Ribbon Communications Inc. Reports Fourth Quarter and Full Year 2021 Financial Results
Revenue for the fourth quarter of 2021 was
"While our financial results for 2021 did not meet our expectations, we continue to make progress on our strategy. Our IP Optical Networks sales grew 22% sequentially in the fourth quarter and full year revenue in
McClelland continued, "As we enter 2022, we project 10%+ full year revenue growth in IP Optical Networks. Given the substantial growth opportunity presented by this business amidst a strong demand backdrop, we remain committed to the higher investment level needed to evolve the portfolio and capture share in future years. Our first quarter guidance accounts for continued supply chain delivery and cost issues affecting many industry participants, and increased uncertainty related to the conflicts in the
Financial Highlights1, 2
|
Three months ended |
Year ended |
||||
|
In millions, except per share amounts. |
|
|
|||
|
2021 |
2020 |
2021 |
2020 |
||
|
GAAP Revenue |
$ 231 |
|
|
|
|
|
GAAP Net (loss) income |
$ (96) |
|
( |
$ 89 |
|
|
Non-GAAP Net income |
$ 1 |
$ 27 |
$ 49 |
$ 62 |
|
|
GAAP diluted (loss) earnings per share |
( |
|
( |
|
|
|
Weighted average shares outstanding for GAAP diluted (loss) earnings per share |
149 |
153 |
148 |
145 |
|
|
Non-GAAP diluted earnings per share |
|
|
|
|
|
|
Weighted average shares outstanding for Non-GAAP diluted earnings per share |
154 |
153 |
155 |
145 |
|
|
Non-GAAP Adjusted EBITDA |
$ 26 |
$ 49 |
|
|
|
|
1 The Company's results include the impact of changes in the fair value of the consideration received from the sale of its |
|
2 Please see the reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures and additional information about non-GAAP measures in the section entitled "Discussion of Non-GAAP Financial Measures" in the attached schedules. |
Cash, cash equivalents and restricted cash was
"To support our investment in critical growth areas, we are implementing a strategic restructuring to streamline operations. We expect to reduce our operating costs by approximately
Customer and Company Highlights
- IP Optical Networks 4Q21 revenue of
$83 million , up 22% from 3Q21- Initiated major project with
U.S. Tier 1 service provider to modernize their fixed voice infrastructure over the next several years that will significantly reduce the complexity and operating cost of their network - Awarded new business with multi-service communications provider in
Japan for TDM to IP migration project to begin in 2H22 - Selected as new provider of optical transport solutions by major African carrier
- Other notable new IP Optical wins:
- Selected by leading European railway operator for a major national backbone project
Telehouse selected Ribbon's high-performance Apollo solution to power its flagship Metro Connect offerNamPower deployed Ribbon's IP Optical portfolio to reliably leverage high-capacity bandwidth- IPS selected Ribbon's IP Optical Solutions to expand their long-haul submarine data transmission capacity
- Initiated major project with
- Cloud & Edge 4Q21 revenue of
$147 million , up 3% from 3Q21- First significant Telco Cloud win with major Japanese mobile carrier, utilizing our cloud-native SBC for deployment in their network
- Strength in Enterprise with new wins in Financial, IT and Automotive verticals
- Partnered with Infosys to deploy Microsoft Teams at one of the world's largest automobile brands
- Enterprise product revenue increased 91% from 4Q20
Business Outlook1
The Company's outlook is based on current indications for its business, which are subject to change. For the first quarter of 2022, the Company projects revenue of
|
1 Please see the reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures and additional information about the non-GAAP measures in the section entitled "Discussion of Non-GAAP Financial Measures" in the attached schedules. |
Conference Call Details
Conference call to discuss the Company's financial results for the fourth quarter and year ended
Conference Call Details:
Date:
Time:
Dial-in number (Domestic): 877-407-2991
Dial-in number (Intl): 201-389-0925
Instant Telephone Access: Call me™
Replay information:
A telephone playback of the call will be available following the conference call until
Investor Relations
+1 (978) 614-8050
tom.berry@rbbn.com
+1 (214) 695-2224
dwatson@rbbn.com
APAC,
+1 (646) 741-1974
cberthier@rbbn.com
Analyst Relations
+1 (708) 212-6922
mcooper@rbbn.com
About Ribbon
Important Information Regarding Forward-Looking Statements
The information in this release contains "forward-looking" statements within the meaning of the
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. Our actual results may differ materially from those contemplated in these forward-looking statements due to various risks, uncertainties and other important factors, including, among others, risks related to supply chain disruptions resulting from component availability; the effects of geopolitical instabilities and disputes, including between
