Exhibit 99.2
Sonus Networks Reports 2013 Third Quarter Results
YTD SBC Product Revenue Up 39% over Prior Year
YTD SBC Total Revenue Up 44% over Prior Year
For Immediate Release: October 29, 2013
WESTFORD, Mass. — Sonus Networks, Inc. (Nasdaq: SONS), a global leader in SIP-based communications, today announced results for the third quarter ended September 27, 2013.
Third Quarter 2013 Highlights
· Total revenue was $68.1 million
· Total SBC revenue, including product, maintenance and services, was $29.3 million
· SBC product-only revenue was $21.3 million
· Enterprise revenue comprised 28% of total product revenue
· Channel sales comprised 27% of total product revenue
· GAAP loss per share was $0.01; non-GAAP diluted earnings per share was $0.01
· YTD SBC product revenue was $65.3 million, up 39% over prior year
· YTD Total SBC revenue was $88.3 million, up 44% over prior year
· The Company recently announced industry’s first full-featured, unlimited scale software SBC
Revenue for the third quarter of 2013 was $68.1 million, compared to $69.2 million in the second quarter of 2013 and $57.0 million in the third quarter of 2012. The GAAP net loss for the third quarter of 2013 was $3.8 million, or $0.01 per share, compared to a GAAP net loss of $4.9 million, or $0.02 per share, in the second quarter of 2013 and a GAAP net loss of $15.6 million, or $0.06 per share, in the third quarter of 2012. Non-GAAP net income for the third quarter of 2013 was $2.8 million, or $0.01 per diluted share, compared to non-GAAP net income of $3.2 million, or $0.01 per diluted share, in the second quarter of 2013 and a non-GAAP net loss of $6.3 million, or $0.02 per share, in the third quarter of 2012.
2013 Fourth Quarter and Full Year Outlook
The Company’s outlook is based on current indications for its business, which may change during the current quarter. Gross margin, operating expenses and EPS are presented on a non-GAAP basis. A reconciliation of the non-GAAP to GAAP outlook and a statement on the use of non-GAAP financial measures are included at the end of this press release.
Fourth Quarter 2013 |
| Guidance |
Total Revenue |
| $70 to $75 million |
SBC Total Revenue |
| $34 to $38 million |
SBC Product Revenue |
| $27 to $31 million |
Gross Margin |
| 64% to 64.5% |
Operating Expenses |
| $39.5 to $40.5 million |
Diluted EPS |
| $0.02 |
Cash & Investments |
| $265 to $270 million (before share repurchases) |
Basic Shares |
| 274 million |
Diluted Shares |
| 277 million |
|
|
|
Full Year 2013 |
| Guidance |
Total Revenue |
| $270 to $275 million |
SBC Total Revenue |
| $122 to $126 million |
SBC Product Revenue |
| $92 to $96 million |
Gross Margin |
| 63.5% |
Operating Expenses |
| $165 to $166 million |
Diluted EPS |
| $0.02 |
Basic Shares |
| 280 million |
Diluted Shares |
| 283 million |
Software-based SBC
On October 9, 2013, the Company announced the Sonus SBC SWe (Software edition), the industry’s first software-based Session Border Controller that delivers unlimited scalability with the same advanced features and functionality of hardware on a virtualized platform. Sonus is the only vendor on the market with a common, hardened code base across its hardware and software SBC portfolio, providing customers with holistic investment protection. Scalable from as few as 25 to an unlimited number of sessions, the SBC SWe is feature equivalent to Sonus’ award-winning hardware-based Sonus SBC 5000 Series. The Sonus SBC SWe addresses service providers’ requirements for network functions virtualization (NFV) and software-defined networking (SDN)-enabled SBC technology to scale Cloud-based delivery platforms.
Quote
“I am pleased with our progress growing revenue, expanding margins, and controlling costs. I am also very pleased with the progress we are making in becoming more strategic with our customers,” said Ray Dolan, president and chief executive officer of Sonus. Dolan continued, “Sonus is delivering an industry leading roadmap. We strengthened our SBC leadership position with the recent launch of our software-based SBC which gives our customers a seamless migration path to NFV and software defined networking. Our leadership position was further validated recently by Gartner who recognized Sonus for the second straight year as a Leader in the Gartner Magic Quadrant for SBCs.”
Stock Repurchase Plan
During the third quarter of 2013, the Company repurchased a total of 10.8 million shares (4% of shares outstanding) both through privately negotiated transactions and on the open market. The shares were repurchased at a weighted average price of $3.44 per share, totaling $37.1 million, in accordance with the stock repurchase plan authorized by the Board of Directors in July 2013. There were 273.3 million shares of the Company’s common stock, $0.001 par value, outstanding as of September 27, 2013. Under the terms of the stock repurchase plan, the Company has authorization to repurchase up to an additional $62.9 million of common stock.
Cash & Investments
The Company ended the third quarter of 2013 with $267.5 million in cash and investments, which reflects the cash used for share repurchases during the quarter. But for the share repurchases, cash and investments in the third quarter would have been $304.8 million, in line with the outlook provided by the Company on July 29, 2013 for the third quarter of 2013, prior to the commencement of the share repurchase program.
Restructuring
In August 2012, the Company initiated a plan to streamline operations and reduce operating costs, including a corporate-wide restructuring plan. In connection with this initiative, the Company recorded restructuring expense of $2.0 million for severance and related expenses in the third quarter of 2012 and $5.7 million in the fourth quarter of 2012. The Company recorded restructuring expense of $1.9 million and $1.7 million in the first and second quarters of 2013, respectively, in connection with this initiative, primarily for severance and related costs. The Company recorded restructuring expense of $1.2 million in the third quarter of 2013 for severance and related costs. The Company expects to record additional
restructuring expense in connection with this initiative of approximately $2 million in the fourth quarter of 2013 for severance and related costs.
