Sonus Networks Reports 2016 Third Quarter Results
Third Quarter 2016 Highlights
Total Company revenue was$65.0 million , compared to$67.9 million in the third quarter of 2015.- Product revenue was
$38.6 million , compared to$42.2 million in the third quarter of 2015. - Service revenue was
$26.4 million , compared to$25.6 million in the third quarter of 2015. - GAAP gross margin was 67.0%, compared to 67.4% in the third quarter of 2015.
- Non-GAAP gross margin was 69.9%, compared to 70.0% in the third quarter of 2015.
- GAAP operating expenses were
$47.9 million , compared to$47.1 million in the third quarter of 2015. - Non-GAAP operating expenses were
$39.0 million , compared to$41.4 million in the third quarter of 2015. - GAAP loss per share was
$0.08 , compared to a GAAP loss per share of$0.04 in the third quarter of 2015. - Non-GAAP earnings per share was
$0.12 , compared to non-GAAP earnings per share of$0.11 in the third quarter of 2015. - Cash and investments were
$121.0 million at quarter end, compared to$142.7 million at the end of the second quarter of 2016.
"I am pleased with our strong financial performance in the third quarter of 2016 as our sustained investment in the transition to software-based solutions continues to pay off. As our customers shift to a Cloud-based approach,
2016 Restructuring Program
On
Taqua Acquisition
On
Taqua Restructuring Program
In connection with the acquisition of Taqua, the Company's management initiated an immaterial restructuring plan in the third quarter to eliminate certain redundant positions. In addition, on
Stock Buyback Program
During the third quarter of 2016, the Company repurchased a total of 0.3 million shares at a weighted average price of
Q416 and FY16 Guidance
The Company's guidance is based on current indications for its business, which are subject to change. Gross margin, operating expenses and diluted earnings per share are presented on both a GAAP and Non-GAAP basis. A reconciliation of the non-GAAP to GAAP guidance and a statement on the use of Non-GAAP financial measures are included at the end of this press release.
|
Q416 Guidance |
FY16 Guidance | |
|
Revenue |
|
|
|
GAAP Gross Margin |
66.0% to 66.6% |
65.9% to 66.4% |
|
Non-GAAP Gross Margin1 |
69.0% to 69.5% |
69.0% to 69.5% |
|
GAAP Operating Expenses |
|
|
|
Non-GAAP Operating Expenses1 |
|
|
|
GAAP Diluted Earnings (Loss) per Share |
( |
( |
|
Non-GAAP Diluted Earnings per Share1 |
|
|
|
Basic Shares |
49.5 million |
49.4 million |
|
Diluted Shares |
50 million |
50 million |
Taqua Acquisition:
|
Q416 Guidance |
FY16 Guidance | |
|
Revenue |
|
|
|
GAAP Loss per Share |
( |
( |
|
Non-GAAP Loss per Share1 |
( |
( |
|
Basic Shares |
49.5 million |
49.4 million |
|
Diluted Shares |
49.5 million |
49.4 million |
Consolidated (including Taqua Acquisition):
|
Q416 Guidance |
FY16 Guidance | |
|
Total Company Revenue |
|
|
|
GAAP Gross Margin |
64.1% to 64.7% |
65.7% to 66.2% |
|
Non-GAAP Gross Margin1 |
68.0% to 68.5% |
69.0% to 69.5% |
|
GAAP Operating Expenses |
|
|
|
Non-GAAP Operating Expenses1 |
|
|
|
GAAP Loss per Share |
( |
( |
|
Non-GAAP Diluted Earnings per Share1 |
|
|
|
Basic Shares |
49.5 million |
49.4 million |
|
Diluted Shares |
50 million |
50 million |
|
1) Please see the reconciliation of Non-GAAP and GAAP financial measures in the press release appendix. | ||
Conference call details:
Date: October 26, 2016
Time: 8:30 a.m. (ET)
Dial-in number: 800-672-8961
International callers: +1-312-281-1202
The Company will offer a live, listen-only Webcast of the conference call via the Sonus Networks Investor Web site at http://investors.sonusnet.com/events.cfm where supporting materials, including a presentation and supplemental financial and operational data, have been posted.
An archived version of the broadcast will be available on the same website shortly after the conclusion of the live event. A replay of the telephone conference call will be available following the conference call until
Accounting Period
Beginning in fiscal 2016, the Company will report its first, second and third quarters on a month-end basis, such that the first quarter ended on
Tags
About
Important Information Regarding Forward-Looking Statements
This press 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 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 customer purchasing decisions and 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 and cost-containment activities; our ability to realize benefits from the acquisitions that we have completed; the effects of disruption from the acquisitions that we have completed, making it more difficult to maintain relationships with employees, customers, business partners or government entities; the success implementing the integration strategies with respect to the acquisitions that we have completed; 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. These statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. We therefore caution you against relying on any of these forward-looking statements. 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. Any forward-looking statement made by us in this release speaks only as of the date of this release. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. 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.