These factors are not intended to be an all-encompassing list of risks and uncertainties that may affect the Company's business and results from operations. Additional information regarding these and other factors can be found in the Company's reports filed with the
Discussion of Non-GAAP Financial Measures
The Company's management uses several different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of its business, making operating decisions, planning and forecasting future periods, and determining payments under compensation programs. The Company considers the use of non-GAAP financial measures helpful in assessing the core performance of its continuing operations and when planning and forecasting future periods. The Company's annual financial plan is prepared on a non-GAAP basis and is approved by its board of directors. In addition, budgeting and forecasting for revenue and expenses are conducted on a non-GAAP basis, and actual results on a non-GAAP basis are assessed against the annual financial plan. The Company defines continuing operations as the ongoing results of its business adjusted for certain expenses and credits, as described below. The Company believes that providing non-GAAP information to investors will allow investors to view the financial results in the way its management views them and helps investors to better understand the Company's core financial and operating performance and evaluate the efficacy of the methodology and information used by its management to evaluate and measure such performance.
While the Company's management uses non-GAAP financial measures as tools to enhance its understanding of certain aspects of the Company's financial performance, its management does not consider these measures to be a substitute for, or superior to, GAAP measures. In addition, the Company's 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. In particular, many of the adjustments to the Company's financial measures reflect the exclusion of items that are recurring and will be reflected in its financial results for the foreseeable future.
Stock-Based Compensation
The expense related to stock-based awards is generally not controllable in the short-term and can vary significantly based on the timing, size and nature of awards granted. The Company believes that presenting non-GAAP operating results that exclude stock-based compensation provides investors with visibility and insight into its management's method of analysis and its core operating performance.
Amortization of Acquired Technology; Amortization of Acquired Intangible Assets
Amortization amounts are inconsistent in frequency and amount and are significantly impacted by the timing and size of acquisitions. The Company believes that excluding non-cash amortization of these intangible assets facilitates the comparison of its financial results to its historical operating results and to other companies in its industry as if the acquired intangible assets had been developed internally rather than acquired.
Acquisition-Related Inventory Adjustment
Acquisition-related inventory adjustment amounts are inconsistent in frequency and amount and are significantly impacted by the then-current market prices of such inventory items. The Company believes that excluding non-cash inventory adjustments arising from acquisitions facilitates the comparison of its financial results to its historical operating results and to other companies in its industry as if the inventory had been acquired by the Company through its normal channels rather than in connection with its acquired businesses.
Litigation Costs
The Company has been involved in litigation with a former GENBAND business partner and had reached a settlement with the other party. The Company excludes the costs of such litigation because it believes such costs are not part of its core business or ongoing operations.
Impairment of
The Company performs its annual testing for impairment of goodwill in the fourth quarter of 2021. For the purpose of testing goodwill for impairment, all goodwill has been assigned to one of the Company's two operating segments. The Company performs a fair value analysis using both an income and market approach, which encompasses a discounted cash flow analysis and a guideline public company analysis using selected multiples. Based on the results of its recently completed impairment test, the Company determined that the carrying value of its IP Optical Networks segment exceeded its fair value, and accordingly, recorded a non-cash impartment charge of
Acquisition-, Disposal- and Integration-Related Expense
The Company considers certain acquisition-, disposal- and integration-related costs to be unrelated to the organic continuing operations of its acquired businesses and the Company. Such costs are generally not relevant to assessing or estimating the long-term performance of the acquired assets. The Company excludes such acquisition-, disposal- and integration-related costs to allow more accurate comparisons of its financial results to its historical operations and the financial results of less acquisitive peer companies and allows management and investors to consider the ongoing operations of the business both with and without such expenses.
