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
February 20, 2014
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):
¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ 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 February 20, 2014, Sonus Networks, Inc. (the Company) issued a press release reporting its financial results for the quarter and year ended December 31, 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 7.01. Regulation FD Disclosure.
In connection with the Companys earnings announcement on February 20, 2014, the Company posted on its website, www.sonus.net, the prepared remarks for the earnings conference and the accompanying presentation slides.
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 February 20, 2014 reporting its financial results for the quarter and year ended December 31, 2013.
99.2 Supplementary Financial and Operational Data issued by Sonus Networks, Inc. on February 20, 2014.
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: February 20, 2014 |
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 February 20, 2014 reporting its financial results for the quarter and year ended December 31, 2013. |
|
|
|
99.2 |
|
Supplementary Financial and Operational Data issued by Sonus Networks, Inc. on February 20, 2014. |
Exhibit 99.1
Sonus Networks Reports 2013 Fourth Quarter and Full Year Results
Like Tweet Share
Delivers Record SBC Revenue for Fourth Quarter and Full Year
For Immediate Release: February 20, 2014
WESTFORD, Mass. Sonus Networks, Inc. (Nasdaq: SONS), a global leader in SIP-based communications, today announced results for the fourth quarter and full year ended December 31, 2013.
Fourth Quarter 2013 Highlights
· Total revenue was $76.2 million, up 1% compared to the fourth quarter of 2012.
· Total SBC revenue (including product, maintenance and services) was $41.6 million, reflecting growth of 59% compared to the fourth quarter of 2012.
· Represented 55% of total Company revenue and marks the first time total SBC revenue has represented more than half of the Companys total revenue in any quarter.
· SBC product revenue was $32.2 million, reflecting growth of 56% compared to fourth quarter of 2012.
· Represented 70% of total product revenue, a record high for the Company.
· GAAP gross margins were 63.5%; non-GAAP gross margins were 64.7% representing an increase of 570 basis points compared to non-GAAP gross margins in the fourth quarter of 2012.
· GAAP earnings per share was breakeven; non-GAAP diluted earnings per share was $0.02.
Full Year 2013 Highlights
· Total revenue was $276.7 million, up 9% compared to full year 2012.
· Total SBC revenue (including product, maintenance and services) was $129.9 million, reflecting growth of 48% over 2012.
· Represented 47% of total Company revenue.
· SBC product revenue was $97.4 million, reflecting growth of 44% over 2012.
· Represented 58% of total product revenue and marks the first time SBC product revenue has represented more than half of the Companys total product revenue for the full year.
· Enterprise sales contributed 27% of total product revenue.
· Channel sales contributed 20% of total product revenue.
· GAAP gross margins were 62.3%; non-GAAP gross margins were 63.6%, representing an increase of 360 basis points compared to non-GAAP gross margins in 2012.
· GAAP loss per share was $0.08; non-GAAP diluted earnings per share was $0.02.
· Announced stock buyback program to repurchase up to $100 million of the Companys common stock; executed approximately $59.3 million through December 31, 2013.
· Announced industrys first full-featured, unlimited scale software-based SBC.
· Successfully integrated the acquisition of Network Equipment Technologies, Inc. (NET), extending the Companys SBC product portfolio into the enterprise.
· Announced the acquisition of Performance Technologies, Inc. (PT) in December 2013; announced the successful closing of the transaction in February 2014.
· Acquisition expected to strengthen the Companys mobility and virtualization strategies.
· Added several prominent leaders to the Companys Board of Directors and management team.
Quotes
2013 was an unprecedented year of transformation for Sonus, said Ray Dolan, president and chief executive officer. We had record SBC results whereby SBC product revenue represented more than 50 percent of our total product revenue for the full year a first in the Companys history. We expect this trend to strengthen in 2014 when our total SBC revenue, including product, maintenance and services, is expected to represent more than half of our total Company revenue, further underscoring our successful transformation.
Dolan continued, During the year, we also significantly expanded our product portfolio including adding important multi-media and IMS capabilities, launching the industrys most-scalable software-based SBC, and announcing our plans to expand into diameter signaling, arguably the fastest growing market in networking. The pace of our product innovation has accelerated and were not done yet. We plan to make another significant product announcement in the coming week and look forward to sharing this news during Mobile World Congress in Barcelona. As a testament to our strong performance and our
future potential, we also recently added several prominent leaders to our management team and Board of Directors. In short, we have entered 2014 with, we believe, the industrys strongest team and most competitive product portfolio. Its an exciting time to be at Sonus.