Discussion of Non-GAAP Financial Measures
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
As part of the assessment of assets acquired and liabilities assumed in connection with the Taqua acquisition, we were required to increase the aggregate fair value of acquired inventory by
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 comparison of our financial statements 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.
During the second quarter of 2015, we reached an agreement with the landlord of one of our previously restructured facilities to vacate the facility without penalty or future payments. As a result, we were able to vacate the facility earlier than originally planned. In connection with this settlement, we recorded incremental depreciation expense to account for the change in estimated life of the fixed assets related to this facility. We believe that excluding this incremental depreciation expense facilitates the comparison of our financial results to our historical operating results and to other companies in our industry, as such incremental depreciation expense is not related to our ongoing operations or our core business activities.
In
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 have recorded restructuring expense to streamline operations and reduce operating costs by closing and consolidating certain facilities and reducing our worldwide workforce. Additionally, as previously announced, we expect to record restructuring expense in connection with new restructuring initiatives over the next twelve months. We review our restructuring accruals regularly and record adjustments (both expense and credits) to these estimates as required. We believe that excluding restructuring expense and credits facilitates the comparison of our financial results to our historical operating results and to other companies in our industry, as there are no future revenue streams or other benefits associated with these costs.
In
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
Wendy Tullo
(978) 614-8167
wtullo@sonusnet.com
Facebook: http://www.facebook.com/Sonusnet
Twitter: https://twitter.com/sonusnet
LinkedIn: https://www.linkedin.com/company/sonus
|
| ||||||||
|
Condensed Consolidated Statements of Operations | ||||||||
|
(in thousands, except percentages and per share amounts) | ||||||||
|
(unaudited) | ||||||||
|
Three months ended | ||||||||
|
|
|
| ||||||
|
2016 |
2016 |
2015 | ||||||
|
Revenue: |
||||||||
|
Product |
$ 38,601 |
$ 35,349 |
$ 42,230 | |||||
|
Service |
26,410 |
25,508 |
25,632 | |||||
|
Total revenue |
65,011 |
60,857 |
67,862 | |||||
|
Cost of revenue: |
||||||||
|
Product |
12,285 |
11,409 |
13,158 | |||||
|
Service |
9,140 |
9,220 |
8,992 | |||||
|
Total cost of revenue |
21,425 |
20,629 |
22,150 | |||||
|
Gross profit |
43,586 |
40,228 |
45,712 | |||||
|
Gross margin: |
||||||||
|
Product |
68.2% |
67.7% |
68.8% | |||||
|
Service |
65.4% |
63.9% |
64.9% | |||||
|
Total gross margin |
67.0% |
66.1% |
67.4% | |||||
|
Operating expenses: |
||||||||
|
Research and development |
18,230 |
17,457 |
19,335 | |||||
|
Sales and marketing |
18,103 |
16,192 |
16,507 | |||||
|
General and administrative |
8,998 |
9,287 |
11,074 | |||||
|
Acquisition-related |
951 |
- |
- | |||||
|
Restructuring |
1,620 |
- |
158 | |||||
|
Total operating expenses |
47,902 |
42,936 |
47,074 | |||||
|
Loss from operations |
(4,316) |
(2,708) |
(1,362) | |||||
|
Interest income, net |
209 |
217 |
82 | |||||
|
Other income, net |
803 |
10 |
133 | |||||
|
Loss before income taxes |
(3,304) |
(2,481) |
(1,147) | |||||
|
Income tax provision |
(427) |
(435) |
(749) | |||||
|
Net loss |
$ (3,731) |
$ (2,916) |
$ (1,896) | |||||
|
