UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
April 30, 2013
Date of Report (Date of earliest event reported)
SONUS NETWORKS, INC.
(Exact Name of Registrant as Specified in its Charter)
DELAWARE |
|
001-34115 |
|
04-3387074 |
(State or Other Jurisdiction |
|
(Commission File Number) |
|
(IRS Employer |
of Incorporation) |
|
|
|
Identification No.) |
4 TECHNOLOGY PARK DRIVE, WESTFORD, MASSACHUSETTS 01886
(Address of Principal Executive Offices) (Zip Code)
(978) 614-8100
(Registrants telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
The information in this Current Report on Form 8-K and the exhibits attached hereto shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), otherwise subject to the liabilities of that Section or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 2.02. Results of Operations and Financial Condition.
On April 30, 2013, Sonus Networks, Inc. issued a press release reporting its financial results for the quarter ended March 29, 2013 and posted supplementary financial and operational data on its website, www.sonus.net, in connection with the announcement of such financial results. Copies of the press release and the supplementary financial and operational data are furnished as Exhibits 99.1 and 99.2, respectively, to this Current Report on Form 8-K.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
The following exhibits relating to Item 2.02 shall be deemed to be furnished, and not filed:
99.1 Press release of Sonus Networks, Inc. dated April 30, 2013 reporting its financial results for the quarter ended March 29, 2013.
99.2 Supplementary Financial and Operational Data issued by Sonus Networks, Inc. on April 30, 2013.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: April 30, 2013 |
SONUS NETWORKS, INC. | |
|
|
|
|
By: |
/s/ Jeffrey M. Snider |
|
|
Jeffrey M. Snider |
|
|
Senior Vice President, Chief Administrative Officer, General Counsel and Secretary |
Exhibit Index
99.1 |
|
Press release of Sonus Networks, Inc. dated April 30, 2013 reporting its financial results for the quarter ended March 29, 2013. |
|
|
|
99.2 |
|
Supplementary Financial and Operational Data issued by Sonus Networks, Inc. on April 30, 2013. |
Exhibit 99.1
Sonus Networks Reports 2013 First Quarter Results
Like Tweet Share
First Quarter 2013 SBC Total Revenue Grew 77% Year-Over-Year to $30 Million
For Immediate Release: April 30, 2013
WESTFORD, Mass. Sonus Networks, Inc. (Nasdaq: SONS), a global leader in SIP-based communications, today announced results for the first quarter ended March 29, 2013.
First Quarter 2013 Highlights
· Total revenue was $63.3 million.
· Total SBC revenue, including product, maintenance and services, was $30.0 million, up 77% over the prior year.
· SBC product-only revenue was $23.5 million, up 79% over the prior year.
· Company added 138 new SBC customers in Q1 and 163 new customers overall.
Revenue for the first quarter of 2013 was $63.3 million, compared to $75.1 million in the fourth quarter of 2012 and $64.3 million in the first quarter of 2012. The GAAP net loss for the first quarter of 2013 was $13.7 million, or $0.05 per share, compared to a GAAP net loss of $16.4 million, or $0.06 per share, in the fourth quarter of 2012 and a GAAP net loss of $6.4 million, or $0.02 per share, in the first quarter of 2012. The non-GAAP net loss for the first quarter of 2013 was $6.4 million, or $0.02 per share, compared to non-GAAP net income of $1.8 million, or $0.01 per diluted share, in the fourth quarter of 2012 and a non-GAAP net loss of $4.2 million, or $0.02 per share, in the first quarter of 2012.
2013 Second Quarter and Full Year Outlook
The Companys 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.
Second Quarter 2013 |
|
Current Guidance |
Total Revenue |
|
$66 to $68 million |
SBC Total Revenue |
|
$27 to $29 million |
SBC Product Revenue |
|
$21 to $23 million |
Gross Margin |
|
62% to 63% |
Operating Expenses |
|
$42.5 to $43.5 million |
Basic EPS |
|
$(0.01) to $0.00 |
Cash & Investments |
|
$282 to $285 million |
Basic Shares |
|
282 million |
Diluted Shares |
|
284 million |
|
|
|
Full Year 2013 |
|
Current Guidance |
Total Revenue |
|
$267 to $271 million |
SBC Total Revenue |
|
$120 to $124 million |
SBC Product Revenue |
|
$98 to $102 million |
Gross Margin |
|
64% to 65% |
Operating Expenses |
|
$171 to $172 million |
Diluted EPS |
|
$0.00 to $0.01 |
Cash & Investments |
|
$283 to $287 million |
Basic Shares |
|
282 million |
Diluted Shares |
|
285 million |
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 $5.7 million in the fourth quarter of 2012, comprised of $4.1 million for facility-related charges, $1.3 million for severance and related costs and $0.3 million for the writedown of property and equipment. The Company recorded restructuring expense of $1.9 million in the first quarter of 2013 in connection with this initiative, primarily for severance and related costs. The Company expects to record additional restructuring expense in connection with this initiative of approximately $1.5 million in the second quarter of 2013, comprised of severance and related costs.