Mark Greenquist, chief financial officer, added, Our solid financial performance and balance sheet have enabled us to invest in our business, both organically and through acquisitions, in order to fuel our growth engine, while also returning approximately $59 million to our shareholders through our stock buyback program. We believe that the Company is very well positioned for continued growth and value creation in 2014.
Key Management and Board Member Additions
The Company recruited several recognized leaders to its management team and Board of Directors, including Mark Greenquist, former chief executive officer and chief financial officer of Telcordia Technologies, Inc., who joined as our chief financial officer in November 2013; Pamela D.A. Reeve, former president and chief executive officer of Lightbridge, Inc., who joined the Board of Directors in August 2013; Matthew W. Bross, chairman and chief executive officer of Compass-EOS and former chief technology officer of Huawei, British Telecom and Williams Communications; and Richard (Dick) J. Lynch, former executive vice president and chief technology officer of both Verizon Communications and Verizon Wireless. Messrs. Bross and Lynch joined the Board of Directors in February 2014.
Performance Technologies, Incorporated
On February 19, 2014, the Company announced the successful completion of its acquisition of Performance Technologies, Incorporated (PT). PT adds Diameter Signaling capabilities required in all-IP, IMS 4G/LTE (Long Term Evolution) networks, and is expected to fortify the Companys mobility and virtualization strategies.
Software-based SBC
On October 9, 2013, the Company announced the Sonus SBC SWe (Software edition), the industrys first software-based Session Border Controller that delivers unlimited scalability with the same advanced features and functionality of hardware on a virtualized platform. Sonus is the only vendor on the market with a common, hardened code base across its hardware and software SBC portfolio, providing customers with holistic investment protection. Scalable from as few as 25 to an unlimited number of sessions, the SBC SWe is feature equivalent to Sonus award-winning hardware-based Sonus SBC 5000 Series. The Sonus SBC SWe addresses service providers requirements for network functions
virtualization (NFV) and software-defined networking (SDN)-enabled SBC technology to scale cloud-based delivery platforms.
Stock Buyback Program
During the fourth quarter of 2013, the Company repurchased a total of 7.7 million shares at a weighted average price of $2.87 per share, for a total of $22.3 million. Since the inception of the stock buyback program, which was authorized by the Board of Directors in July 2013, the Company has repurchased a total of 18.5 million shares for a total of $59.3 million as of December 31, 2013. Of this amount, 10.5 million shares were repurchased from the Companys two largest shareholders, thereby reducing the concentration of its shareholder base in an orderly fashion. As of December 31, 2013, there were 266.2 million shares of the Companys common stock, $0.001 par value, outstanding. Under the current plan, the Company is authorized to repurchase up to an additional $40.7 million of the Companys common stock.
Cash & Investments
The Company ended the fourth quarter of 2013 with approximately $246 million in cash and investments, which includes the impact of the share repurchases noted above.
2014 First 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. SBC Total Revenue includes product, maintenance and services and, for the full year, also includes diameter signaling revenue relating to the acquisition of PT.
First Quarter 2014 Guidance
|
|
Q114 (Sonus) |
|
Q114 (PT) |
|
Q114 (Sonus + PT) |
| |||
Total Company Revenue |
|
$ |
67M |
|
$ |
3M |
|
$ |
70M |
|
SBC Total Revenue |
|
$ |
33M |
|
n/m |
|
$ |
33M |
| |
Gross Margin |
|
63.5 |
% |
not provided |
|
63 |
% | |||
Opex |
|
$ |
44M |
|
not provided |
|
$ |
46M |
| |
EPS |
|
$ |
(0.01 |
) |
breakeven |
|
$ |
(0.01 |
) | |
Diluted Shares Outstanding |
|
266M |
|
n/a |
|
266M |
| |||
Full Year 2014 Guidance
|
|
FY14 (Sonus) |
|
FY14 (PT) |
|
FY14 (Sonus + PT) |
| |||
Total Company Revenue |
|
$ |
285M |
|
$ |
15M |
|
$ |
300M |
|
SBC Total Revenue |
|
$ |
165M |
|
$ |
3M |
|
$ |
168M |
|
EPS |
|
$ |
0.06 |
|
$ |
(0.01 |
) |
$ |
0.05 |
|
Diluted Shares Outstanding |
|
264.5M |
|
n/a |
|
264.5M |
|
Investor and Analyst Day
The Company will hold a meeting for institutional investors and analysts at the Julia Morgan Ballroom in San Francisco, California on Thursday, March 13, 2014. In addition to discussing the Companys growth strategy and financial outlook, management presentations will feature a technology workshop covering some of the key technologies and industry trends shaping the Companys opportunity. Interested parties are invited to learn more and register online at http://info.sonus.net/investor-day. For those unable to attend, the meeting will also be webcast live via the Sonus Investor Relations website where a replay will also be available for six months.