Loss per share: |
||||||||
|
Basic |
$ (0.08) |
$ (0.06) |
$ (0.04) | |||||
|
Diluted |
$ (0.08) |
$ (0.06) |
$ (0.04) | |||||
|
Shares used to compute loss per share: |
||||||||
|
Basic |
49,402 |
49,423 |
49,625 | |||||
|
Diluted |
49,402 |
49,423 |
49,625 | |||||
|
| ||||||
|
Condensed Consolidated Statements of Operations | ||||||
|
(in thousands, except percentages and per share amounts) | ||||||
|
(unaudited) | ||||||
|
Nine months ended | ||||||
|
|
| |||||
|
2016 |
2015 | |||||
|
Revenue: |
||||||
|
Product |
$ 108,719 |
$ 94,137 | ||||
|
Service |
76,300 |
78,571 | ||||
|
Total revenue |
185,019 |
172,708 | ||||
|
Cost of revenue: |
||||||
|
Product |
35,230 |
36,075 | ||||
|
Service |
27,572 |
27,277 | ||||
|
Total cost of revenue |
62,802 |
63,352 | ||||
|
Gross profit |
122,217 |
109,356 | ||||
|
Gross margin: |
||||||
|
Product |
67.6% |
61.7% | ||||
|
Service |
63.9% |
65.3% | ||||
|
Total gross margin |
66.1% |
63.3% | ||||
|
Operating expenses: |
||||||
|
Research and development |
53,005 |
58,642 | ||||
|
Sales and marketing |
50,890 |
53,812 | ||||
|
General and administrative |
26,656 |
30,742 | ||||
|
Acquisition-related |
951 |
131 | ||||
|
Restructuring |
1,620 |
1,306 | ||||
|
Total operating expenses |
133,122 |
144,633 | ||||
|
Loss from operations |
(10,905) |
(35,277) | ||||
|
Interest income, net |
590 |
90 | ||||
|
Other income, net |
916 |
183 | ||||
|
Loss before income taxes |
(9,399) |
(35,004) | ||||
|
Income tax provision |
(1,902) |
(1,594) | ||||
|
Net loss |
$ (11,301) |
$ (36,598) | ||||
|
Loss per share: |
||||||
|
Basic |
$ (0.23) |
$ (0.74) | ||||
|
Diluted |
$ (0.23) |
$ (0.74) | ||||
|
Shares used to compute loss per share: |
||||||
|
Basic |
49,436 |
49,512 | ||||
|
Diluted |
49,436 |
49,512 | ||||
|
| ||||||
|
Condensed Consolidated Balance Sheets | ||||||
|
(in thousands) | ||||||
|
(unaudited) | ||||||
|
|
| |||||
|
2016 |
2015 | |||||
|
Assets |
||||||
|
Current assets: |
||||||
|
Cash and cash equivalents |
$ 32,566 |
$ 50,111 | ||||
|
Short-term investments |
49,829 |
58,533 | ||||
|
Accounts receivable, net |
44,169 |
51,533 | ||||
|
Inventory |
20,811 |
23,111 | ||||
|
Other current assets |
13,237 |
11,853 | ||||
|
Total current assets |
160,612 |
195,141 | ||||
|
Property and equipment, net |
13,077 |
13,620 | ||||
|
Intangible assets, net |
38,794 |
26,087 | ||||
|
|
52,136 |
40,310 | ||||
|
Investments |
38,603 |
33,605 | ||||
|
Deferred income taxes |
1,797 |
1,879 | ||||
|
Other assets |
4,834 |
2,249 | ||||
|
$ 309,853 |
$ 312,891 | |||||
|
Liabilities and stockholders' equity |
||||||
|
Current liabilities: |
||||||
|
Accounts payable |
$ 4,331 |
$ 5,949 | ||||
|
Accrued expenses |
22,990 |
31,963 | ||||
|
Current portion of deferred revenue |
37,896 |
38,716 | ||||
|
Current portion of long-term liabilities |
1,029 |
821 | ||||
|
Total current liabilities |
66,246 |
77,449 | ||||
|
Deferred revenue |
8,465 |
7,374 | ||||
|
Deferred income taxes |
2,806 |
2,282 | ||||
|
Contingent consideration - acquisition |
10,000 |
- | ||||
|
Other long-term liabilities |
1,675 |
2,760 | ||||
|
Total liabilities |
89,192 |
89,865 | ||||
|
Commitments and contingencies |
||||||
|
Stockholders equity: |
||||||
|
Common stock |
49 |
49 | ||||
|
Additional paid-in capital |
1,249,095 |
1,240,803 | ||||
|
Accumulated deficit |
(1,034,543) |
(1,023,242) | ||||
|
Accumulated other comprehensive income |
6,060 |
5,416 | ||||
|
Total stockholders' equity |
220,661 |
223,026 | ||||
|
$ 309,853 |
$ 312,891 | |||||
|
| |||||||
|
Condensed Consolidated Statements of Cash Flows | |||||||
|
(in thousands) | |||||||
|
(unaudited) | |||||||
|
Nine months ended | |||||||
|
September 30, |
September 25, | ||||||