Quote
Sonus delivered solid first quarter results, highlighted by continued strong SBC revenue growth which increased 77% over the first quarter last year, said Ray Dolan, president and chief executive officer. Our results reflect consistent execution and position us for a strong year. In addition to delivering top-line growth, we remain focused on achieving profitability on a non-GAAP basis and generating cash from operations for the full year 2013.
Conference Call Details
Date: April 30, 2013
Time: 4:45 p.m. (EDT)
Dial-in number: 800-381-7839
International Callers: +1 212-231-2901
Replay information:
A telephone playback of the call will be available following the conference call until May 14, 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 21653801. A webcast replay of the conference call will also be available shortly following the conference call on the Companys Investor Relations website in the Events & Presentations Archived Events section.
Accounting Period:
As of the beginning of fiscal 2012, the Company began reporting its first, second and third quarters on a 4-4-5 basis, with the quarter ending on the Friday closest to the last day of each third month. The Companys fiscal year-end is December 31.
Retrospective Purchase Accounting Adjustments:
The December 31, 2012 balance sheet has been updated to retrospectively reflect adjustments to the NET opening balance sheet identified in the first quarter of fiscal 2013. These adjustments were immaterial to the individual balance sheet line items and resulted in a net retrospective adjustment to goodwill of $0.3 million.
Tags:
Sonus Networks, Sonus, SONS, 2013 first quarter, earnings, results, IP-based network solutions, SBC, SBC 1000, SBC 2000, SBC 5100, SBC 5200, SBC 9000, session border controller, VX series, session management, SIP trunking, Cloud VoIP communications, unified communications, UC, VoIP, IP, TDM.
About Sonus Networks
Sonus helps the worlds 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 worlds 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 report are forward-looking
statements. Without limiting the foregoing, the words anticipates, believes, could, estimates, expects, 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 Second Quarter and Full Year Outlook and other statements regarding the following: plans, objectives, outlook, goals, strategies, future events or performance, trends, customer growth, operational performance and costs, liquidity and financial positions, estimated expenditures and investments, revenues and earnings, performance and 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 (including with respect to our recently completed acquisition of Network Equipment Technologies, Inc.); 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 1A Risk Factors, Part II, Item 7 Managements Discussion and Analysis of Financial Condition and Results of Operations and Part II, Item 7A Quantitative and Qualitative Disclosures About Market Risk in the Companys most recent Annual Report on Form 10-K. 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, 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.
In the fourth quarter of fiscal 2012 we wrote off $7.1 million of prepaid royalties for software licenses related to products from which we do not expect to derive future revenues. We believe that excluding the write-off of these prepaid royalties facilitates the comparison of our product gross margins to our historical operating results and other companies in our industry.
We recorded $1.9 million of restructuring expense in the first quarter of fiscal 2013. We recorded $7.7 million of restructuring expense in fiscal 2012, including $5.7 million in the fourth quarter. 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 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 exclude the amortization of acquired intangible assets from non-GAAP expense and income measures. These amounts are inconsistent in amount and frequency 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.