Restructuring and Related Expense
The Company has recorded restructuring and related expense to streamline operations and reduce operating costs by closing and consolidating certain facilities and reducing its worldwide workforce. The Company believes that excluding restructuring and related expense facilitates the comparison of its financial results to its historical operating results and to other companies in its industry, as there are no future revenue streams or other benefits associated with these costs.
Interest Income on Debentures
The Company recorded paid-in-kind interest income on the Debentures through
Gain on Sale of Business
On
Decrease (Increase) in Fair Value of Investments
The Company calculates the fair values of the Debentures and the Warrants (prior to
Tax Effect of Non-GAAP Adjustments
The Non-GAAP income tax benefit (provision) is presented based on an estimated tax rate applied against forecasted annual non-GAAP income. The Non-GAAP income tax benefit (provision) assumes no available net operating losses or valuation allowances for the
Adjusted EBITDA
The Company uses Adjusted EBITDA as a supplemental measure to review and assess its performance. The Company calculates Adjusted EBITDA by excluding from (Loss) income from operations: depreciation; amortization of acquired intangible assets; stock-based compensation; acquisition-related inventory adjustments; certain litigation costs; impairment of goodwill; acquisition-, disposal- and integration-related expense; and restructuring and related expense. In general, the Company excludes the expenses that considers to be non-cash and/or not part of its ongoing operations. The Company may exclude other items in the future that have those characteristics. Adjusted EBITDA is a non-GAAP financial measure that is used by the investing community for comparative and valuation purposes. The Company discloses this metric to support and facilitate dialogue with research analysts and investors. Other companies may calculate Adjusted EBITDA differently than the Company does, limiting its usefulness as a comparative measure.
|
|
||||||||
|
Condensed Consolidated Statements of Operations |
||||||||
|
(in thousands, except percentages and per share amounts) |
||||||||
|
(unaudited) |
||||||||
|
Three months ended |
||||||||
|
|
|
|
||||||
|
2021 |
2021 |
2020 |
||||||
|
Revenue: |
||||||||
|
Product |
$ 130,298 |
$ 111,726 |
$ 142,225 |
|||||
|
Service |
100,279 |
98,672 |
101,977 |
|||||
|
Total revenue |
230,577 |
210,398 |
244,202 |
|||||
|
Cost of revenue: |
||||||||
|
Product |
70,165 |
53,494 |
59,669 |
|||||
|
Service |
36,711 |
36,576 |
40,171 |
|||||
|
Amortization of acquired technology |
8,908 |
9,674 |
10,743 |
|||||
|
Total cost of revenue |
115,784 |
99,744 |
110,583 |
|||||
|
Gross profit |
114,793 |
110,654 |
133,619 |
|||||
|
Gross margin |
49.8% |
52.6% |
54.7% |
|||||
|
Operating expenses: |
||||||||
|
Research and development |
51,609 |
49,132 |
51,321 |
|||||
|
Sales and marketing |
42,067 |
36,113 |
37,551 |
|||||
|
General and administrative |
13,226 |
12,148 |
14,966 |
|||||
|
Amortization of acquired intangible assets |
7,493 |
7,547 |
4,815 |
|||||
|
Impairment of goodwill |
116,000 |
- |
- |
|||||
|