|
2016 |
2015 | ||||||
|
Cash flows from operating activities: |
|||||||
|
Net loss |
$ (11,301) |
$ (36,598) | |||||
|
Adjustments to reconcile net loss to cash flows provided by operating activities: |
|||||||
|
Depreciation and amortization of property and equipment |
5,914 |
9,646 | |||||
|
Amortization of intangible assets |
5,493 |
4,975 | |||||
|
Stock-based compensation |
15,464 |
16,902 | |||||
|
Loss on disposal of property and equipment |
29 |
112 | |||||
|
Gain on sale of domain name |
(800) |
- | |||||
|
Deferred income taxes |
763 |
514 | |||||
|
Changes in operating assets and liabilities: |
|||||||
|
Accounts receivable |
9,287 |
11,623 | |||||
|
Inventory |
2,756 |
(2,076) | |||||
|
Other operating assets |
(798) |
1,282 | |||||
|
Accounts payable |
(2,904) |
(2,329) | |||||
|
Accrued expenses and other long-term liabilities |
(12,032) |
(5,733) | |||||
|
Deferred revenue |
(1,823) |
3,379 | |||||
|
Net cash provided by operating activities |
10,048 |
1,697 | |||||
|
Cash flows from investing activities: |
|||||||
|
Purchases of property and equipment |
(3,637) |
(6,417) | |||||
|
Business acquisitions, net of cash acquired |
(20,669) |
(10,897) | |||||
|
Purchases of marketable securities |
(62,468) |
(25,577) | |||||
|
Sale/maturities of marketable securities |
65,327 |
49,328 | |||||
|
Cash proceeds from sale of domain name |
800 |
- | |||||
|
Net cash (used in) provided by investing activities |
(20,647) |
6,437 | |||||
|
Cash flows from financing activities: |
|||||||
|
Proceeds from sale of common stock in connection with employee stock purchase plan |
1,360 |
2,378 | |||||
|
Proceeds from exercise of stock options |
135 |
1,757 | |||||
|
Payment of tax withholding obligations related to net share settlements of restricted stock awards |
(1,538) |
(2,314) | |||||
|
Repurchase of common stock |
(7,130) |
(6,083) | |||||
|
Principal payments of capital lease obligations |
(33) |
(62) | |||||
|
Net cash used in financing activities |
(7,206) |
(4,324) | |||||
|
Effect of exchange rate changes on cash and cash equivalents |
260 |
(194) | |||||
|
Net (decrease) increase in cash and cash equivalents |
(17,545) |
3,616 | |||||
|
Cash and cash equivalents, beginning of year |
50,111 |
41,157 | |||||
|
Cash and cash equivalents, end of period |
$ 32,566 |
$ 44,773 | |||||
|
| ||||||||
|
Supplemental Information | ||||||||
|
(In thousands) | ||||||||
|
(unaudited) | ||||||||
|
The following tables provide the details of stock-based compensation, amortization of intangible assets, depreciation expense related to an abandoned facility, patent litigation settlement expense and the gain on the sale of a domain name included in the Company's Condensed Consolidated Statements of Operations and the line items in which these amounts are reported. | ||||||||
|
Three months ended | ||||||||
|
|
|
| ||||||
|
2016 |
2016 |
2015 | ||||||
|
Stock-based compensation |
||||||||
|
Cost of revenue - product |
$ 95 |
$ 93 |
$ 81 | |||||
|
Cost of revenue - service |
331 |
322 |
378 | |||||
|
Cost of revenue |
426 |
415 |
459 | |||||
|
Research and development expense |
1,298 |
1,210 |
1,349 | |||||
|
Sales and marketing expense |
3,048 |
1,224 |
1,282 | |||||
|
General and administrative expense |
1,636 |
1,792 |
2,183 | |||||
|
Operating expense |
5,982 |
4,226 |
4,814 | |||||
|
Total stock-based compensation |
$ 6,408 |
$ 4,641 |
$ 5,273 | |||||
|
Amortization of intangible assets |
||||||||
|
Cost of revenue - product |
$ 1,455 |
$ 1,455 |
$ 1,323 | |||||
|
Sales and marketing expense |
319 |
318 |
414 | |||||
|
Operating expense |
319 |
318 |
414 | |||||
|
Total amortization of intangible assets |
$ 1,774 |
$ 1,773 |
$ 1,737 | |||||
|