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 excluded the incremental depreciation expense resulting from this fair value write-up from our non-GAAP results in fiscal 2012 but have elected not to exclude it from our non-GAAP results in subsequent periods, as the amounts are immaterial in these later periods. We believe that excluding the 2012 incremental depreciation expense resulting from the fair value write-up of this acquired property and equipment 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 |
| |||||||
|
|
March 29, |
|
December 31, |
|
March 30, |
| |||
|
|
2013 |
|
2012 |
|
2012 |
| |||
Revenue: |
|
|
|
|
|
|
| |||
Product |
|
$ |
37,796 |
|
$ |
45,809 |
|
$ |
41,411 |
|
Service |
|
25,492 |
|
29,327 |
|
22,928 |
| |||
Total revenue |
|
63,288 |
|
75,136 |
|
64,339 |
| |||
|
|
|
|
|
|
|
| |||
Cost of revenue: |
|
|
|
|
|
|
| |||
Product |
|
13,895 |
|
26,121 |
|
9,193 |
| |||
Service |
|
11,591 |
|
13,412 |
|
13,392 |
| |||
Total cost of revenue |
|
25,486 |
|
39,533 |
|
22,585 |
| |||
|
|
|
|
|
|
|
| |||
Gross profit |
|
37,802 |
|
35,603 |
|
41,754 |
| |||
|
|
|
|
|
|
|
| |||
Gross margin: |
|
|
|
|
|
|
| |||
Product |
|
63.2 |
% |
43.0 |
% |
77.8 |
% | |||
Service |
|
54.5 |
% |
54.3 |
% |
41.6 |
% | |||
Total gross margin |
|
59.7 |
% |
47.4 |
% |
64.9 |
% | |||
|
|
|
|
|
|
|
| |||
Operating expenses: |
|
|
|
|
|
|
| |||
Research and development |
|
17,501 |
|
16,247 |
|
18,387 |
| |||
Sales and marketing |
|
21,114 |
|
20,002 |
|
20,585 |
| |||
General and administrative |
|
10,710 |
|
8,981 |
|
8,979 |
| |||
Acquisition-related |
|
|
|
439 |
|
|
| |||
Restructuring |
|
1,949 |
|
5,683 |
|
|
| |||
Total operating expenses |
|
51,274 |
|
51,352 |
|
47,951 |
| |||
|
|
|
|
|
|
|
| |||
Loss from operations |
|
(13,472 |
) |
(15,749 |
) |
(6,197 |
) | |||
Interest income, net |
|
138 |
|
155 |
|
215 |
| |||
Other income, net |
|
|
|
204 |
|
|
| |||
|
|
|
|
|
|
|
| |||
Loss before income taxes |
|
(13,334 |
) |
(15,390 |
) |
(5,982 |
) | |||
Income tax provision |
|
(414 |
) |
(997 |
) |
(456 |
) | |||
|
|
|
|
|
|
|
| |||
Net loss |
|
$ |
(13,748 |
) |
$ |
(16,387 |
) |
$ |
(6,438 |
) |
|
|
|
|
|
|
|
| |||
Loss per share: |
|
|
|
|
|
|
| |||
Basic |
|
$ |
(0.05 |
) |
$ |
(0.06 |
) |
$ |
(0.02 |
) |
Diluted |
|
$ |
(0.05 |
) |
$ |
(0.06 |
) |
$ |
(0.02 |
) |
|
|
|
|
|
|
|
| |||
Shares used to compute loss per share: |
|
|
|
|
|
|
| |||
Basic |
|
281,542 |
|
280,773 |
|
279,487 |
| |||
Diluted |
|
281,542 |
|
280,773 |
|
279,487 |
|
SONUS NETWORKS, INC.
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
|
|
March 29, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
74,628 |
|
$ |
88,004 |
|
Marketable securities |
|
150,588 |
|
161,905 |
| ||
Accounts receivable, net |
|
50,723 |
|
68,728 |
| ||
Inventory |
|
26,408 |
|
25,614 |
| ||
Deferred income taxes |
|
650 |
|
686 |
| ||
Other current assets |
|
15,274 |
|
15,401 |
| ||
Total current assets |
|
318,271 |
|
360,338 |
| ||
|
|
|
|
|
| ||
Property and equipment, net |
|
21,094 |
|
23,767 |
| ||
Intangible assets, net |
|
14,050 |
|
15,237 |
| ||
Goodwill |
|
34,081 |
|
34,081 |
| ||
Investments |
|
59,224 |
|
29,698 |
| ||
Deferred income taxes |
|
973 |
|
1,011 |
| ||
Other assets |
|
7,194 |
|
7,191 |
| ||
|
|
$ |
454,887 |
|
$ |
471,323 |
|
|
|
|
|
|
| ||
Liabilities and stockholders equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
6,045 |
|
$ |
10,643 |
|
Accrued expenses |
|
22,667 |
|
26,795 |
| ||
Current portion of deferred revenue |
|
39,795 |
|
37,094 |
| ||
Current portion of long-term liabilities |