Acquisition-, disposal- and integration-related expense |
3,428 |
1,955 |
2,557 |
|||||
|
Restructuring and related expense |
1,106 |
1,767 |
5,509 |
|||||
|
Total operating expenses |
234,929 |
108,662 |
116,719 |
|||||
|
(Loss) income from operations |
(120,136) |
1,992 |
16,900 |
|||||
|
Interest expense, net |
(3,995) |
(2,969) |
(5,393) |
|||||
|
Other (expense) income, net |
(8,546) |
(57,702) |
115,534 |
|||||
|
(Loss) income before income taxes |
(132,677) |
(58,679) |
127,041 |
|||||
|
Income tax benefit (provision) |
36,369 |
(752) |
(3,281) |
|||||
|
Net (loss) income |
$ (96,308) |
$ (59,431) |
$ 123,760 |
|||||
|
(Loss) earnings per share: |
||||||||
|
Basic |
$ (0.65) |
$ (0.40) |
$ 0.85 |
|||||
|
Diluted |
$ (0.65) |
$ (0.40) |
$ 0.81 |
|||||
|
Weighted average shares used to compute (loss) earnings per share: |
||||||||
|
Basic |
148,675 |
148,184 |
145,311 |
|||||
|
Diluted |
148,675 |
148,184 |
153,441 |
|||||
|
|
||||||
|
Condensed Consolidated Statements of Operations |
||||||
|
(in thousands, except percentages and per share amounts) |
||||||
|
(unaudited) |
||||||
|
Year ended |
||||||
|
|
|
|||||
|
2021 |
2020 |
|||||
|
Revenue: |
||||||
|
Product |
$ 453,042 |
$ 467,912 |
||||
|
Service |
391,915 |
375,883 |
||||
|
Total revenue |
844,957 |
843,795 |
||||
|
Cost of revenue: |
||||||
|
Product |
214,745 |
204,772 |
||||
|
Service |
147,209 |
145,916 |
||||
|
Amortization of acquired technology |
38,343 |
42,290 |
||||
|
Total cost of revenue |
400,297 |
392,978 |
||||
|
Gross profit |
444,660 |
450,817 |
||||
|
Gross margin |
52.6% |
53.4% |
||||
|
Operating expenses: |
||||||
|
Research and development |
194,948 |
194,525 |
||||
|
Sales and marketing |
150,279 |
139,318 |
||||
|
General and administrative |
53,661 |
63,286 |
||||
|
Amortization of acquired intangible assets |
28,283 |
18,620 |
||||
|
Impairment of goodwill |
116,000 |
- |
||||
|
Acquisition-, disposal- and integration-related expense |
7,632 |
17,164 |
||||
|
Restructuring and related expense |
11,653 |
16,235 |
||||
|
Total operating expenses |
562,456 |
449,148 |
||||
|
(Loss) income from operations |
(117,796) |
1,669 |
||||
|
Interest expense, net |
(15,831) |
(21,042) |
||||
|
Other (expense) income, net |
(74,516) |
112,690 |
||||
|
(Loss) income before income taxes |
(208,143) |
93,317 |
||||
|
Income tax benefit (provision) |
30,958 |
(4,726) |
||||
|
Net (loss) income |
$ (177,185) |
$ 88,591 |
||||
|
(Loss) earnings per share: |
||||||
|
Basic |
$ (1.20) |
$ 0.64 |
||||
|
Diluted |
$ (1.20) |
$ 0.61 |
||||
|
Weighted average shares used to compute (loss) earnings per share: |
||||||
|
Basic |
147,575 |
138,967 |
||||
|
Diluted |
147,575 |
144,650 |
||||
|
|
||||||
|
Condensed Consolidated Balance Sheets |
||||||
|
(in thousands) |
||||||
|
(unaudited) |
||||||
|
|
|
|||||
|
2021 |
2020 |
|||||
|
Assets |
||||||
|
Current assets: |
||||||
|
Cash and cash equivalents |
$ 103,915 |
$ 128,428 |
||||
|
Restricted cash |
2,570 |
7,269 |
||||
|
Accounts receivable, net |
282,917 |
237,738 |
||||
|
Inventory |
54,043 |
45,750 |
||||
|
Other current assets |
37,545 |
28,461 |
||||
|
Total current assets |
480,990 |
447,646 |
||||
|
Property and equipment, net |
47,685 |
48,888 |
||||
|