Depreciation expense for abandoned facility |
||||||||
|
Research and development expense |
$ - |
$ - |
$ 322 | |||||
|
Patent litigation settlement |
||||||||
|
General and administrative expense |
$ - |
$ 605 |
$ - | |||||
|
Gain on sale of domain name |
||||||||
|
Other income, net |
$ 800 |
$ - |
$ - | |||||
|
| ||||||
|
Supplemental Information | ||||||
|
(In thousands) | ||||||
|
(unaudited) | ||||||
|
The following tables provide the details of stock-based compensation, amortization of intangible assets, depreciation expense related to an abandoned facility, patent litigation settlement expense and the gain on the sale of a domain name included in the Company's Condensed Consolidated Statements of Operations and the line items in which these amounts are reported. | ||||||
|
Nine months ended | ||||||
|
|
| |||||
|
2016 |
2015 | |||||
|
Stock-based compensation |
||||||
|
Cost of revenue - product |
$ 259 |
$ 238 | ||||
|
Cost of revenue - service |
985 |
1,155 | ||||
|
Cost of revenue |
1,244 |
1,393 | ||||
|
Research and development expense |
3,687 |
4,152 | ||||
|
Sales and marketing expense |
5,292 |
4,150 | ||||
|
General and administrative expense |
5,241 |
7,207 | ||||
|
Operating expense |
14,220 |
15,509 | ||||
|
Total stock-based compensation |
$ 15,464 |
$ 16,902 | ||||
|
Amortization of intangible assets |
||||||
|
Cost of revenue - product |
$ 4,537 |
$ 3,667 | ||||
|
Sales and marketing expense |
956 |
1,308 | ||||
|
Operating expense |
956 |
1,308 | ||||
|
Total amortization of intangible assets |
$ 5,493 |
$ 4,975 | ||||
|
Depreciation expense for abandoned facility |
||||||
|
Research and development expense |
$ - |
$ 646 | ||||
|
Patent litigation settlement expense |
||||||
|
General and administrative expense |
$ 605 |
$ - | ||||
|
Gain on sale of domain name |
||||||
|
Other income, net |
$ 800 |
$ - | ||||
|
| |||||
|
Reconciliation of Non-GAAP and GAAP Financial Measures - Historical | |||||
|
(in thousands, except percentages and per share amounts) | |||||
|
(unaudited) | |||||
|
Three months ended | |||||
|
|
|
| |||
|
2016 |
2016 |
2015 | |||
|
GAAP gross margin - product |
68.2% |
67.7% |
68.8% | ||
|
Stock-based compensation expense |
0.2% |
0.3% |
0.2% | ||
|
Amortization of intangible assets |
3.8% |
4.1% |
3.2% | ||
|
Non-GAAP gross margin - product |
72.2% |
72.1% |
72.2% | ||
|
GAAP gross margin - service |
65.4% |
63.9% |
64.9% | ||
|
Stock-based compensation expense |
1.2% |
1.2% |
1.5% | ||
|
Non-GAAP gross margin - service |
66.6% |
65.1% |
66.4% | ||
|
GAAP total gross margin |
67.0% |
66.1% |
67.4% | ||
|
Stock-based compensation expense |
0.7% |
0.7% |
0.7% | ||
|
Amortization of intangible assets |
2.2% |
2.4% |
1.9% | ||
|
Non-GAAP total gross margin |
69.9% |
69.2% |
70.0% | ||
|
GAAP total gross profit |
$ 43,586 |
$ 40,228 |
$ 45,712 | ||
|
Stock-based compensation expense |
426 |
415 |
459 | ||
|
Amortization of intangible assets |
1,455 |
1,455 |
1,323 | ||
|
Non-GAAP total gross profit |
$ 45,467 |
$ 42,098 |
$ 47,494 | ||
|
GAAP research and development expense |
$ 18,230 |
$ 17,457 |
$ 19,335 | ||
|
Stock-based compensation expense |
(1,298) |
(1,210) |
(1,349) | ||
|
Depreciation expense for abandoned facility |
- |
- |
(322) | ||
|
Non-GAAP research and development expense |
$ 16,932 |
$ 16,247 |
$ 17,664 | ||
|
GAAP sales and marketing expense |
$ 18,103 |
$ 16,192 |
$ 16,507 | ||
|
Stock-based compensation expense |
(3,048) |
(1,224) |
(1,282) | ||
|
Amortization of intangible assets |
(319) |
(318) |
(414) | ||
|
Non-GAAP sales and marketing expense |
$ 14,736 |
$ 14,650 |
$ 14,811 | ||
|
GAAP general and administrative expense |
$ 8,998 |
$ 9,287 |
$ 11,074 | ||
|