Fourth Quarter and Full Year 2013 Conference Call Details
Date: February 20, 2014
Time: 8:30 a.m. (ET)
Dial-in number: 800 768 6727
International Callers: +1 212 231 2915
In connection with the conference call, the Company has posted on its website, www.sonus.net, the prepared remarks for the conference call, the accompanying presentation slides and supplementary financial and operational data.
Replay information
A telephone playback of the call will be available following the conference call until March 6, 2014 and can be accessed by calling 800 633 8284 or +1 402 977 9140 for international callers. The reservation number for the replay is 21703780. A webcast replay of the conference call will also be available shortly
following the conference call at http://investors.sonusnet.com/events.cfm and will be available for six months.
Tags
Sonus Networks, Sonus, SONS, 2013 fourth quarter, year-end, year end, earnings, results, IP-based network solutions, SBC, SBC 1000, SBC 2000, SBC 5100, SBC 5200, SBC 9000, SWe, software edition, software SBC, session border controller, 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 release, including statements in the section 2014 First Quarter and Full Year Outlook, statements regarding our future results of operations and financial position, business strategy, plans and objectives of management for future operations and plans for future product development and manufacturing, and statements regarding the impact of the PT transaction on Sonus financial results, business performance and product offerings, are forward-looking statements. Without limiting the foregoing, the words anticipates, believes, could, estimates, expects, expectations, intends, may, plans, seeks, projects and other similar language, whether in the negative or affirmative, are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words.
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 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 the NET and PT acquisitions; the effects of disruption from the PT transaction, making it more difficult to maintain relationships with employees, customers, business partners or government entities; the success implementing the integration strategies of NET and PT; 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 Managements 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 Companys 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.
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, write-off of prepaid royalties for software licenses, amortization of intangible assets, impairment of intangible assets, acquisition-related costs, restructuring 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 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 exclude the amortization of acquired intangible assets from non-GAAP expense and income measures. These amortization amounts are inconsistent in frequency and amount and are significantly impacted by the timing and size of acquisitions. Although we exclude amortization of acquired intangible assets from our non-GAAP expenses, we believe that it is important for investors to understand that intangible assets contribute to revenue generation. We believe that excluding the non-cash amortization of intangible assets facilitates the comparison of our financial results to our historical operating results and to other companies in our industry as if the acquired intangible assets had been developed internally rather than acquired.
In the second quarter of 2013 we recorded $0.6 million of expense for the impairment of an intellectual property intangible asset which we determined had no future value as of June 28, 2013. We believe that excluding the impairment of intangible assets facilitates the comparison of our financial results to our historical operating results and to other companies in our industry.
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.
In August 2012, we announced that we had committed to a restructuring initiative to streamline operations and reduce operating costs by closing and consolidating certain facilities and reducing our worldwide workforce. In connection with this initiative we have recorded restructuring expense in both 2013 and 2012. We believe that excluding restructuring expense facilitates the comparison of our financial results to our historical operating results and to other companies in our industry.
As part of the assessment of the assets acquired and liabilities assumed in connection with the NET acquisition, we were required to increase the aggregate fair value of acquired property and equipment by $2.0 million. The acquired property and equipment is being depreciated over a weighted average useful life of approximately 2.5 years. We believe that excluding the incremental depreciation expense resulting from the fair value write-up of this acquired property and equipment in 2012 facilitates the comparison of our operating results to our historical results and to other companies in our industry.
We 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
+1-978-614-8440
pleahy@sonusnet.com
# # #
SONUS NETWORKS, INC.