Intangible assets, net |
350,730 |
417,356 |
||||
|
|
300,892 |
416,892 |
||||
|
Investments |
43,931 |
115,183 |
||||
|
Deferred income taxes |
47,287 |
10,651 |
||||
|
Operating lease right-of-use assets |
53,147 |
69,757 |
||||
|
Other assets |
23,075 |
20,892 |
||||
|
$ 1,347,737 |
$ 1,547,265 |
|||||
|
Liabilities and Stockholders' Equity |
||||||
|
Current liabilities: |
||||||
|
Current portion of term debt |
$ 20,058 |
$ 15,531 |
||||
|
Accounts payable |
97,121 |
63,387 |
||||
|
Accrued expenses and other |
100,752 |
134,865 |
||||
|
Operating lease liabilities |
17,403 |
17,023 |
||||
|
Deferred revenue |
109,119 |
96,824 |
||||
|
Total current liabilities |
344,453 |
327,630 |
||||
|
Long-term debt, net of current |
350,217 |
369,035 |
||||
|
Operating lease liabilities, net of current |
55,196 |
72,614 |
||||
|
Deferred revenue, net of current |
20,619 |
26,010 |
||||
|
Deferred income taxes |
8,116 |
16,842 |
||||
|
Other long-term liabilities |
41,970 |
48,281 |
||||
|
Total liabilities |
820,571 |
860,412 |
||||
|
Commitments and contingencies |
||||||
|
Stockholders' equity: |
||||||
|
Common stock |
15 |
15 |
||||
|
Additional paid-in capital |
1,875,234 |
1,870,256 |
||||
|
Accumulated deficit |
(1,355,661) |
(1,178,476) |
||||
|
Accumulated other comprehensive income (loss) |
7,578 |
(4,942) |
||||
|
Total stockholders' equity |
527,166 |
686,853 |
||||
|
$ 1,347,737 |
$ 1,547,265 |
|||||
|
|
|||||||
|
Condensed Consolidated Statements of Cash Flows |
|||||||
|
(in thousands) |
|||||||
|
(unaudited) |
|||||||
|
Year ended |
|||||||
|
December 31, |
December 31, |
||||||
|
2021 |
2020 |
||||||
|
Cash flows from operating activities: |
|||||||
|
Net (loss) income |
$ (177,185) |
$ 88,591 |
|||||
|
Adjustments to reconcile net (loss) income to cash flows provided by operating activities: |
|||||||
|
Depreciation and amortization of property and equipment |
16,962 |
17,188 |
|||||
|
Amortization of intangible assets |
66,626 |
60,910 |
|||||
|
Amortization of debt issuance costs |
4,763 |
5,673 |
|||||
|
Impairment of goodwill |
116,000 |
- |
|||||
|
Stock-based compensation |
19,418 |
13,899 |
|||||
|
Deferred income taxes |
(45,596) |
(4,616) |
|||||
|
Gain on sale of business |
(2,772) |
(83,552) |
|||||
|
Decrease (increase) in fair value of investments |
71,252 |
(30,296) |
|||||
|
Reduction to deferred purchase consideration |
- |
(70) |
|||||
|
Foreign currency exchange losses |
5,002 |
2,961 |
|||||
|
Changes in operating assets and liabilities: |
|||||||
|
Accounts receivable |
(47,279) |
9,578 |
|||||
|
Inventory |
(9,029) |
11,842 |
|||||
|
Other operating assets |
9,958 |
44,343 |
|||||
|
Accounts payable |
34,482 |
(49,561) |
|||||
|
Accrued expenses and other long-term liabilities |
(50,324) |
20,629 |
|||||
|
Deferred revenue |
6,904 |
(5,955) |
|||||
|
Net cash provided by operating activities |
19,182 |
101,564 |
|||||
|
Cash flows from investing activities: |
|||||||
|
Purchases of property and equipment |
(17,132) |
(26,721) |
|||||
|
Business acqusitions, net of cash acquired |
- |
(346,852) |
|||||
|
Proceeds from sale of business |
2,944 |
- |
|||||
|
Proceeds from the sale of fixed assets |
- |
43,500 |
|||||
|
Net cash used in investing activities |