|
678 |
|
763 |
| ||
Total current liabilities |
|
69,185 |
|
75,295 |
| ||
|
|
|
|
|
| ||
Deferred revenue |
|
10,561 |
|
11,647 |
| ||
Deferred income taxes |
|
432 |
|
249 |
| ||
Convertible subordinated note |
|
2,380 |
|
2,380 |
| ||
Other long-term liabilities |
|
5,349 |
|
5,706 |
| ||
Total liabilities |
|
87,907 |
|
95,277 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
Stockholders equity: |
|
|
|
|
| ||
Common stock |
|
282 |
|
281 |
| ||
Additional paid-in capital |
|
1,326,475 |
|
1,321,385 |
| ||
Accumulated deficit |
|
(966,121 |
) |
(952,373 |
) | ||
Accumulated other comprehensive income |
|
6,344 |
|
6,753 |
| ||
Total stockholders equity |
|
366,980 |
|
376,046 |
| ||
|
|
$ |
454,887 |
|
$ |
471,323 |
|
SONUS NETWORKS, INC.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
|
|
Three months ended |
| ||||
|
|
March 29, |
|
March 30, |
| ||
|
|
2013 |
|
2012 |
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net loss |
|
$ |
(13,748 |
) |
$ |
(6,438 |
) |
Adjustments to reconcile net loss to cash flows used in operating activities: |
|
|
|
|
| ||
Depreciation and amortization of property and equipment |
|
3,522 |
|
2,900 |
| ||
Amortization of intangible assets |
|
1,187 |
|
100 |
| ||
Stock-based compensation |
|
4,224 |
|
2,117 |
| ||
Loss on disposal of property and equipment |
|
17 |
|
|
| ||
Deferred income taxes |
|
183 |
|
|
| ||
Changes in operating assets and liabilities: |
|
|
|
|
| ||
Accounts receivable |
|
17,472 |
|
20,457 |
| ||
Inventory |
|
(837 |
) |
(2,867 |
) | ||
Other operating assets |
|
1,515 |
|
(9,541 |
) | ||
Accounts payable |
|
(4,637 |
) |
(5,204 |
) | ||
Accrued expenses and other long-term liabilities |
|
(4,329 |
) |
(4,137 |
) | ||
Deferred revenue |
|
1,739 |
|
(906 |
) | ||
Net cash provided by (used in) operating activities |
|
6,308 |
|
(3,519 |
) | ||
|
|
|
|
|
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Purchases of property and equipment |
|
(1,005 |
) |
(2,120 |
) | ||
Purchases of marketable securities |
|
(76,526 |
) |
(70,990 |
) | ||
Sale/maturities of marketable securities |
|
57,110 |
|
82,851 |
| ||
Net cash (used in) provided by investing activities |
|
(20,421 |
) |
9,741 |
| ||
|
|
|
|
|
| ||
Cash flows from financing activities: |
|
|
|
|
| ||
Proceeds from sale of common stock in connection with employee stock purchase plan |
|
865 |
|
993 |
| ||
Proceeds from exercise of stock options |
|
578 |
|
39 |
| ||
Payment of tax withholding obligations related to net share settlements of restricted stock awards |
|
(346 |
) |
(91 |
) | ||
Principal payments of capital lease obligations |
|
(31 |
) |
(33 |
) | ||
Net cash provided by financing activities |
|
1,066 |
|
908 |
| ||
|
|
|
|
|
| ||
Effect of exchange rate changes on cash and cash equivalents |
|
(329 |
) |
78 |
| ||
|
|
|
|
|
| ||
Net (decrease) increase in cash and cash equivalents |
|
(13,376 |
) |
7,208 |
| ||
Cash and cash equivalents, beginning of year |
|
88,004 |
|
105,451 |
| ||
Cash and cash equivalents, end of period |
|
$ |
74,628 |
|
$ |
112,659 |
|
SONUS NETWORKS, INC.
Supplemental Information
(In thousands)
(unaudited)
The following tables provide the details of stock-based compensation, the write-off of prepaid royalties for software licenses, amortization of intangible assets and incremental depreciation expense resulting from the fair value write-up of acquired property and equipment included in the Companys Condensed Consolidated Statements of Operations and the line items in which these amounts are reported.
