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

(Registrant’s 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.

 

2



 

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

 

3



 

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.

 

4


Exhibit 99.1

 

 

Sonus Networks Reports 2013 First Quarter Results

 

GRAPHIC Like      GRAPHIC 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 Company’s outlook is based on current indications for its business, which may change during the current quarter.  Gross margin, operating expenses and EPS are presented on a non-GAAP basis.  A reconciliation of the non-GAAP to GAAP outlook and a statement on the use of non-GAAP financial measures are included at the end of this press release.

 

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 Company’s 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 Company’s 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 world’s leading communications service providers and enterprises embrace the next generation of SIP-based solutions including VoIP, video and Unified Communications through secure, reliable and scalable IP networks.  With customers around the globe and over 15 years of experience transforming networks to IP, Sonus has enabled service providers to capture and retain users and both service providers and enterprises to generate significant ROI.  Sonus products include session border controllers, policy/routing servers, subscriber feature servers and media and signaling gateways.  Sonus products are supported by a global services team with experience in design, deployment and maintenance of some of the world’s largest and most complex IP networks.  For more information, visit www.sonus.net or call 1-855-GO-SONUS.

 

Important Information Regarding Forward-Looking Statements

 

The information in this release contains “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, which are subject to a number of risks and uncertainties.  All statements other than statements of historical facts contained in this 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 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and Part II, Item 7A “Quantitative and Qualitative Disclosures About Market Risk” in the Company’s 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 Company’s 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 Gov’t
AT&T

 

AT&T

 

SoftBank

 

Level 3

 

AT&T

 

AT&T
Verizon
SoftBank

 

BTC
AT&T

 

CenturyLink
SoftBank
Verizon

 

AT&T

 

AT&T
CenturyLink

 

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.