Conference call details:
Date: October 29, 2013
Time: 4:45 p.m. (EDT)
Dial-in number: 800 755 1805
International Callers: +1 212 231 2930
Replay information:
A telephone playback of the call will be available following the conference call until November 12, 2013 and can be accessed by calling 800 633 8284 or +1 402 977 9140 for international callers. The reservation number for the replay is 21676159. A webcast replay of the conference call will also be available shortly following the conference call on the Company’s Investor Relations website in the Events & Presentations — Archived Events section.
Tags:
Sonus Networks, Sonus, SONS, 2013 third quarter, earnings, results, IP-based network solutions, SBC, SBC 1000, SBC 2000, SBC 5100, SBC 5200, SBC 9000, SWe, software edition, software SBC, session border controller, VX series, session management, SIP trunking, Cloud VoIP communications, unified communications, UC, VoIP, IP, TDM.
About Sonus Networks
Sonus helps the world’s leading communications service providers and enterprises embrace the next generation of SIP-based solutions including VoIP, video and Unified Communications through secure, reliable and scalable IP networks. With customers around the globe and over 15 years of experience transforming networks to IP, Sonus has enabled service providers to capture and retain users and both service providers and enterprises to generate significant ROI. Sonus products include session border controllers, policy/routing servers, subscriber feature servers and media and signaling gateways. Sonus products are supported by a global services team with experience in design, deployment and maintenance of some of the world’s largest and most complex IP networks. For more information, visit www.sonus.net or call 1-855-GO-SONUS.
Important Information Regarding Forward-Looking Statements
The information in this release contains “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, which are subject to a number of risks and uncertainties. All statements other than statements of historical facts contained in this release are forward-looking statements. Without limiting the foregoing, the words “anticipates”, “believes”, “could”, “estimates”, “expects”, “expectations”, “intends”, “may”, “plans”, “seeks”, “projects” and other similar language, whether in the negative or affirmative, are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words.
Examples of forward-looking statements include, but are not limited to, statements in the section “2013 Fourth Quarter and Full Year Outlook” and other statements regarding the following: plans, expectations, objectives, outlook, goals, strategies, future events or performance, trends, customer growth, operational
performance and costs, liquidity and financial positions, estimated expenditures and investments, estimated purchases under the Company’s stock repurchase plan other statements that are other than statements of historical facts. Forward-looking statements are based on our current expectations and assumptions regarding our business, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. They are neither statements of historical fact nor guarantees or assurances of future performance. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors, including, but not limited to, the timing of our recognition of revenues; economic conditions; our ability to recruit and retain key personnel; difficulties supporting our strategic focus on channel sales; difficulties retaining and expanding our customer base; difficulties leveraging market opportunities; the impact of restructuring activities; our ability to realize benefits from acquisitions; litigation; actions taken by significant stockholders; difficulties providing solutions that meet the needs of customers; market acceptance of our products and services; rapid technological and market change; our ability to protect our intellectual property rights; our ability to maintain partner, reseller, distribution and vendor support and supply relationships; higher risks in international operations and markets; the impact of increased competition; currency fluctuations; changes in the market price of our common stock; and/or failure or circumvention of our controls and procedures. Important factors that could cause actual results to differ materially from those in these forward-looking statements are discussed in Part I, Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, Part I, Item 3 “Quantitative and Qualitative Disclosures About Market Risk” and Part II, Item 1A “Risk Factors” in the Company’s most recent Quarterly Report on Form 10-Q. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law. We therefore caution you against relying on any of these forward-looking statements, which speak only as of the date made.
Sonus is a registered trademark of Sonus Networks, Inc. All other company and product names may be trademarks of the respective companies with which they are associated.
Discussion of Non-GAAP Financial Measures
Sonus management uses a number of different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of the business, making operating decisions, planning and forecasting future periods, and determining payments under compensation programs. Our annual financial plan is prepared both on a GAAP and non-GAAP basis, and the non-GAAP annual financial plan is approved by our board of directors. Continuous budgeting and forecasting for revenue and expenses are conducted on a non-GAAP basis (in addition to GAAP) and actual results on a non-GAAP basis are assessed against the annual financial plan. We consider the use of non-GAAP financial measures helpful in assessing the core performance of our continuing operations and liquidity, and when planning and forecasting future periods. By continuing operations we mean the ongoing results of the business excluding certain costs, including, but not limited to: stock-based compensation, restructuring, write-off of prepaid royalties, write-off of intangible assets, acquisition-related costs, amortization of intangible assets and depreciation expense related to the fair value write-up of acquired property and equipment. We also consider the use of non-GAAP earnings per share helpful in assessing the performance of the continuing operations of our business. While our management uses these non-GAAP financial measures as a tool to enhance their understanding of certain aspects of our financial performance, our management does not consider these measures to be a substitute for, or superior to, GAAP measures. In addition, our presentations of these measures may not be comparable to similarly titled measures used by other companies. These non-GAAP financial measures should not be considered alternatives for, or in isolation from, the financial information prepared and presented in accordance with GAAP.
Investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures as an analytical tool. In particular, many of the adjustments to Sonus’ financial measures reflect the exclusion of items that are recurring and will be reflected in our financial results for the foreseeable future.
Stock-based compensation is different from other forms of compensation, as it is a non-cash expense. For example, a cash salary generally has a fixed and unvarying cash cost. In contrast, the expense associated with an equity-based award is generally unrelated to the amount of cash ultimately received by the employee, and the cost to us is based on a stock-based compensation valuation methodology and underlying assumptions that may vary over time. We believe that excluding non-cash stock-based compensation expense from our operating results facilitates the ability of readers of our financial statements to compare our financial results to our historical operating results and to other companies in our industry.