|
|
Three months ended |
| |||||||
|
|
March 29, |
|
December 31, |
|
March 30, |
| |||
|
|
2013 |
|
2012 |
|
2012 |
| |||
Stock-based compensation |
|
|
|
|
|
|
| |||
Cost of revenue - product |
|
$ |
52 |
|
$ |
32 |
|
$ |
53 |
|
Cost of revenue - service |
|
210 |
|
218 |
|
175 |
| |||
Cost of revenue |
|
262 |
|
250 |
|
228 |
| |||
|
|
|
|
|
|
|
| |||
Research and development expense |
|
679 |
|
524 |
|
616 |
| |||
Sales and marketing expense |
|
1,099 |
|
548 |
|
467 |
| |||
General and administrative expense |
|
2,184 |
|
1,141 |
|
806 |
| |||
Operating expense |
|
3,962 |
|
2,213 |
|
1,889 |
| |||
|
|
|
|
|
|
|
| |||
Total stock-based compensation |
|
$ |
4,224 |
|
$ |
2,463 |
|
$ |
2,117 |
|
|
|
|
|
|
|
|
| |||
Write-off of prepaid royalties for software licenses |
|
|
|
|
|
|
| |||
Cost of revenue - product |
|
$ |
|
|
$ |
7,083 |
|
$ |
|
|
|
|
|
|
|
|
|
| |||
Amortization of intangible assets |
|
|
|
|
|
|
| |||
Cost of revenue - product |
|
$ |
561 |
|
$ |
1,242 |
|
$ |
|
|
|
|
|
|
|
|
|
| |||
Research and development |
|
100 |
|
100 |
|
100 |
| |||
Sales and marketing |
|
526 |
|
527 |
|
|
| |||
Operating expense |
|
626 |
|
627 |
|
100 |
| |||
|
|
|
|
|
|
|
| |||
Total amortization of intangible assets |
|
$ |
1,187 |
|
$ |
1,869 |
|
$ |
100 |
|
|
|
|
|
|
|
|
| |||
Incremental depreciation expense resulting from the write-up of acquired property and equipment |
|
|
|
|
|
|
| |||
Cost of revenue - product |
|
$ |
|
|
$ |
92 |
|
$ |
|
|
Cost of revenue - service |
|
|
|
77 |
|
|
| |||
Cost of revenue |
|
|
|
169 |
|
|
| |||
|
|
|
|
|
|
|
| |||
Research and development expense |
|
|
|
277 |
|
|
| |||
Sales and marketing expense |
|
|
|
16 |
|
|
| |||
General and administrative expense |
|
|
|
139 |
|
|
| |||
Operating expense |
|
|
|
432 |
|
|
| |||
|
|
|
|
|
|
|
| |||
Total incremental depreciation expense resulting from the write-up of acquired property and equipment |
|
$ |
|
|
$ |
601 |
|
$ |
|
|
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 |
| ||||||||
|
|
June 28, 2013 |
|
December 31, 2013 |
| ||||||||
|
|
Range |
|
Range |
| ||||||||
|
|
|
|
|
|
|
|
|
| ||||
Revenue |
|
$ |
66 |
|
$ |
68 |
|
$ |
267 |
|
$ |
271 |
|
|
|
|
|
|
|
|
|
|
| ||||
Gross margin |
|
|
|
|
|
|
|
|
| ||||
GAAP outlook |
|
60.6 |
% |
61.7 |
% |
62.8 |
% |
63.8 |
% | ||||
Stock-based compensation |
|
0.5 |
% |
0.4 |
% |
0.4 |
% |
0.4 |
% | ||||
Amortization of intangible assets |
|
0.9 |
% |
0.9 |
% |
0.8 |
% |
0.8 |
% | ||||
Non-GAAP outlook |
|
62.0 |
% |
63.0 |
% |
64.0 |
% |
65.0 |
% | ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses |
|
|
|
|
|
|
|
|
| ||||
GAAP outlook |
|
$ |
48.6 |
|
$ |
49.6 |
|
$ |
193.6 |
|
$ |
194.6 |
|
Stock-based compensation |
|
(4.0 |
) |
(4.0 |
) |
(16.7 |
) |
(16.7 |
) | ||||
Amortization of intangible assets |
|
(0.6 |
) |
(0.6 |
) |
(2.5 |
) |
(2.5 |
) | ||||
Restructuring |
|
(1.5 |
) |
(1.5 |
) |
(3.4 |
) |
(3.4 |
) | ||||
Non-GAAP outlook |
|
$ |
42.5 |
|
$ |
43.5 |
|
$ |
171.0 |
|
$ |
172.0 |
|
|
|
|
|
|
|
|
|
|
| ||||
(Loss) earnings per share |
|
|
|
|
|
|
|
|
| ||||
GAAP outlook |
|
$ |
(0.03 |
) |
$ |
(0.02 |
) |
$ |
(0.09 |
) |
$ |
(0.08 |
) |
Stock-based compensation expense |
|
0.01 |
|
0.01 |
|
0.06 |
|
0.06 |
| ||||
Amortization of intangible assets |
|
|
* |
|
* |
0.02 |
|
0.02 |
| ||||
Restructuring |
|
0.01 |
|
0.01 |
|
0.01 |
|
0.01 |
| ||||
Non-GAAP outlook |
|
$ |
(0.01 |
) |
$ |
|
|
$ |
|
|
$ |
0.01 |
|
* Less than $0.01 impact on earnings per share.