Stock-based compensation expense |
(1,636) |
(1,792) |
(2,183) | ||
|
Patent litigation settlement expense |
- |
(605) |
- | ||
|
Non-GAAP general and administrative expense |
$ 7,362 |
$ 6,890 |
$ 8,891 | ||
|
GAAP operating expenses |
$ 47,902 |
$ 42,936 |
$ 47,074 | ||
|
Stock-based compensation expense |
(5,982) |
(4,226) |
(4,814) | ||
|
Amortization of intangible assets |
(319) |
(318) |
(414) | ||
|
Patent litigation settlement expense |
- |
(605) |
- | ||
|
Depreciation expense for abandoned facility |
- |
- |
(322) | ||
|
Acquisition-related expense |
(951) |
- |
- | ||
|
Restructuring |
(1,620) |
- |
(158) | ||
|
Non-GAAP operating expenses |
$ 39,030 |
$ 37,787 |
$ 41,366 | ||
|
GAAP loss from operations |
$ (4,316) |
$ (2,708) |
$ (1,362) | ||
|
Stock-based compensation expense |
6,408 |
4,641 |
5,273 | ||
|
Amortization of intangible assets |
1,774 |
1,773 |
1,737 | ||
|
Patent litigation settlement expense |
- |
605 |
- | ||
|
Depreciation expense for abandoned facility |
- |
- |
322 | ||
|
Acquisition-related expense |
951 |
- |
- | ||
|
Restructuring |
1,620 |
- |
158 | ||
|
Non-GAAP income from operations |
$ 6,437 |
$ 4,311 |
$ 6,128 | ||
|
GAAP income (loss) from operations as a percentage of revenue |
-6.6% |
-4.4% |
-2.0% | ||
|
Stock-based compensation expense |
9.8% |
7.6% |
7.7% | ||
|
Amortization of intangible assets |
2.7% |
2.9% |
2.6% | ||
|
Patent litigation settlement expense |
0.0% |
1.0% |
0.0% | ||
|
Depreciation expense for abandoned facility |
0.0% |
0.0% |
0.5% | ||
|
Acquisition-related expense |
1.5% |
0.0% |
0.0% | ||
|
Restructuring |
2.5% |
0.0% |
0.2% | ||
|
Non-GAAP income from operations as a percentage of revenue |
9.9% |
7.1% |
9.0% | ||
|
GAAP net loss |
$ (3,731) |
$ (2,916) |
$ (1,896) | ||
|
Stock-based compensation expense |
6,408 |
4,641 |
5,273 | ||
|
Amortization of intangible assets |
1,774 |
1,773 |
1,737 | ||
|
Depreciation expense for abandoned facility |
- |
- |
322 | ||
|
Patent litigation settlement expense |
- |
605 |
- | ||
|
Acquisition-related expense |
951 |
- |
- | ||
|
Restructuring |
1,620 |
- |
158 | ||
|
Gain on sale of domain name |
(800) |
- |
- | ||
|
Non-GAAP net income |
$ 6,222 |
$ 4,103 |
$ 5,594 | ||
|
Diluted earnings per share or (loss) per share |
|||||
|
GAAP loss per share |
$ (0.08) |
$ (0.06) |
$ (0.04) | ||
|
Stock-based compensation expense |
0.13 |
0.09 |
0.11 | ||
|
Amortization of intangible assets |
0.04 |
0.04 |
0.03 | ||
|
Depreciation expense for abandoned facility |
- |
- |
0.01 | ||
|
Patent litigation settlement expense |
- |
0.01 |
- | ||
|
Acquisition-related expense |
0.02 |
- |
- | ||
|
Restructuring |
0.03 |
- |
* | ||
|
Gain on sale of domain name |
(0.02) |
- |
- | ||
|
Non-GAAP diluted earnings per share |
$ 0.12 |
$ 0.08 |
$ 0.11 | ||
|
Shares used to compute diluted earnings per share or (loss) per share |
|||||
|
GAAP shares used to compute loss per share |
49,402 |
49,423 |
49,625 | ||
|
Non-GAAP shares used to compute diluted earnings per share |
49,877 |
49,970 |
49,696 | ||
|
* Less than |
|||||
|
| |||
|
Reconciliation of Non-GAAP and GAAP Financial Measures - Historical | |||
|
(in thousands, except percentages and per share amounts) | |||
|
(unaudited) | |||
|
Nine months ended | |||
|
|
| ||
|
2016 |
2015 | ||
|
GAAP gross margin - product |
67.6% |
61.7% | |
|
Stock-based compensation expense |
0.2% |
0.3% | |
|
Amortization of intangible assets |
4.2% |
3.8% | |
|
Non-GAAP gross margin - product |
72.0% |
65.8% | |
|
GAAP gross margin - service |
63.9% |
65.3% | |
|
Stock-based compensation expense |
1.3% |
1.5% | |
|
Non-GAAP gross margin - service |
65.2% |
66.8% | |
|
GAAP total gross margin |
66.1% |
63.3% | |
|