We exclude the amortization of acquired intangible assets from non-GAAP expense and income measures. These amortization amounts are inconsistent in frequency and amount and are significantly impacted by the timing and size of acquisitions. Although we exclude amortization of acquired intangible assets from our non-GAAP expenses, we believe that it is important for investors to understand that intangible assets contribute to revenue generation. We believe that excluding the non-cash amortization of intangible assets facilitates the comparison of our financial results to our historical operating results and to other companies in our industry as if the acquired intangible assets had been developed internally rather than acquired.
In the second quarter of 2013 we recorded $0.6 million of expense for the write-off of an intellectual property intangible asset which we determined was impaired as of June 28, 2013. We believe that excluding the impairment of intangible assets facilitates the comparison of our financial results to our historical operating results and to other companies in our industry.
As part of the assessment of the assets acquired and liabilities assumed in connection with the NET acquisition, we were required to increase the aggregate fair value of acquired property and equipment by $2.0 million. The acquired property and equipment is being depreciated over a weighted average useful life of approximately 2.5 years. We believe that excluding the incremental depreciation expense resulting from the fair value write-up of this acquired property and equipment in 2012 facilitates the comparison of our operating results to our historical results and to other companies in our industry.
We consider certain transition, integration and other acquisition-related costs to be unpredictable and dependent on a significant number of factors that may be outside of our control. We do not consider these acquisition-related costs to be related to the continuing operations of the acquired business or the Company. In addition, the size, complexity and/or volume of an acquisition, which often drives the magnitude of acquisition-related costs, may not be indicative of such future costs. We believe that excluding acquisition-related costs facilitates the comparison of our financial results to our historical operating results and to other companies in our industry.
We recorded $1.9 million, $1.7 million and $1.2 million of restructuring expense in the first, second and third quarters of 2013, respectively, and $2.0 million of restructuring expense in the third quarter of 2012. We believe that excluding restructuring expense facilitates the comparison of our financial results to our historical operating results and to other companies in our industry.
We believe that providing non-GAAP information to investors, in addition to the GAAP presentation, will allow investors to view the financial results in the way management views the operating results. We
further believe that providing this information helps investors to better understand our financial performance and evaluate the efficacy of the methodology and information used by our management to evaluate and measure such performance.
For more information:
Patti Leahy
978-614-8440
pleahy@sonusnet.com
# # #
SONUS NETWORKS, INC.
Condensed Consolidated Statements of Operations
(in thousands, except percentages and per share amounts)
(unaudited)
|
| Three months ended |
| |||||||
|
| September 27, |
| June 28, |
| September 28, |
| |||
Revenue: |
|
|
|
|
|
|
| |||
Product |
| $ | 40,712 |
| $ | 42,939 |
| $ | 33,520 |
|
Service |
| 27,387 |
| 26,254 |
| 23,529 |
| |||
Total revenue |
| 68,099 |
| 69,193 |
| 57,049 |
| |||
|
|
|
|
|
|
|
| |||
Cost of revenue: |
|
|
|
|
|
|
| |||
Product |
| 15,415 |
| 13,534 |
| 11,768 |
| |||
Service |
| 10,420 |
| 11,651 |
| 12,839 |
| |||
Total cost of revenue |
| 25,835 |
| 25,185 |
| 24,607 |
| |||
|
|
|
|
|
|
|
| |||
Gross profit |
| 42,264 |
| 44,008 |
| 32,442 |
| |||
|
|
|
|
|
|
|
| |||
Gross margin: |
|
|
|
|
|
|
| |||
Product |
| 62.1 | % | 68.5 | % | 64.9 | % | |||
Service |
| 62.0 | % | 55.6 | % | 45.4 | % | |||
Total gross margin |
| 62.1 | % | 63.6 | % | 56.9 | % | |||
|
|
|
|
|
|
|
| |||
Operating expenses: |
|
|
|
|
|
|
| |||
Research and development |
| 16,566 |
| 18,019 |
| 15,612 |
| |||
Sales and marketing |
| 18,291 |
| 19,191 |
| 17,613 |
| |||
General and administrative |
| 9,178 |
| 9,733 |
| 7,939 |
| |||
Acquisition-related |
| — |
| — |
| 4,090 |
| |||
Restructuring |
| 1,140 |
| 1,698 |
| 1,992 |
| |||
Total operating expenses |
| 45,175 |
| 48,641 |
| 47,246 |
| |||
|
|
|
|
|
|
|
| |||
Loss from operations |
| (2,911 | ) | (4,633 | ) | (14,804 | ) | |||
Interest income, net |
| 61 |
| 90 |
| 20 |
| |||
Other income (expense), net |
| (1 | ) | 3 |
| (2 | ) | |||
|
|
|
|
|
|
|
| |||
Loss before income taxes |
| (2,851 | ) | (4,540 | ) | (14,786 | ) | |||
Income tax provision |
| (922 | ) | (330 | ) | (833 | ) | |||
|
|
|
|
|
|
|
| |||
Net loss |
| $ | (3,773 | ) | $ | (4,870 | ) | $ | (15,619 | ) |
|
|
|
|
|
|
|
| |||
Loss per share: |
|
|
|
|
|
|
| |||
Basic |
| $ | (0.01 | ) | $ | (0.02 | ) | $ | (0.06 | ) |
Diluted |
| $ | (0.01 | ) | $ | (0.02 | ) | $ | (0.06 | ) |
|
|
|
|
|
|
|
| |||
Shares used to compute loss per share: |
|
|
|
|
|
|
| |||
Basic |
| 279,209 |
| 282,389 |
| 280,145 |
| |||
Diluted |
| 279,209 |
| 282,389 |
| 280,145 |
|
SONUS NETWORKS, INC.