SONUS NETWORKS, INC.
Reconciliation of Non-GAAP and GAAP Financial Measures - Historical
(in thousands, except percentages and per share amounts)
(unaudited)
|
|
Three months ended |
| |||||||
|
|
March 29, |
|
December 31, |
|
March 30, |
| |||
|
|
2013 |
|
2012 |
|
2012 |
| |||
|
|
|
|
|
|
|
| |||
GAAP gross margin - product |
|
63.2 |
% |
43.0 |
% |
77.8 |
% | |||
Stock-based compensation expense |
|
0.1 |
% |
0.1 |
% |
0.1 |
% | |||
Amortization of intangible assets |
|
1.6 |
% |
2.7 |
% |
0.0 |
% | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
0.0 |
% |
0.2 |
% |
0.0 |
% | |||
Write-off of prepaid royalties for software licenses |
|
0.0 |
% |
15.4 |
% |
0.0 |
% | |||
Non-GAAP gross margin - product |
|
64.9 |
% |
61.4 |
% |
77.9 |
% | |||
|
|
|
|
|
|
|
| |||
GAAP gross margin - service |
|
54.5 |
% |
54.3 |
% |
41.6 |
% | |||
Stock-based compensation expense |
|
0.9 |
% |
0.7 |
% |
0.8 |
% | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
0.0 |
% |
0.3 |
% |
0.0 |
% | |||
Non-GAAP gross margin - service |
|
55.4 |
% |
55.3 |
% |
42.4 |
% | |||
|
|
|
|
|
|
|
| |||
GAAP total gross margin |
|
59.7 |
% |
47.4 |
% |
64.9 |
% | |||
Stock-based compensation expense % of revenue |
|
0.4 |
% |
0.3 |
% |
0.4 |
% | |||
Amortization of intangible assets % of revenue |
|
0.9 |
% |
1.7 |
% |
0.0 |
% | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
0.0 |
% |
0.2 |
% |
0.0 |
% | |||
Write-off of prepaid royalties for software licenses |
|
0.0 |
% |
9.4 |
% |
0.0 |
% | |||
Non-GAAP total gross margin |
|
61.0 |
% |
59.0 |
% |
65.3 |
% | |||
|
|
|
|
|
|
|
| |||
GAAP total gross profit |
|
$ |
37,802 |
|
$ |
35,603 |
|
$ |
41,754 |
|
Stock-based compensation expense |
|
262 |
|
250 |
|
228 |
| |||
Amortization of intangible assets |
|
561 |
|
1,242 |
|
|
| |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
169 |
|
|
| |||
Write-off of prepaid royalties for software licenses |
|
|
|
7,083 |
|
|
| |||
Non-GAAP total gross profit |
|
$ |
38,625 |
|
$ |
44,347 |
|
$ |
41,982 |
|
|
|
|
|
|
|
|
| |||
GAAP research and development expense |
|
$ |
17,501 |
|
$ |
16,247 |
|
$ |
18,387 |
|
Stock-based compensation expense |
|
(679 |
) |
(524 |
) |
(616 |
) | |||
Amortization of intangible assets |
|
(100 |
) |
(100 |
) |
(100 |
) | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
(277 |
) |
|
| |||
Non-GAAP research and development expense |
|
$ |
16,722 |
|
$ |
15,346 |
|
$ |
17,671 |
|
|
|
|
|
|
|
|
| |||
GAAP sales and marketing expense |
|
$ |
21,114 |
|
$ |
20,002 |
|
$ |
20,585 |
|
Stock-based compensation expense |
|
(1,099 |
) |
(548 |
) |
(467 |
) | |||
Amortization of intangible assets |
|
(526 |
) |
(527 |
) |
|
| |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