Condensed Consolidated Statements of Operations
(in thousands, except percentages and per share amounts)
(unaudited)
|
|
Three months ended |
| |||||||
|
|
December 31, |
|
September 27, |
|
December 31, |
| |||
|
|
2013 |
|
2013 |
|
2012 |
| |||
Revenue: |
|
|
|
|
|
|
| |||
Product |
|
$ |
45,825 |
|
$ |
40,712 |
|
$ |
45,809 |
|
Service |
|
30,328 |
|
27,387 |
|
29,327 |
| |||
Total revenue |
|
76,153 |
|
68,099 |
|
75,136 |
| |||
|
|
|
|
|
|
|
| |||
Cost of revenue: |
|
|
|
|
|
|
| |||
Product |
|
16,391 |
|
15,415 |
|
26,121 |
| |||
Service |
|
11,376 |
|
10,420 |
|
13,412 |
| |||
Total cost of revenue |
|
27,767 |
|
25,835 |
|
39,533 |
| |||
|
|
|
|
|
|
|
| |||
Gross profit |
|
48,386 |
|
42,264 |
|
35,603 |
| |||
|
|
|
|
|
|
|
| |||
Gross margin: |
|
|
|
|
|
|
| |||
Product |
|
64.2 |
% |
62.1 |
% |
43.0 |
% | |||
Service |
|
62.5 |
% |
62.0 |
% |
54.3 |
% | |||
Total gross margin |
|
63.5 |
% |
62.1 |
% |
47.4 |
% | |||
|
|
|
|
|
|
|
| |||
Operating expenses: |
|
|
|
|
|
|
| |||
Research and development |
|
17,473 |
|
16,566 |
|
16,247 |
| |||
Sales and marketing |
|
19,769 |
|
18,291 |
|
20,002 |
| |||
General and administrative |
|
10,486 |
|
9,178 |
|
8,981 |
| |||
Acquisition-related |
|
93 |
|
|
|
439 |
| |||
Restructuring |
|
624 |
|
1,140 |
|
5,683 |
| |||
Total operating expenses |
|
48,445 |
|
45,175 |
|
51,352 |
| |||
|
|
|
|
|
|
|
| |||
Loss from operations |
|
(59 |
) |
(2,911 |
) |
(15,749 |
) | |||
Interest income, net |
|
116 |
|
61 |
|
155 |
| |||
Other income (expense), net |
|
1 |
|
(1 |
) |
204 |
| |||
|
|
|
|
|
|
|
| |||
Income (loss) before income taxes |
|
58 |
|
(2,851 |
) |
(15,390 |
) | |||
Income tax benefit (provision) |
|
214 |
|
(922 |
) |
(997 |
) | |||
|
|
|
|
|
|
|
| |||
Net loss |
|
$ |
272 |
|
$ |
(3,773 |
) |
$ |
(16,387 |
) |
|
|
|
|
|
|
|
| |||
Earnings (loss) per share: |
|
|
|
|
|
|
| |||
Basic |
|
$ |
|
|
$ |
(0.01 |
) |
$ |
(0.06 |
) |
Diluted |
|
$ |
|
|
$ |
(0.01 |
) |
$ |
(0.06 |
) |
|
|
|
|
|
|
|
| |||
Shares used to compute earnings (loss) per share: |
|
|
|
|
|
|
| |||
Basic |
|
270,936 |
|
279,209 |
|
280,773 |
| |||
Diluted |
|
273,490 |
|
279,209 |
|
280,773 |
|
SONUS NETWORKS, INC.