Condensed Consolidated Statements of Operations
(in thousands, except percentages and per share amounts)
(unaudited)
|
| Nine months ended |
| ||||
|
| September 27, |
| September 28, |
| ||
Revenue: |
|
|
|
|
| ||
Product |
| $ | 121,447 |
| $ | 107,517 |
|
Service |
| 79,133 |
| 71,481 |
| ||
Total revenue |
| 200,580 |
| 178,998 |
| ||
|
|
|
|
|
| ||
Cost of revenue: |
|
|
|
|
| ||
Product |
| 42,844 |
| 31,988 |
| ||
Service |
| 33,662 |
| 40,019 |
| ||
Total cost of revenue |
| 76,506 |
| 72,007 |
| ||
|
|
|
|
|
| ||
Gross profit |
| 124,074 |
| 106,991 |
| ||
|
|
|
|
|
| ||
Gross margin: |
|
|
|
|
| ||
Product |
| 64.7 | % | 70.2 | % | ||
Service |
| 57.5 | % | 44.0 | % | ||
Total gross margin |
| 61.9 | % | 59.8 | % | ||
|
|
|
|
|
| ||
Operating expenses: |
|
|
|
|
| ||
Research and development |
| 52,086 |
| 51,094 |
| ||
Sales and marketing |
| 58,596 |
| 56,339 |
| ||
General and administrative |
| 29,621 |
| 25,302 |
| ||
Acquisition-related |
| — |
| 5,057 |
| ||
Restructuring |
| 4,787 |
| 1,992 |
| ||
Total operating expenses |
| 145,090 |
| 139,784 |
| ||
|
|
|
|
|
| ||
Loss from operations |
| (21,016 | ) | (32,793 | ) | ||
Interest income, net |
| 289 |
| 457 |
| ||
Other income (expense), net |
| 2 |
| (2 | ) | ||
|
|
|
|
|
| ||
Loss before income taxes |
| (20,725 | ) | (32,338 | ) | ||
Income tax provision |
| (1,666 | ) | (1,444 | ) | ||
|
|
|
|
|
| ||
Net loss |
| $ | (22,391 | ) | $ | (33,782 | ) |
|
|
|
|
|
| ||
Loss per share: |
|
|
|
|
| ||
Basic |
| $ | (0.08 | ) | $ | (0.12 | ) |
Diluted |
| $ | (0.08 | ) | $ | (0.12 | ) |
|
|
|
|
|
| ||
Shares used to compute loss per share: |
|
|
|
|
| ||
Basic |
| 281,041 |
| 279,854 |
| ||
Diluted |
| 281,041 |
| 279,854 |
|
SONUS NETWORKS, INC.
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
|
| September 27, |
| December 31, |
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 72,385 |
| $ | 88,004 |
|
Marketable securities |
| 128,177 |
| 161,905 |
| ||
Accounts receivable, net |
| 52,479 |
| 68,728 |
| ||
Inventory |
| 22,058 |
| 25,614 |
| ||
Deferred income taxes |
| 632 |
| 686 |
| ||
Other current assets |
| 14,450 |
| 16,520 |
| ||
Total current assets |
| 290,181 |
| 361,457 |
| ||
|
|
|
|
|
| ||
Property and equipment, net |
| 18,756 |
| 23,767 |
| ||
Intangible assets, net |
| 11,177 |
| 15,237 |
| ||
Goodwill |
| 32,379 |
| 32,379 |
| ||
Investments |
| 66,889 |
| 29,698 |
| ||
Deferred income taxes |
| 954 |
| 1,011 |
| ||
Other assets |
| 7,616 |
| 7,191 |
| ||
|
| $ | 427,952 |
| $ | 470,740 |
|
|
|
|
|
|
| ||
Liabilities and stockholders’ equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
| $ | 16,001 |
| $ | 10,643 |
|
Accrued expenses |
| 25,967 |
| 26,212 |
| ||
Current portion of deferred revenue |
| 36,556 |
| 37,094 |
| ||
Current portion of long-term liabilities |
| 572 |
| 763 |
| ||
Total current liabilities |
| 79,096 |
| 74,712 |
| ||
|
|
|
|
|
| ||
Deferred revenue |
| 10,322 |
| 11,647 |
| ||
Deferred income taxes |
| 790 |
| 249 |
| ||
Convertible subordinated note |
| 2,380 |
| 2,380 |
| ||
Other long-term liabilities |
| 4,689 |
| 5,706 |
| ||
Total liabilities |
| 97,277 |
| 94,694 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
Stockholders equity: |
|
|
|
|
| ||
Common stock |
| 273 |
| 281 |
| ||
Additional paid-in capital |
| 1,299,029 |
| 1,321,385 |
| ||
Accumulated deficit |
| (974,764 | ) | (952,373 | ) | ||
Accumulated other comprehensive income |
| 6,137 |
| 6,753 |
| ||
Total stockholders’ equity |
| 330,675 |
| 376,046 |
| ||
|
| $ | 427,952 |
| $ | 470,740 |
|
SONUS NETWORKS, INC.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
|
| Nine months ended |
| ||||
|
| September 27, |
| September 28, |
| ||
|
| 2013 |
| 2012 |
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net loss |
| $ | (22,391 | ) | $ | (33,782 | ) |
Adjustments to reconcile net loss to cash flows provided by (used in) operating activities: |
|
|
|
|
| ||
Depreciation and amortization of property and equipment |
| 9,591 |
| 9,081 |
| ||
Amortization of intangible assets |
| 3,460 |
| 904 |
| ||
Impairment of intangible assets |
| 600 |
| — |
| ||
Stock-based compensation |
| 13,137 |
| 6,540 |
| ||
Loss on disposal of property and equipment |
| 23 |
| 23 |
| ||
Deferred income taxes |