(16 |
) |
|
| |||
Non-GAAP sales and marketing expense |
|
$ |
19,489 |
|
$ |
18,911 |
|
$ |
20,118 |
|
|
|
|
|
|
|
|
| |||
GAAP general and administrative expense |
|
$ |
10,710 |
|
$ |
8,981 |
|
$ |
8,979 |
|
Stock-based compensation expense |
|
(2,184 |
) |
(1,141 |
) |
(806 |
) | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
(139 |
) |
|
| |||
Non-GAAP general and administrative expense |
|
$ |
8,526 |
|
$ |
7,701 |
|
$ |
8,173 |
|
|
|
|
|
|
|
|
| |||
GAAP operating expenses |
|
$ |
51,274 |
|
$ |
51,352 |
|
$ |
47,951 |
|
Stock-based compensation expense |
|
(3,962 |
) |
(2,213 |
) |
(1,889 |
) | |||
Amortization of intangible assets |
|
(626 |
) |
(627 |
) |
(100 |
) | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
(432 |
) |
|
| |||
Acquisition-related expense |
|
|
|
(439 |
) |
|
| |||
Restructuring |
|
(1,949 |
) |
(5,683 |
) |
|
| |||
Non-GAAP operating expenses |
|
$ |
44,737 |
|
$ |
41,958 |
|
$ |
45,962 |
|
|
|
|
|
|
|
|
| |||
GAAP loss from operations |
|
$ |
(13,472 |
) |
$ |
(15,749 |
) |
$ |
(6,197 |
) |
Stock-based compensation expense |
|
4,224 |
|
2,463 |
|
2,117 |
| |||
Amortization of intangible assets |
|
1,187 |
|
1,869 |
|
100 |
| |||
Depreciation expense - fair value of acquired property and equipment |
|
|
|
601 |
|
|
| |||
Write-off of prepaid royalties for software licenses |
|
|
|
7,083 |
|
|
| |||
Acquisition-related expense |
|
|
|
439 |
|
|
| |||
Restructuring |
|
1,949 |
|
5,683 |
|
|
| |||
Non-GAAP (loss) income from operations |
|
$ |
(6,112 |
) |
$ |
2,389 |
|
$ |
(3,980 |
) |
|
|
|
|
|
|
|
| |||
GAAP net loss |
|
$ |
(13,748 |
) |
$ |
(16,387 |
) |
$ |
(6,438 |
) |
Stock-based compensation expense |
|
4,224 |
|
2,463 |
|
2,117 |
| |||
Amortization of intangible assets |
|
1,187 |
|
1,869 |
|
100 |
| |||
Depreciation expense - fair value of acquired property and equipment |
|
|
|
601 |
|
|
| |||
Write-off of prepaid royalties for software licenses |
|
|
|
7,083 |
|
|
| |||
Acquisition-related expense |
|
|
|
439 |
|
|
| |||
Restructuring |
|
1,949 |
|
5,683 |
|
|
| |||
Non-GAAP net (loss) income |
|
$ |
(6,388 |
) |
$ |
1,751 |
|
$ |
(4,221 |
) |
|
|
|
|
|
|
|
| |||
(Loss) per share or diluted earnings per share |
|
|
|
|
|
|
| |||
GAAP |
|
$ |
(0.05 |
) |
$ |
(0.06 |
) |
$ |
(0.02 |
) |
Non-GAAP |
|
$ |
(0.02 |
) |
$ |
0.01 |
|
$ |
(0.02 |
) |
|
|
|
|
|
|
|
| |||
Shares used to compute (loss) per share or diluted earnings per share |
|
|
|
|
|
|
| |||
GAAP shares used to compute (loss) per share |
|
281,542 |
|
280,773 |
|
279,487 |
| |||
Non-GAAP shares used to compute (loss) per share or diluted earnings per share |
|
281,542 |
|
281,236 |
|
279,487 |
|
Exhibit 99.2
Sonus Networks, Inc.