Stock-based compensation expense |
0.6% |
0.8% | |
|
Amortization of intangible assets |
2.5% |
2.1% | |
|
Non-GAAP total gross margin |
69.2% |
66.2% | |
|
GAAP total gross profit |
$ 122,217 |
$ 109,356 | |
|
Stock-based compensation expense |
1,244 |
1,393 | |
|
Amortization of intangible assets |
4,537 |
3,667 | |
|
Non-GAAP total gross profit |
$ 127,998 |
$ 114,416 | |
|
GAAP research and development expense |
$ 53,005 |
$ 58,642 | |
|
Stock-based compensation expense |
(3,687) |
(4,152) | |
|
Depreciation expense for abandoned facility |
- |
(646) | |
|
Non-GAAP research and development expense |
$ 49,318 |
$ 53,844 | |
|
GAAP sales and marketing expense |
$ 50,890 |
$ 53,812 | |
|
Stock-based compensation expense |
(5,292) |
(4,150) | |
|
Amortization of intangible assets |
(956) |
(1,308) | |
|
Non-GAAP sales and marketing expense |
$ 44,642 |
$ 48,354 | |
|
GAAP general and administrative expense |
$ 26,656 |
$ 30,742 | |
|
Stock-based compensation expense |
(5,241) |
(7,207) | |
|
Patent litigation settlement expense |
(605) |
- | |
|
Non-GAAP general and administrative expense |
$ 20,810 |
$ 23,535 | |
|
GAAP operating expenses |
$ 133,122 |
$ 144,633 | |
|
Stock-based compensation expense |
(14,220) |
(15,509) | |
|
Amortization of intangible assets |
(956) |
(1,308) | |
|
Depreciation expense for abandoned facility |
- |
(646) | |
|
Patent litigation settlement expense |
(605) |
- | |
|
Acquisition-related expense |
(951) |
(131) | |
|
Restructuring |
(1,620) |
(1,306) | |
|
Non-GAAP operating expenses |
$ 114,770 |
$ 125,733 | |
|
GAAP loss from operations |
$ (10,905) |
$ (35,277) | |
|
Stock-based compensation expense |
15,464 |
16,902 | |
|
Amortization of intangible assets |
5,493 |
4,975 | |
|
Depreciation expense for abandoned facility |
- |
646 | |
|
Patent litigation settlement expense |
605 |
- | |
|
Acquisition-related expense |
951 |
131 | |
|
Restructuring |
1,620 |
1,306 | |
|
Non-GAAP income (loss) from operations |
$ 13,228 |
$ (11,317) | |
|
GAAP loss from operations as a percentage of revenue |
-5.9% |
-20.4% | |
|
Stock-based compensation expense |
8.3% |
9.7% | |
|
Amortization of intangible assets |
3.0% |
2.8% | |
|
Depreciation expense for abandoned facility |
0.0% |
0.4% | |
|
Patent litigation settlement expense |
0.3% |
0.0% | |
|
Acquisition-related expense |
0.5% |
0.1% | |
|
Restructuring |
0.9% |
0.8% | |
|
Non-GAAP income (loss) from operations as a percentage of revenue |
7.1% |
-6.6% | |
|
GAAP net loss |
$ (11,301) |
$ (36,598) | |
|
Stock-based compensation expense |
15,464 |
16,902 | |
|
Amortization of intangible assets |
5,493 |
4,975 | |
|
Depreciation expense for abandoned facility |
- |
646 | |
|
Patent litigation settlement expense |
605 |
- | |
|
Acquisition-related expense |
951 |
131 | |
|
Restructuring |
1,620 |
1,306 | |
|
Gain on sale of domain name |
(800) |
- | |
|
Non-GAAP net income (loss) |
$ 12,032 |
$ (12,638) | |
|
Diluted earnings per share or (loss) per share |
|||
|
GAAP loss per share |
$ (0.23) |
$ (0.74) | |
|
Stock-based compensation expense |
0.32 |
0.34 | |
|
Amortization of intangible assets |
0.11 |
0.10 | |
|
Depreciation expense for abandoned facility |
- |
0.01 | |
|
Patent litigation settlement expense |
0.01 |
- | |
|
Acquisition-related expense |
0.02 |
* | |
|
Restructuring |
0.03 |
0.03 | |
|
Gain on sale of domain name |
(0.02) |
- | |
|
Non-GAAP diluted earnings (loss) per share |
$ 0.24 |
$ (0.26) | |
|
Shares used to compute diluted earnings per share or (loss) per share |
|||
|
GAAP shares used to compute loss per share |
49,436 |
49,512 | |
|
Non-GAAP shares used to compute diluted earnings per share or (loss) per share |
49,752 |
49,512 | |
|
* Less than |
|||