| 541 |
| — |
| ||
Changes in operating assets and liabilities: |
|
|
|
|
| ||
Accounts receivable |
| 15,744 |
| 13,020 |
| ||
Inventory |
| 3,294 |
| (3,868 | ) | ||
Other operating assets |
| 5,126 |
| (4,998 | ) | ||
Accounts payable |
| 5,134 |
| (1,753 | ) | ||
Accrued expenses and other long-term liabilities |
| (2,061 | ) | (3,625 | ) | ||
Deferred revenue |
| (1,664 | ) | (9,624 | ) | ||
Net cash provided by (used in) operating activities |
| 30,534 |
| (28,082 | ) | ||
|
|
|
|
|
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Purchases of property and equipment |
| (4,498 | ) | (7,792 | ) | ||
Business acquisition, net of cash acquired |
| — |
| (35,508 | ) | ||
Purchases of marketable securities |
| (182,534 | ) | (139,917 | ) | ||
Sale/maturities of marketable securities |
| 175,887 |
| 200,380 |
| ||
Net cash (used in) provided by investing activities |
| (11,145 | ) | 17,163 |
| ||
|
|
|
|
|
| ||
Cash flows from financing activities: |
|
|
|
|
| ||
Proceeds from sale of common stock in connection with employee stock purchase plan |
| 1,888 |
| 1,693 |
| ||
Proceeds from exercise of stock options |
| 2,393 |
| 151 |
| ||
Payment of tax withholding obligations related to net share settlements of restricted stock awards |
| (1,240 | ) | (169 | ) | ||
Repurchase of common stock |
| (37,340 | ) | — |
| ||
Principal payments of capital lease obligations |
| (91 | ) | (87 | ) | ||
Settlement of redeemable convertible subordinated debentures |
| — |
| (23,704 | ) | ||
Net cash used in financing activities |
| (34,390 | ) | (22,116 | ) | ||
|
|
|
|
|
| ||
Effect of exchange rate changes on cash and cash equivalents |
| (618 | ) | 192 |
| ||
|
|
|
|
|
| ||
Net decrease in cash and cash equivalents |
| (15,619 | ) | (32,843 | ) | ||
Cash and cash equivalents, beginning of year |
| 88,004 |
| 105,451 |
| ||
Cash and cash equivalents, end of period |
| $ | 72,385 |
| $ | 72,608 |
|
SONUS NETWORKS, INC.
Supplemental Information
(In thousands)
(unaudited)
The following tables provide the details of stock-based compensation, amortization of intangible assets, impairment of intangible assets and depreciation expense on the fair value write-up of acquired property and equipment included in the Company’s Condensed Consolidated Statements of Operations and the line items in which these amounts are reported.
|
| Three months ended |
| |||||||
|
| September 27, |
| June 28, |
| September 28, |
| |||
|
| 2013 |
| 2013 |
| 2012 |
| |||
Stock-based compensation |
|
|
|
|
|
|
| |||
Cost of revenue - product |
| $ | 46 |
| $ | 30 |
| $ | 41 |
|
Cost of revenue - service |
| 299 |
| 252 |
| 211 |
| |||
Cost of revenue |
| 345 |
| 282 |
| 252 |
| |||
|
|
|
|
|
|
|
| |||
Research and development expense |
| 903 |
| 820 |
| 524 |
| |||
Sales and marketing expense |
| 1,313 |
| 1,219 |
| 500 |
| |||
General and administrative expense |
| 1,812 |
| 2,219 |
| 1,124 |
| |||
Operating expense |
| 4,028 |
| 4,258 |
| 2,148 |
| |||
|
|
|
|
|
|
|
| |||
Total stock-based compensation |
| $ | 4,373 |
| $ | 4,540 |
| $ | 2,400 |
|
|
|
|
|
|
|
|
| |||
Amortization of intangible assets |
|
|
|
|
|
|
| |||
Cost of revenue - product |
| $ | 561 |
| $ | 560 |
| $ | 428 |
|
|
|
|
|
|
|
|
| |||
Research and development |
| — |
| 100 |
| 100 |
| |||
Sales and marketing |
| 526 |
| 526 |
| 176 |
| |||
Operating expense |
| 526 |
| 626 |
| 276 |
| |||
|
|
|
|
|
|
|
| |||
Total amortization of intangible assets |
| $ | 1,087 |
| $ | 1,186 |
| $ | 704 |
|
|
|
|
|
|
|
|
| |||
Impairment of intangible assets |
|
|
|
|
|
|
| |||
Research and development |
| $ | — |
| $ | 600 |
| $ | — |
|
|
|
|
|
|
|
|
| |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
|
|
|
| |||
Cost of revenue - product |
| $ | — |
| $ | — |
| $ | 11 |
|
Cost of revenue - service |
| — |
| — |
| 22 |
| |||
Cost of revenue |
| — |
| — |
| 33 |
| |||
|
|
|
|
|
|
|
| |||
Research and development expense |
| — |
| — |
| 89 |
| |||
Sales and marketing expense |
| — |
| — |
| 19 |
| |||
General and administrative expense |
| — |
| — |
| 24 |
| |||
Operating expense |
| — |
| — |
| 132 |
| |||
|
|
|
|
|
|
|
| |||
Total depreciation expense - fair value write-up of acquired property and equipment |
| $ | — |
| $ | — |
| $ | 165 |
|
SONUS NETWORKS, INC.
