilutive securities are added for the computation of diluted net income^ per share on a non-GAAP basis in periods when Infinera has net income on a(14) non-GAAP basis. During the three months ended December 26, 2020, the Company included the dilutive effects of the 2027 Notes in the calculation of diluted net income per common share as the average market price was above the conversion price of the Notes. The dilutive impact of the Notes was based on the difference between the Company's average stock price during the period and the conversion price of the Notes.

Infinera CorporationCondensed Consolidated Balance Sheets(In thousands, except par values)(Unaudited)

December 26, December 28, 2020 2019ASSETS Current assets: Cash $ 298,014 $ 109,201 Short-term restricted cash 3,293 4,339 Accounts receivable, net of allowance fordoubtful accounts of $2,912 in 2020 and 319,428 349,645 $4,005 in 2019Inventory 269,307 340,429 Prepaid expenses and other current assets 171,831 139,217 Total current assets 1,061,873 942,831 Property, plant and equipment, net 153,133 150,793 Operating lease right-of-use assets 68,851 68,081 Intangible assets 124,882 170,346 Goodwill 273,426 249,848 Long-term restricted cash 14,076 19,257 Other non-current assets 36,256 27,182 Total assets $ 1,732,497 $ 1,628,338 LIABILITIES AND STOCKHOLDERS? EQUITY Current liabilities: Accounts payable $ 175,762 $ 273,397 Accrued expenses and other current 150,550 193,168 liabilitiesAccrued compensation and related benefits 52,976 92,221 Short-term debt, net 101,983 31,673 Accrued warranty 19,369 21,107 Deferred revenue 133,246 103,753 Total current liabilities 633,886 715,319 Long-term debt, net 445,996 323,678 Long-term financing lease obligations 1,383 2,394 Accrued warranty, non-current 21,339 22,241 Deferred revenue, non-current 29,810 36,067 Deferred tax liability 4,164 8,700 Operating lease liabilities 76,126 64,210 Other long-term liabilities 93,509 69,194 Commitments and contingencies Stockholders? equity: Preferred stock, $0.001 par valueAuthorized shares ? 25,000 and no shares ? ? issued and outstandingCommon stock, $0.001 par valueAuthorized shares ? 500,000 as of December26, 2020and December28, 2019 201 181 Issued and outstanding shares ? 201,397 as ofDecember 26, 2020 and181,134 as of December28, 2019Additional paid-in capital 1,965,245 1,740,884 Accumulated other comprehensive loss (11,898 ) (34,639 ) Accumulated deficit (1,527,264 ) (1,319,891 ) Total stockholders' equity 426,284 386,535 Total liabilities and stockholders? equity $ 1,732,497 $ 1,628,338

Infinera CorporationCondensed Consolidated Statements of Cash Flows(In thousands) (Unaudited)

Twelve Months Ended December 26, December 28, 2020 2019Cash Flows from Operating Activities: Net loss $ (206,723 ) $ (386,618 ) Adjustments to reconcile net loss to net cash used in operating activities:Depreciation and amortization 100,140 119,824 Non-cash restructuring charges and related 5,471 13,937 costsAmortization of debt discount and issuance 28,115 19,162 costsOperating lease expense 18,556 31,141 Stock-based compensation expense 49,461 43,294 Other, net 4,438 178 Changes in assets and liabilities: Accounts receivable 32,150 (35,395 ) Inventory 71,424 (42,840 ) Prepaid expenses and other assets (36,127 ) (93,621 ) Accounts payable (93,411 ) 83,272 Accrued liabilities and other expenses (107,704 ) 54,658 Deferred revenue 21,910 25,658 Net cash used in operating activities (112,300 ) (167,350 ) Cash Flows from Investing Activities: Proceeds from sales of available-for-sale ? 1,499 investmentsProceeds from sale of non-marketable equity ? 1,009 investmentsProceeds from maturities of investments ? 25,085 Acquisition of business, net of cash acquired ? (10,000 ) Purchase of property and equipment, net (39,009 ) (30,202 ) Net cash used in investing activities (39,009 ) (12,609 ) Cash Flows from Financing Activities: Proceeds from issuance of common stock fromat-the-market equity offering, net of issuance 92,916 ? costs of $3,380Proceeds from issuance of 2027 Notes 194,500 ? Proceeds from revolving line of credit 55,000 48,125 Proceeds from short-term borrowings ? 24,310 Proceeds from mortgage payable ? 8,584 Repayment of revolving line of credit (8,000 ) (20,000 ) Repayment of third party manufacturing funding (5,346 ) ? Payment of debt issuance cost (2,455 ) (273 ) Repayment of mortgage payable (233 ) (300 ) Principal payments on financing lease (1,587 ) (163 ) obligationsPayment of term license obligation (5,692 ) ? Proceeds from issuance of common stock 17,072 12,053 Minimum tax withholding paid on behalf of (2,013 ) (426 ) employees for net share settlementNet cash provided by financing activities 334,162 71,910 Effect of exchange rate changes on cash and (267 ) (1,491 ) restricted cashNet change in cash, cash equivalents and 182,586 (109,540 ) restricted cashCash, cash equivalents and restricted cash at 132,797 242,337 beginning of periodCash and restricted cash at end of period^(1) $ 315,383 $ 132,797 Supplemental disclosures of cash flow information:Cash paid for income taxes, net $ 5,039 $ 16,944 Cash paid for interest $ 15,638 $ 9,564 Supplemental schedule of non-cash investing and financing activities:Unpaid debt issuance cost $ ? $ 2,493 Third-party manufacturer funding for transfer $ ? $ 6,960 expenses incurredTransfer of inventory to fixed assets $ 1,083 $ 2,961 Property and equipment included in accounts $ ? $ 3,838 payable and accrued liabilitiesUnpaid term licenses (included in accountspayable, accrued liabilities and other long $ 12,478 $ ? term liabilities)