Supplementary Financial and Operational Data
$(000s) |
|
Q113 |
|
FY12 |
|
Q412 |
|
Q312 |
|
Q212 |
|
Q112 |
|
FY11 |
|
Q411 |
|
Q311 |
|
Q211 |
|
Q111 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
37,796 |
|
153,326 |
|
45,809 |
|
33,520 |
|
32,586 |
|
41,411 |
|
154,373 |
|
47,082 |
|
41,892 |
|
29,446 |
|
35,953 |
|
Services |
|
25,492 |
|
100,808 |
|
29,327 |
|
23,529 |
|
25,024 |
|
22,928 |
|
105,323 |
|
27,190 |
|
24,461 |
|
22,326 |
|
31,346 |
|
Total Revenue |
|
63,288 |
|
254,134 |
|
75,136 |
|
57,049 |
|
57,610 |
|
64,339 |
|
259,696 |
|
74,272 |
|
66,353 |
|
51,772 |
|
67,299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SBC Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
23,510 |
|
67,641 |
|
20,573 |
|
20,394 |
|
13,523 |
|
13,151 |
|
37,866 |
|
17,466 |
|
10,398 |
|
7,671 |
|
2,332 |
|
SBC as % Total Product Revenue |
|
62% |
|
44% |
|
45% |
|
61% |
|
41% |
|
32% |
|
25% |
|
37 |
% |
25 |
% |
26 |
% |
6 |
% |
Services |
|
6,465 |
|
19,945 |
|
5,516 |
|
5,051 |
|
5,566 |
|
3,812 |
|
14,110 |
|
5,009 |
|
3,466 |
|
3,145 |
|
2,490 |
|
SBC Revenue |
|
29,975 |
|
87,586 |
|
26,089 |
|
25,445 |
|
19,089 |
|
16,963 |
|
51,976 |
|
22,475 |
|
13,864 |
|
10,816 |
|
4,822 |
|
SBC as % Total Revenue |
|
47% |
|
34% |
|
35% |
|
45% |
|
33% |
|
26% |
|
20% |
|
30 |
% |
21 |
% |
21 |
% |
7 |
% |
% of Total Revenue |
|
Q113 |
|
FY12 |
|
Q412 |
|
Q312 |
|
Q212 |
|
Q112 |
|
FY11 |
|
Q411 |
|
Q311 |
|
Q211 |
|
Q111 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
60% |
|
60% |
|
61% |
|
59% |
|
57% |
|
64% |
|
59% |
|
63 |
% |
63 |
% |
57 |
% |
53 |
% |
Services |
|
40% |
|
40% |
|
39% |
|
41% |
|
43% |
|
36% |
|
41% |
|
37 |
% |
37 |
% |
43 |
% |
47 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SBC Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
78% |
|
77% |
|
79% |
|
80% |
|
71% |
|
78% |
|
73% |
|
78 |
% |
75 |
% |
71 |
% |
48 |
% |
Services |
|
22% |
|
23% |
|
21% |
|
20% |
|
29% |
|
22% |
|
27% |
|
22 |
% |
25 |
% |
29 |
% |
52 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by Geography |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic |
|
69% |
|
68% |
|
51% |
|
77% |
|
73% |
|
75% |
|
60% |
|
67 |
% |
64 |
% |
78 |
% |
36 |
% |
International |
|
31% |
|
32% |
|
49% |
|
23% |
|
27% |
|
25% |
|
40% |
|
33 |
% |
36 |
% |
22 |
% |
64 |
% |
% of Product Revenue |
|
Q113 |
|
FY12 |
|
Q412 |
|
Q312 |
|
Q212 |
|
Q112 |
|
FY11 |
|
Q411 |
|
Q311 |
|
Q211 |
|
Q111 |
|
Revenue by Channel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct |
|
83% |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
Indirect |
|
17% |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
Operating Statistics |
|
Q113 |
|
FY12 |
|
Q412 |
|
Q312 |
|
Q212 |
|
Q112 |
|
FY11 |
|
Q411 |
|
Q311 |
|
Q211 |
|
Q111 |
|
10% Customers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of 10% customers |
|
2 |
|
1 |
|
1 |
|
1 |
|
1 |
|
3 |
|
2 |
|
3 |
|
1 |
|
2 |
|
1 |
|
Name of 10% customers |
|
US Govt |
|
AT&T |
|
SoftBank |
|
Level 3 |
|
AT&T |
|
AT&T |
|
BTC |
|
CenturyLink |
|
AT&T |
|
AT&T |
|
BAH Tel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Top 5 Customers as % of Revenue |
|
50% |
|
48% |
|
45% |
|
41% |
|
54% |
|
66% |
|
43% |
|
55 |
% |
52 |
% |
46 |
% |
72 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Total Customers** |
|
541 |
|
|
|
504 |
|
403 |
|
123 |
|
117 |
|
|
|
115 |
|
107 |
|
98 |
|
103 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of New Customers** |
|
163 |
|
230 |
|
180 |
|
40 |
|
6 |
|
4 |
|
21 |
|
12 |
|
8 |
|
0 |
|
1 |
|
Number of New Customers** with SBC Content |
|
138 |
|
* |
|
130 |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* |
|
* Not historically provided.
**Customer Count reflects end customer and excludes customers with maintenance only revenue of less than $5k on a quarterly basis.