Supplemental Information
(In thousands)
(unaudited)
The following tables provide the details of stock-based compensation, amortization of intangible assets, impairment of intangible assets and depreciation expense on the fair value write-up of acquired property and equipment included in the Company’s Condensed Consolidated Statements of Operations and the line items in which these amounts are reported.
|
| Nine months ended |
| ||||
|
| September 27, |
| September 28, |
| ||
|
| 2013 |
| 2012 |
| ||
Stock-based compensation |
|
|
|
|
| ||
Cost of revenue - product |
| $ | 128 |
| $ | 130 |
|
Cost of revenue - service |
| 761 |
| 595 |
| ||
Cost of revenue |
| 889 |
| 725 |
| ||
|
|
|
|
|
| ||
Research and development expense |
| 2,402 |
| 1,773 |
| ||
Sales and marketing expense |
| 3,631 |
| 1,458 |
| ||
General and administrative expense |
| 6,215 |
| 2,584 |
| ||
Operating expense |
| 12,248 |
| 5,815 |
| ||
|
|
|
|
|
| ||
Total stock-based compensation |
| $ | 13,137 |
| $ | 6,540 |
|
|
|
|
|
|
| ||
Amortization of intangible assets |
|
|
|
|
| ||
Cost of revenue - product |
| $ | 1,682 |
| $ | 428 |
|
|
|
|
|
|
| ||
Research and development |
| 200 |
| 300 |
| ||
Sales and marketing |
| 1,578 |
| 176 |
| ||
Operating expense |
| 1,778 |
| 476 |
| ||
|
|
|
|
|
| ||
Total amortization of intangible assets |
| $ | 3,460 |
| $ | 904 |
|
|
|
|
|
|
| ||
Impairment of intangible assets |
|
|
|
|
| ||
Research and development |
| $ | 600 |
| $ | — |
|
|
|
|
|
|
| ||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
|
| ||
Cost of revenue - product |
| $ | — |
| $ | 11 |
|
Cost of revenue - service |
| — |
| 22 |
| ||
Cost of revenue |
| — |
| 33 |
| ||
|
|
|
|
|
| ||
Research and development expense |
| — |
| 89 |
| ||
Sales and marketing expense |
| — |
| 19 |
| ||
General and administrative expense |
| — |
| 24 |
| ||
Operating expense |
| — |
| 132 |
| ||
|
|
|
|
|
| ||
Total depreciation expense - fair value write-up of acquired property and equipment |
| $ | — |
| $ | 165 |
|
SONUS NETWORKS, INC.
Reconciliation of Non-GAAP and GAAP Financial Measures - Historical
(in thousands, except percentages and per share amounts)
(unaudited)
|
| Three months ended |
| |||||||
|
| September 27, |
| June 28, |
| September 28, |
| |||
|
|
|
|
|
|
|
| |||
GAAP gross margin - product |
| 62.1 | % | 68.5 | % | 64.9 | % | |||
Stock-based compensation expense |
| 0.1 | % | 0.1 | % | 0.1 | % | |||
Amortization of intangible assets |
| 1.4 | % | 1.3 | % | 1.3 | % | |||
Depreciation expense - fair value write-up of acquired property and equipment |
| 0.0 | % | 0.0 | % | 0.0 | % | |||
Non-GAAP gross margin - product |
| 63.6 | % | 69.9 | % | 66.3 | % | |||
|
|
|
|
|
|
|
| |||
GAAP gross margin - service |
| 62.0 | % | 55.6 | % | 45.4 | % | |||
Stock-based compensation expense |
| 1.0 | % | 1.0 | % | 0.9 | % | |||
Depreciation expense - fair value write-up of acquired property and equipment |
| 0.0 | % | 0.0 | % | 0.1 | % | |||
Non-GAAP gross margin - service |
| 63.0 | % | 56.6 | % | 46.4 | % | |||
|
|
|
|
|
|
|
| |||
GAAP total gross margin |
| 62.1 | % | 63.6 | % | 56.9 | % | |||
Stock-based compensation expense % of revenue |
| 0.5 | % | 0.4 | % | 0.4 | % | |||
Amortization of intangible assets % of revenue |
| 0.8 | % | 0.8 | % | 0.8 | % | |||
Depreciation expense - fair value write-up of acquired property and equipment |
| 0.0 | % | 0.0 | % | 0.0 | % | |||
Non-GAAP total gross margin |
| 63.4 | % | 64.8 | % | 58.1 | % | |||
|
|
|
|
|
|
|
| |||
GAAP total gross profit |
| $ | 42,264 |
| $ | 44,008 |
| $ | 32,442 |
|
Stock-based compensation expense |
| 345 |
| 282 |
| 252 |
| |||
Amortization of intangible assets |
| 561 |
| 560 |
| 428 |
| |||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| — |
| 33 |
| |||
Non-GAAP total gross profit |
| $ | 43,170 |
| $ | 44,850 |
| $ | 33,155 |
|
|
|
|
|
|
|
|
| |||
GAAP research and development expense |
| $ | 16,566 |
| $ | 18,019 |
| $ | 15,612 |
|
Stock-based compensation expense |
| (903 | ) | (820 | ) | (524 | ) | |||
Amortization of intangible assets |
| — |
| (100 | ) | (100 | ) | |||
Impairment of intangible assets |
| — |
| (600 | ) | — |
| |||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| — |
| (89 | ) | |||
Non-GAAP research and development expense |
| $ | 15,663 |
| $ | 16,499 |
| $ | 14,899 |
|
|
|
|
|
|
|
|
| |||
GAAP sales and marketing expense |
| $ | 18,291 |
| $ | 19,191 |
| $ | 17,613 |
|
Stock-based compensation expense |
| (1,313 | ) | (1,219 | ) | (500 | ) | |||
Amortization of intangible assets |