^ Reconciliation of cash and restricted cash to the condensed consolidated(1) balance sheets:

December 26, December 28, 2020 2019 (In thousands)Cash $ 298,014 $ 109,201 Short-term restricted cash 3,293 $ 4,339 Long-term restricted cash 14,076 $ 19,257 Total cash and restricted cash $ 315,383 $ 132,797

Infinera CorporationSupplemental Financial Information(Unaudited)

Q1'19 Q2'19 Q3'19 Q4'19 Q1'20 Q2'20 Q3'20 Q4'20GAAP Revenue $292.7 $296.3 $325.3 $384.6 $330.3 $331.6 $340.2 $353.5 ($ Mil)GAAP Gross 22.7 % 20.7 % 26.7 % 29.0 % 23.3 % 29.4 % 31.8 % 35.7 %Margin %Non-GAAPGross Margin 35.3 % 30.7 % 33.1 % 35.2 % 28.3 % 33.8 % 35.2 % 37.6 %%^(1)Revenue Composition:Domestic % 45 % 45 % 51 % 52 % 52 % 50 % 49 % 36 %International 55 % 55 % 49 % 48 % 48 % 50 % 51 % 64 %%Customers >10% of 1 1 1 1 1 1 1 ? RevenueCash Related Information:Cash fromOperations ($ ($56.2 ) ($63.8 ) ($37.2 ) ($10.2 ) ($91.5 ) ($36.6 ) ($36.4 ) $52.2 Mil)CapitalExpenditures $6.6 $9.2 $12.5 $2.7 $8.5 $10.5 $8.1 $11.9 ($ Mil)Depreciation& $31.0 $31.2 $29.0 $28.6 $25.4 $25.9 $22.9 $25.9 Amortization($ Mil)DSOs 83 80 80 83 75 79 78 82 Inventory Metrics:Raw Materials $82.5 $70.4 $47.2 $47.4 $50.0 $43.4 $39.3 $34.7 ($ Mil)Work inProcess ($ $63.0 $59.5 $52.2 $48.8 $52.0 $50.9 $51.6 $55.8 Mil)Finished $187.0 $208.9 $225.4 $244.1 $217.7 $193.9 $185.0 $178.8 Goods ($ Mil)TotalInventory ($ $332.5 $338.8 $324.8 $340.3 $319.7 $288.2 $275.9 $269.3 Mil)Inventory 2.3 2.5 2.7 2.9 3.0 3.1 3.2 3.3 Turns^(2)Worldwide 3,708 3,632 3,557 3,261 3,302 3,209 3,074 3,050 HeadcountWeightedAverageShares Outstanding(inthousands):Basic 176,406 178,677 179,988 180,864 182,024 185,596 189,589 195,655 Diluted 176,602 179,343 182,073 186,349 189,246 190,127 195,868 203,259

Non-GAAP adjustments include acquisition-related deferred revenue and inventory adjustments, other customer related charges, stock-based compensation expenses, amortization of acquired intangible assets,^ acquisition and integration costs, restructuring and related costs, and(1) COVID-19 related costs. For a description of this non-GAAP financial measure, please see the section titled ?GAAP to Non-GAAP Reconciliations? in this press release for a reconciliation to the most directly comparable GAAP financial measures. Infinera calculates non-GAAP inventory turns as annualized non-GAAP cost of^ revenue before adjustments for restructuring and related costs, non-cash(2) stock-based compensation expense, and certain purchase accounting adjustments, divided by the average inventory for the quarter.

Infinera CorporationGAAP to Non-GAAP Reconciliation of Financial Outlook(In millions, except percentages and per share data)(Unaudited)

The following amounts represent the midpoint of the expected range:

Q1'21 OutlookReconciliation of Revenue: U.S. GAAP $ 329.0 Acquisition-related deferred revenue adjustment 1.0 Non-GAAP $ 330.0 Reconciliation of Gross Margin: U.S. GAAP 32.5 % Acquisition-related deferred revenue adjustment 0.5 % Stock-based compensation 1.0 % Amortization of acquired intangible assets 1.0 % Restructuring and related costs 0.5 % Non-GAAP 35.5 % Reconciliation of Operating Expenses: U.S. GAAP $ 144.0 Stock-based compensation (14.0 ) Amortization of acquired intangible assets (4.0 ) Restructuring and related costs (2.0 ) Acquisition and integration costs (1.0 ) Non-GAAP $ 123.0 Reconciliation of Operating Margin: U.S. GAAP (11.5 )% Acquisition-related deferred revenue adjustment 0.5 % Stock-based compensation 5.0 % Amortization of acquired intangible assets 2.5 % Acquisition and integration costs 0.5 % Restructuring and related costs 1.0 % Non-GAAP (2.0 )%