(14,188) |
(330,073) |
|||||
|
Cash flows from financing activities: |
|||||||
|
Borrowings under revolving line of credit |
- |
615 |
|||||
|
Principal payments on revolving line of credit |
- |
(8,615) |
|||||
|
Proceeds from issuance of term debt |
74,625 |
478,500 |
|||||
|
Principal payments of term debt |
(92,176) |
(134,188) |
|||||
|
Principal payments of finance leases |
(903) |
(1,258) |
|||||
|
Payment of debt issuance costs |
(789) |
(14,147) |
|||||
|
Proceeds from the exercise of stock options |
24 |
70 |
|||||
|
Payment of tax withholding obligations related to net share settlements of restricted stock awards |
(14,464) |
(1,674) |
|||||
|
Net cash (used in) provided by financing activities |
(33,683) |
319,303 |
|||||
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
(523) |
260 |
|||||
|
Net (decrease) increase in cash, cash equivalents and restricted cash |
(29,212) |
91,054 |
|||||
|
Cash, cash equivalents and restricted cash, beginning of year |
135,697 |
44,643 |
|||||
|
Cash, cash equivalents and restricted cash, end of year |
$ 106,485 |
$ 135,697 |
|||||
|
|
||||||||||||
|
Supplemental Information |
||||||||||||
|
(in thousands) |
||||||||||||
|
(unaudited) |
||||||||||||
|
The following tables provide the details of stock-based compensation included as components of other line items in the Company's Condensed Consolidated Statements of Operations and the line items in which these amounts are reported. |
||||||||||||
|
Three months ended |
Year ended |
|||||||||||
|
|
|
|
|
|
||||||||
|
2021 |
2021 |
2020 |
2021 |
2020 |
||||||||
|
Stock-based compensation |
||||||||||||
|
Cost of revenue - product |
$ 97 |
$ 96 |
$ 51 |
$ 313 |
$ 174 |
|||||||
|
Cost of revenue - service |
488 |
492 |
208 |
1,684 |
701 |
|||||||
|
Cost of revenue |
585 |
588 |
259 |
1,997 |
875 |
|||||||
|
Research and development |
1,243 |
1,223 |
804 |
4,253 |
2,968 |
|||||||
|
Sales and marketing |
2,011 |
1,581 |
1,177 |
7,218 |
4,129 |
|||||||
|
General and administrative |
1,168 |
1,169 |
1,492 |
5,950 |
5,927 |
|||||||
|
Operating expense |
4,422 |
3,973 |
3,473 |
17,421 |
13,024 |
|||||||
|
Total stock-based compensation |
$ 5,007 |
$ 4,561 |
$ 3,732 |
$ 19,418 |
$ 13,899 |
|||||||
|
|
|||||
|
Reconciliation of Non-GAAP and GAAP Financial Measures |
|||||
|
(in thousands, except per share amounts) |
|||||
|
(unaudited) |
|||||
|
Three months ended |
|||||
|
|
|
|
|||
|
2021 |
2021 |
2020 |
|||
|
GAAP Gross margin |
49.8% |
52.6% |
54.7% |
||
|
Stock-based compensation |
0.3% |
0.3% |
0.1% |
||
|
Amortization of acquired technology |
3.8% |
4.6% |
4.4% |
||
|
Non-GAAP Gross margin |
53.9% |
57.5% |
59.2% |
||
|
GAAP Net (loss) income |
$ (96,308) |
$ (59,431) |
$ 123,760 |
||
|
Stock-based compensation |
5,007 |
4,561 |
3,732 |
||
|
Amortization of acquired intangible assets |
16,401 |
17,221 |
15,558 |
||
|
Impairment of goodwill |
116,000 |
- |
- |
||
|
Acquisition-, disposal- and integration-related expense |
3,428 |
1,955 |
2,557 |
||
|
Restructuring and related expense |
1,106 |
1,767 |
5,509 |
||
|
Interest income on debentures |
- |
(901) |
- |
||
|
Gain on sale of business |
- |
- |
(83,552) |
||
|
Decrease (increase) in fair value of investments |
6,508 |
56,475 |