| (526 | ) | (526 | ) | (176 | ) | |||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| — |
| (19 | ) | |||
Non-GAAP sales and marketing expense |
| $ | 16,452 |
| $ | 17,446 |
| $ | 16,918 |
|
|
|
|
|
|
|
|
| |||
GAAP general and administrative expense |
| $ | 9,178 |
| $ | 9,733 |
| $ | 7,939 |
|
Stock-based compensation expense |
| (1,812 | ) | (2,219 | ) | (1,124 | ) | |||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| — |
| (24 | ) | |||
Non-GAAP general and administrative expense |
| $ | 7,366 |
| $ | 7,514 |
| $ | 6,791 |
|
|
|
|
|
|
|
|
| |||
GAAP operating expenses |
| $ | 45,175 |
| $ | 48,641 |
| $ | 47,246 |
|
Stock-based compensation expense |
| (4,028 | ) | (4,258 | ) | (2,148 | ) | |||
Amortization of intangible assets |
| (526 | ) | (626 | ) | (276 | ) | |||
Impairment of intangible assets |
| — |
| (600 | ) | — |
| |||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| — |
| (132 | ) | |||
Acquisition-related expense |
| — |
| — |
| (4,090 | ) | |||
Restructuring |
| (1,140 | ) | (1,698 | ) | (1,992 | ) | |||
Non-GAAP operating expenses |
| $ | 39,481 |
| $ | 41,459 |
| $ | 38,608 |
|
|
|
|
|
|
|
|
| |||
GAAP loss from operations |
| $ | (2,911 | ) | $ | (4,633 | ) | $ | (14,804 | ) |
Stock-based compensation expense |
| 4,373 |
| 4,540 |
| 2,400 |
| |||
Amortization of intangible assets |
| 1,087 |
| 1,186 |
| 704 |
| |||
Impairment of intangible assets |
| — |
| 600 |
| — |
| |||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| — |
| 165 |
| |||
Acquisition-related expense |
| — |
| — |
| 4,090 |
| |||
Restructuring |
| 1,140 |
| 1,698 |
| 1,992 |
| |||
Non-GAAP (loss) income from operations |
| $ | 3,689 |
| $ | 3,391 |
| $ | (5,453 | ) |
|
|
|
|
|
|
|
| |||
GAAP net loss |
| $ | (3,773 | ) | $ | (4,870 | ) | $ | (15,619 | ) |
Stock-based compensation expense |
| 4,373 |
| 4,540 |
| 2,400 |
| |||
Amortization of intangible assets |
| 1,087 |
| 1,186 |
| 704 |
| |||
Impairment of intangible assets |
| — |
| 600 |
| — |
| |||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| — |
| 165 |
| |||
Acquisition-related expense |
| — |
| — |
| 4,090 |
| |||
Restructuring |
| 1,140 |
| 1,698 |
| 1,992 |
| |||
Non-GAAP net income (loss) |
| $ | 2,827 |
| $ | 3,154 |
| $ | (6,268 | ) |
|
|
|
|
|
|
|
| |||
Diluted earnings per share or (loss) per share |
|
|
|
|
|
|
| |||
GAAP |
| $ | (0.01 | ) | $ | (0.02 | ) | $ | (0.06 | ) |
Non-GAAP |
| $ | 0.01 |
| $ | 0.01 |
| $ | (0.02 | ) |
|
|
|
|
|
|
|
| |||
Shares used to compute diluted earnings per share or (loss) per share |
|
|
|
|
|
|
| |||
GAAP shares used to compute (loss) per share |
| 279,209 |
| 282,389 |
| 280,145 |
| |||
Non-GAAP shares used to compute diluted earnings per share or (loss) per share |
| 282,517 |
| 284,298 |
| 280,145 |
|
SONUS NETWORKS, INC.
Reconciliation of Non-GAAP and GAAP Financial Measures - Historical
(in thousands, except percentages and per share amounts)
(unaudited)
|
| Nine months ended |
| ||||
|
| September 27, |
| September 28, |
| ||
|
|
|
|
|
| ||
GAAP gross margin - product |
| 64.7 | % | 70.2 | % | ||
Stock-based compensation expense |
| 0.1 | % | 0.1 | % | ||
Amortization of intangible assets |
| 1.4 | % | 0.5 | % | ||
Depreciation expense - fair value write-up of acquired property and equipment |
| 0.0 | % | 0.0 | % | ||
Non-GAAP gross margin - product |
| 66.2 | % | 70.8 | % | ||
|
|
|
|
|
| ||
GAAP gross margin - service |
| 57.5 | % | 44.0 | % | ||
Stock-based compensation expense |
| 0.9 | % | 0.9 | % | ||
Depreciation expense - fair value write-up of acquired property and equipment |
| 0.0 | % | 0.0 | % | ||
Non-GAAP gross margin - service |
| 58.4 | % | 44.9 | % | ||
|
|
|
|
|
| ||
GAAP total gross margin |
| 61.9 | % | 59.8 | % | ||
Stock-based compensation expense % of revenue |
| 0.4 | % | 0.4 | % | ||
Amortization of intangible assets % of revenue |
| 0.8 | % | 0.2 | % | ||
Depreciation expense - fair value write-up of acquired property and equipment |
| 0.0 | % | 0.0 | % | ||
Non-GAAP total gross margin |
| 63.1 | % | 60.4 | % | ||
|
|
|
|
|
| ||
GAAP total gross profit |
| $ | 124,074 |
| $ | 106,991 |
|
Stock-based compensation expense |
| 889 |
| 725 |
| ||
Amortization of intangible assets |
| 1,682 |
| 428 |
| ||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| 33 |
| ||
Non-GAAP total gross profit |
| $ | 126,645 |
| $ | 108,177 |
|
|
|
|
|
|
| ||
GAAP research and development expense |
| $ | 52,086 |
| $ | 51,094 |
|
Stock-based compensation expense |
| (2,402 | ) | (1,773 | ) | ||
Amortization of intangible assets |
| (200 | ) | (300 | ) | ||
Impairment of intangible assets |