|
SONUS NETWORKS, INC. | |||||||||||
|
Reconciliation of Non-GAAP and GAAP Financial Measures - Guidance | |||||||||||
|
(in millions, except percentages and per share amounts) | |||||||||||
|
(unaudited) | |||||||||||
|
Three months ending | |||||||||||
|
Sonus Only (excluding Taqua) |
Taqua |
Consolidated | |||||||||
|
Range |
Range | ||||||||||
|
Revenue |
$ 65.0 |
$ 67.0 |
$ 1.8 |
$ 66.8 |
$ 68.8 | ||||||
|
Gross margin |
|||||||||||
|
GAAP outlook |
66.0% |
66.6% |
64.1% |
64.7% | |||||||
|
Stock-based compensation expense |
0.7% |
0.7% |
0.7% |
0.7% | |||||||
|
Amortization of intangible assets |
2.3% |
2.2% |
2.9% |
2.8% | |||||||
|
Fair value write-up of acquired inventory |
0.0% |
0.0% |
0.3% |
0.3% | |||||||
|
Non-GAAP guidance |
69.0% |
69.5% |
68.0% |
68.5% | |||||||
|
Operating expenses |
|||||||||||
|
GAAP outlook |
$ 44.4 |
$ 45.4 |
$ 48.8 |
$ 49.8 | |||||||
|
Stock-based compensation expense |
(4.6) |
(4.6) |
(4.6) |
(4.6) | |||||||
|
Amortization of intangible assets |
(0.3) |
(0.3) |
(0.6) |
(0.6) | |||||||
|
Restructuring |
- |
- |
(0.6) |
(0.6) | |||||||
|
Non-GAAP guidance |
$ 39.5 |
$ 40.5 |
$ 43.0 |
$ 44.0 | |||||||
|
Income (loss) per share |
|||||||||||
|
GAAP outlook |
$ (0.05) |
$ (0.02) |
$ (0.08) |
$ (0.13) |
$ (0.10) | ||||||
|
Stock-based compensation expense |
0.10 |
0.10 |
- |
0.10 |
0.10 | ||||||
|
Amortization of intangible assets |
0.04 |
0.04 |
0.02 |
0.06 |
0.06 | ||||||
|
Fair value write-up of acquired inventory |
- |
- |
* |
* |
* | ||||||
|
Restructuring |
- |
- |
0.01 |
0.01 |
0.01 | ||||||
|
Non-GAAP guidance |
$ 0.09 |
$ 0.12 |
$ (0.05) |
$ 0.04 |
$ 0.07 | ||||||
|
Year ending | |||||||||||
|
Sonus Only (excluding Taqua) |
Taqua |
Consolidated | |||||||||
|
Range |
Range |
Range | |||||||||
|
Revenue |
$ 250.0 |
$ 252.0 |
$ 2.0 |
$ 252.0 |
$ 254.0 | ||||||
|
Gross margin |
|||||||||||
|
GAAP outlook |
65.9% |
66.4% |
65.7% |
66.2% | |||||||
|
Stock-based compensation expense |
0.7% |
0.7% |
0.7% |
0.7% | |||||||
|
Amortization of intangible assets |
2.4% |
2.4% |
2.5% |
2.5% | |||||||
|
Fair value write-up of acquired inventory |
0.0% |
0.0% |
0.1% |
0.1% | |||||||
|
Non-GAAP guidance |
69.0% |
69.5% |
69.0% |
69.5% | |||||||
|
Operating expenses |
|||||||||||
|
GAAP outlook |
$ 176.9 |
$ 177.9 |
$ 181.7 |
$ 182.7 | |||||||
|
Stock-based compensation expense |
(18.8) |
(18.8) |
(18.8) |
(18.8) | |||||||
|
Amortization of intangible assets |
(1.3) |
(1.3) |
(1.6) |
(1.6) | |||||||
|
Patent litigation settlement expense |
(1.0) |
(1.0) |
(1.0) |
(1.0) | |||||||
|
Acquisition-related expense |
(0.6) |
(0.6) |
(0.6) |
(0.6) | |||||||
|
Restructuring |
(1.2) |
(1.2) |
(2.2) |
(2.2) | |||||||
|
Non-GAAP guidance |
$ 154.0 |
$ 155.0 |
$ 157.5 |
$ 158.5 | |||||||
|
Income (loss) per share |
|||||||||||
|
GAAP outlook |
$ (0.27) |
$ (0.24) |
$ (0.10) |
$ (0.36) |
$ (0.33) | ||||||
|
Stock-based compensation expense |
0.41 |
0.41 |
- |
0.41 |
0.41 | ||||||
|
Amortization of intangible assets |
0.15 |
0.15 |
0.02 |
0.17 |
0.17 | ||||||
|
Fair value write-up of acquired inventory |
- |
- |
* |
* |
* | ||||||
|
Patent litigation settlement expense |
0.01 |
0.01 |
- |
0.01 |
0.01 | ||||||
|
Acquisition-related expense |
0.02 |
0.02 |
- |
0.02 |
0.02 | ||||||
|
Restructuring |
0.03 |
0.03 |
0.02 |
0.04 |
0.04 | ||||||
|
Gain on sale of domain name |
(0.02) |
(0.02) |
- |
(0.02) |
(0.02) | ||||||
|
Non-GAAP guidance |
$ 0.33 |
$ 0.36 |
$ (0.06) |
$ 0.27 |
$ 0.30 | ||||||
|
* Less than |
|||||||||||
Logo - http://photos.prnewswire.com/prnh/20151201/292253LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/sonus-networks-reports-2016-third-quarter-results-300351401.html
SOURCE
News Provided by Acquire Media