(30,296) |
||
|
Tax effect of non-GAAP adjustments |
(50,830) |
(5,294) |
(10,000) |
||
|
Non-GAAP Net income |
$ 1,312 |
$ 16,353 |
$ 27,268 |
||
|
GAAP Diluted (loss) earnings per share |
$ (0.65) |
$ (0.40) |
$ 0.81 |
||
|
Stock-based compensation |
0.03 |
0.03 |
0.02 |
||
|
Amortization of acquired intangible assets |
0.12 |
0.12 |
0.10 |
||
|
Impairment of goodwill |
0.77 |
- |
- |
||
|
Acquisition-, disposal- and integration-related expense |
0.02 |
0.01 |
0.02 |
||
|
Restructuring and related expense |
0.01 |
0.01 |
0.04 |
||
|
Interest income on debentures |
- |
(0.01) |
- |
||
|
Gain on sale of business |
- |
- |
(0.54) |
||
|
Decrease (increase) in fair value of investments |
0.04 |
0.38 |
(0.20) |
||
|
Tax effect of non-GAAP adjustments |
(0.33) |
(0.03) |
(0.07) |
||
|
Non-GAAP Diluted earnings per share |
$ 0.01 |
$ 0.11 |
$ 0.18 |
||
|
Weighted average shares used to compute diluted (loss) earnings per share |
|||||
|
Shares used to compute GAAP diluted (loss) earnings per share |
148,675 |
148,184 |
153,441 |
||
|
Shares used to compute Non-GAAPdiluted earnings per share |
153,898 |
154,061 |
153,441 |
||
|
GAAP (Loss) income from operations |
$ (120,136) |
$ 1,992 |
$ 16,900 |
||
|
Depreciation |
4,278 |
4,209 |
4,434 |
||
|
Amortization of acquired intangible assets |
16,401 |
17,221 |
15,558 |
||
|
Stock-based compensation |
5,007 |
4,561 |
3,732 |
||
|
Impairment of goodwill |
116,000 |
||||
|
Acquisition-, disposal- and integration-related expense |
3,428 |
1,955 |
2,557 |
||
|
Restructuring and related expense |
1,106 |
1,767 |
5,509 |
||
|
Non-GAAP Adjusted EBITDA |
$ 26,084 |
$ 31,705 |
$ 48,690 |
||
|
|
|||
|
Reconciliation of Non-GAAP and GAAP Financial Measures |
|||
|
(in thousands, except per share amounts) |
|||
|
(unaudited) |
|||
|
Year ended |
|||
|
|
|
||
|
2021 |
2020 |
||
|
GAAP Total gross margin |
52.6% |
53.4% |
|
|
Stock-based compensation |
0.2% |
0.1% |
|
|
Amortization of acquired technology |
4.6% |
5.0% |
|
|
Acquisition-related inventory adjustment |
0.0% |
0.3% |
|
|
Non-GAAP Total gross margin |
57.4% |
58.8% |
|
|
GAAP Net (loss) income |
$ (177,185) |
$ 88,591 |
|
|
Stock-based compensation |
19,418 |
13,899 |
|
|
Amortization of acquired intangible assets |
66,626 |
60,910 |
|
|
Acquisition-related inventory adjustment |
- |
2,000 |
|
|
Litigation costs |
- |
2,101 |
|
|
Impairment of goodwill |
116,000 |
- |
|
|
Acquisition-, disposal- and integration-related expense |
7,632 |
17,164 |
|
|
Restructuring and related expense |
11,653 |
16,235 |
|
|
Interest income on debentures |
(3,556) |
- |
|
|
Gain on sale of business |
(2,772) |
(83,552) |
|
|
Decrease (increase) in fair value of investments |
74,809 |
(30,296) |
|
|
Tax effect of non-GAAP adjustments |
(63,209) |
(25,335) |
|
|
Non-GAAP Net income |
$ 49,416 |
$ 61,717 |
|
|
GAAP diluted (loss) earnings per share |
$ (1.20) |
$ 0.61 |
|
|
Stock-based compensation |
0.14 |
0.11 |
|
|
Amortization of acquired intangible assets |
0.44 |
0.42 |
|
|
Acquisition-related inventory adjustment |
- |
0.01 |
|
|
Litigation costs |
- |
0.01 |
|
|
Impairment of goodwill |
0.77 |
- |
|
|
Acquisition-, disposal- and integration-related expense |
0.05 |
0.12 |
|
|
Restructuring and related expense |