| (600 | ) | — |
| ||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| (89 | ) | ||
Non-GAAP research and development expense |
| $ | 48,884 |
| $ | 48,932 |
|
|
|
|
|
|
| ||
GAAP sales and marketing expense |
| $ | 58,596 |
| $ | 56,339 |
|
Stock-based compensation expense |
| (3,631 | ) | (1,458 | ) | ||
Amortization of intangible assets |
| (1,578 | ) | (176 | ) | ||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| (19 | ) | ||
Non-GAAP sales and marketing expense |
| $ | 53,387 |
| $ | 54,686 |
|
|
|
|
|
|
| ||
GAAP general and administrative expense |
| $ | 29,621 |
| $ | 25,302 |
|
Stock-based compensation expense |
| (6,215 | ) | (2,584 | ) | ||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| (24 | ) | ||
Non-GAAP general and administrative expense |
| $ | 23,406 |
| $ | 22,694 |
|
|
|
|
|
|
| ||
GAAP operating expenses |
| $ | 145,090 |
| $ | 139,784 |
|
Stock-based compensation expense |
| (12,248 | ) | (5,815 | ) | ||
Amortization of intangible assets |
| (1,778 | ) | (476 | ) | ||
Impairment of intangible assets |
| (600 | ) | — |
| ||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| (132 | ) | ||
Acquisition-related expense |
| — |
| (5,057 | ) | ||
Restructuring |
| (4,787 | ) | (1,992 | ) | ||
Non-GAAP operating expenses |
| $ | 125,677 |
| $ | 126,312 |
|
|
|
|
|
|
| ||
GAAP loss from operations |
| $ | (21,016 | ) | $ | (32,793 | ) |
Stock-based compensation expense |
| 13,137 |
| 6,540 |
| ||
Amortization of intangible assets |
| 3,460 |
| 904 |
| ||
Impairment of intangible assets |
| 600 |
| — |
| ||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| 165 |
| ||
Acquisition-related expense |
| — |
| 5,057 |
| ||
Restructuring |
| 4,787 |
| 1,992 |
| ||
Non-GAAP (loss) income from operations |
| $ | 968 |
| $ | (18,135 | ) |
|
|
|
|
|
| ||
GAAP net loss |
| $ | (22,391 | ) | $ | (33,782 | ) |
Stock-based compensation expense |
| 13,137 |
| 6,540 |
| ||
Amortization of intangible assets |
| 3,460 |
| 904 |
| ||
Impairment of intangible assets |
| 600 |
| — |
| ||
Depreciation expense - fair value write-up of acquired property and equipment |
| — |
| 165 |
| ||
Acquisition-related expense |
| — |
| 5,057 |
| ||
Restructuring |
| 4,787 |
| 1,992 |
| ||
Non-GAAP net income (loss) |
| $ | (407 | ) | $ | (19,124 | ) |
|
|
|
|
|
| ||
Diluted earnings per share or (loss) per share |
|
|
|
|
| ||
GAAP |
| $ | (0.08 | ) | $ | (0.12 | ) |
Non-GAAP |
| $ | — |
| $ | (0.07 | ) |
|
|
|
|
|
| ||
Shares used to compute diluted earnings per share or (loss) per share |
|
|
|
|
| ||
GAAP shares used to compute (loss) per share |
| 281,041 |
| 279,854 |
| ||
Non-GAAP shares used to compute diluted earnings per share or (loss) per share |
| 281,041 |
| 279,854 |
|
SONUS NETWORKS, INC.
Reconciliation of Non-GAAP and GAAP Financial Measures - Outlook
(in millions, except percentages and per share amounts)
(unaudited)
|
| Three months ended |
| Year ended |
| ||||||||
|
| Range |
| Range |
| ||||||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue |
| $ | 70 |
| $ | 75 |
| $ | 270 |
| $ | 275 |
|
|
|
|
|
|
|
|
|
|
| ||||
Gross margin |
|
|
|
|
|
|
|
|
| ||||
GAAP outlook |
| 62.8 | % | 63.2 | % | 62.2 | % | 62.3 | % | ||||
Stock-based compensation |
| 0.4 | % | 0.4 | % | 0.4 | % | 0.4 | % | ||||
Amortization of intangible assets |
| 0.8 | % | 0.9 | % | 0.9 | % | 0.8 | % | ||||
Non-GAAP outlook |
| 64.0 | % | 64.5 | % | 63.5 | % | 63.5 | % | ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses |
|
|
|
|
|
|
|
|
| ||||
GAAP outlook |
| $ | 46.3 |
| $ | 47.3 |
| $ | 191.2 |
| $ | 192.2 |
|
Stock-based compensation |
| (4.3 | ) | (4.3 | ) | (16.5 | ) | (16.5 | ) | ||||
Amortization of intangible assets |
| (0.5 | ) | (0.5 | ) | (2.3 | ) | (2.3 | ) | ||||
Impairment of intangible assets |
| — |
| — |
| (0.6 | ) | (0.6 | ) | ||||
Restructuring |
| (2.0 | ) | (2.0 | ) | (6.8 | ) | (6.8 | ) | ||||
Non-GAAP outlook |
| $ | 39.5 |
| $ | 40.5 |
| $ | 165.0 |
| $ | 166.0 |
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings (loss) per share |
|
|
|
|
|
|
|
|
| ||||
GAAP outlook |
| $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.09 | ) | $ | (0.09 | ) |
Stock-based compensation expense |
| 0.02 |
| 0.02 |
| 0.06 |
| 0.06 |
| ||||
Amortization of intangible assets |
| * |
| * |
| 0.02 |
| 0.02 |
| ||||
Impairment of intangible assets |
| — |
| — |
| * |
| * |
| ||||
Restructuring |
| 0.01 |
| 0.01 |
| 0.03 |
| 0.03 |
| ||||
Non-GAAP outlook |
| $ | 0.02 |
| $ | 0.02 |
| $ | 0.02 |
| $ | 0.02 |
|
* Less than $0.01 impact on earnings per share.