0.08 |
0.11 |
|
|
Interest income on debentures |
(0.02) |
- |
|
|
Gain on sale of business |
(0.02) |
(0.58) |
|
|
Decrease (increase) in fair value of investments |
0.50 |
(0.21) |
|
|
Tax effect of non-GAAP adjustments |
(0.42) |
(0.17) |
|
|
Non-GAAP Diluted earnings per share |
$ 0.32 |
$ 0.43 |
|
|
Weighted average shares used to compute diluted (loss) earnings per share: |
|||
|
Shares used to compute GAAP diluted (loss) earnings per share |
147,575 |
144,650 |
|
|
Shares used to compute Non-GAAP diluted earnings per share |
154,527 |
144,650 |
|
|
GAAP (Loss) income from operations |
$ (117,796) |
$ 1,669 |
|
|
Depreciation |
16,962 |
17,188 |
|
|
Amortization of acquired intangible assets |
66,626 |
60,910 |
|
|
Stock-based compensation |
19,418 |
13,899 |
|
|
Acquisition-related inventory adjustment |
- |
2,000 |
|
|
Litigation costs |
- |
2,101 |
|
|
Impairment of goodwill |
116,000 |
- |
|
|
Acquisition-, disposal- and integration-related expense |
7,632 |
17,164 |
|
|
Restructuring and related expense |
11,653 |
16,235 |
|
|
Non-GAAP Adjusted EBITDA |
$ 120,495 |
$ 131,166 |
|
|
|
|||||||||
|
Reconciliation of Non-GAAP and GAAP Financial Measures - Outlook |
|||||||||
|
(unaudited) |
|||||||||
|
Three months ending |
Year ending |
||||||||
|
|
|
||||||||
|
Range |
Range |
||||||||
|
Revenue ($ millions) |
$ 165 |
$ 180 |
$ 850 |
$ 880 |
|||||
|
Gross margin: |
|||||||||
|
GAAP outlook |
44.6% |
46.0% |
51.0% |
52.1% |
|||||
|
Stock-based compensation |
0.4% |
0.4% |
0.4% |
0.4% |
|||||
|
Amortization of acquired technology |
5.0% |
4.6% |
3.6% |
3.5% |
|||||
|
Non-GAAP outlook |
50.0% |
51.0% |
55.0% |
56.0% |
|||||
|
Earnings per share: |
|||||||||
|
GAAP outlook |
$ (0.30) |
$ (0.27) |
$ (0.31) |
$ (0.27) |
|||||
|
Stock-based compensation |
0.04 |
0.04 |
0.16 |
0.16 |
|||||
|
Amortization of acquired intangible assets |
0.10 |
0.10 |
0.39 |
0.39 |
|||||
|
Acquisition-, disposal- and integration-related expense |
0.01 |
0.01 |
0.02 |
0.02 |
|||||
|
Restructuring and related expense |
0.02 |
0.02 |
0.13 |
0.13 |
|||||
|
Tax effect of non-GAAP adjustments |
0.03 |
0.03 |
(0.09) |
(0.09) |
|||||
|
Non-GAAP outlook |
$ (0.10) |
$ (0.07) |
$ 0.30 |
$ 0.34 |
|||||
|
Weighted average shares used to compute GAAP diluted loss per share (in thousands) |
149,000 |
149,000 |
151,000 |
151,000 |
|||||
|
Weighted average shares used to compute Non-GAAP diluted (loss) earnings per share (in thousands) |
149,000 |
149,000 |
157,000 |
157,000 |
|||||
|
Adjusted EBITDA ($ millions): |
|||||||||
|
GAAP income from operations |
$ (40.6) |
$ (34.6) |
$ (16.3) |
$ (6.3) |
|||||
|
Depreciation |
4.0 |
4.0 |
16.9 |
16.9 |
|||||
|
Amortization of acquired intangible assets |
15.5 |
15.5 |
60.4 |
60.4 |
|||||
|
Stock-based compensation |
5.5 |
5.5 |
25.7 |
25.7 |
|||||
|
Acquisition-, disposal- and integration-related expense |
1.3 |
1.3 |
3.3 |
3.3 |
|||||
|
Restructuring and related expense |
3.3 |
3.3 |
20.0 |
20.0 |
|||||
|
Non-GAAP outlook |
$ (11.0) |
$ (5.0) |
$ 110.0 |
$ 120.0 |
|||||
View original content to download multimedia:https://www.prnewswire.com/news-releases/ribbon-communications-inc-reports-fourth-quarter-and-full-year-2021-financial-results-301484126.html
SOURCE