Condensed Consolidated Statements of Operations
(in thousands, except percentages and per share amounts)
(unaudited)
|
|
Year ended |
| ||||
|
|
December 31, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
Revenue: |
|
|
|
|
| ||
Product |
|
$ |
167,272 |
|
$ |
153,326 |
|
Service |
|
109,461 |
|
100,808 |
| ||
Total revenue |
|
276,733 |
|
254,134 |
| ||
|
|
|
|
|
| ||
Cost of revenue: |
|
|
|
|
| ||
Product |
|
59,235 |
|
58,109 |
| ||
Service |
|
45,038 |
|
53,431 |
| ||
Total cost of revenue |
|
104,273 |
|
111,540 |
| ||
|
|
|
|
|
| ||
Gross profit |
|
172,460 |
|
142,594 |
| ||
|
|
|
|
|
| ||
Gross margin: |
|
|
|
|
| ||
Product |
|
64.6 |
% |
62.1 |
% | ||
Service |
|
58.9 |
% |
47.0 |
% | ||
Total gross margin |
|
62.3 |
% |
56.1 |
% | ||
|
|
|
|
|
| ||
Operating expenses: |
|
|
|
|
| ||
Research and development |
|
69,559 |
|
67,341 |
| ||
Sales and marketing |
|
78,365 |
|
76,341 |
| ||
General and administrative |
|
40,107 |
|
34,283 |
| ||
Acquisition-related |
|
93 |
|
5,496 |
| ||
Restructuring |
|
5,411 |
|
7,675 |
| ||
Total operating expenses |
|
193,535 |
|
191,136 |
| ||
|
|
|
|
|
| ||
Loss from operations |
|
(21,075 |
) |
(48,542 |
) | ||
Interest income, net |
|
405 |
|
612 |
| ||
Other income |
|
3 |
|
202 |
| ||
|
|
|
|
|
| ||
Loss before income taxes |
|
(20,667 |
) |
(47,728 |
) | ||
Income tax provision |
|
(1,452 |
) |
(2,441 |
) | ||
|
|
|
|
|
| ||
Net loss |
|
$ |
(22,119 |
) |
$ |
(50,169 |
) |
|
|
|
|
|
| ||
Loss per share: |
|
|
|
|
| ||
Basic |
|
$ |
(0.08 |
) |
$ |
(0.18 |
) |
Diluted |
|
$ |
(0.08 |
) |
$ |
(0.18 |
) |
|
|
|
|
|
| ||
Shares used to compute loss per share: |
|
|
|
|
| ||
Basic |
|
278,428 |
|
280,090 |
| ||
Diluted |
|
278,428 |
|
280,090 |
|
SONUS NETWORKS, INC.
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
|
|
December 31, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
72,423 |
|
$ |
88,004 |
|
Marketable securities |
|
138,882 |
|
161,905 |
| ||
Accounts receivable, net |
|
64,463 |
|
68,728 |
| ||
Inventory |
|
21,793 |
|
25,614 |
| ||
Deferred income taxes |
|
1,414 |
|
686 |
| ||
Other current assets |
|
15,073 |
|
16,520 |
| ||
Total current assets |
|
314,048 |
|
361,457 |
| ||
|
|
|
|
|
| ||
Property and equipment, net |
|
19,102 |
|
23,767 |
| ||
Intangible assets, net |
|
10,091 |
|
15,237 |
| ||
Goodwill |
|
32,379 |
|
32,379 |
| ||
Investments |
|
34,364 |
|
29,698 |
| ||
Deferred income taxes |
|
1,363 |
|
1,011 |
| ||
Other assets |
|
6,137 |
|
7,191 |
| ||
|
|
$ |
417,484 |
|
$ |
470,740 |
|
|
|
|
|
|
| ||
Liabilities and stockholders equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
11,164 |
|
$ |
10,643 |
|
Accrued expenses |
|
34,026 |
|
26,212 |
| ||
Current portion of deferred revenue |
|
41,169 |
|
37,094 |
| ||
Convertible subordinated note |
|
2,380 |
|
|
| ||
Current portion of long-term liabilities |
|
672 |
|
763 |
| ||
Total current liabilities |
|
89,411 |
|
74,712 |
| ||
|
|
|
|
|
| ||
Deferred revenue |
|
10,528 |
|
11,647 |
| ||
Deferred income taxes |
|
922 |
|
249 |
| ||
Convertible subordinated note |
|
|
|
2,380 |
| ||
Other long-term liabilities |
|
4,371 |
|
5,706 |
| ||
Total liabilities |
|
105,232 |
|
94,694 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
Stockholders equity: |
|
|
|
|
| ||
Common stock |
|
266 |
|
281 |
| ||
Additional paid-in capital |
|
1,280,442 |
|
1,321,385 |
| ||
Accumulated deficit |
|
(974,492 |
) |
(952,373 |
) | ||
Accumulated other comprehensive income |
|
6,036 |
|
6,753 |
| ||
Total stockholders equity |
|
312,252 |
|
376,046 |
| ||
|
|
$ |
417,484 |
|
$ |
470,740 |
|
SONUS NETWORKS, INC.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
|
|
Year ended |
| ||||
|
|
December 31, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net loss |
|
$ |
(22,119 |
) |
$ |
(50,169 |
) |
Adjustments to reconcile net loss to cash flows provided by (used in) operating activities: |
|
|
|
|
| ||
Depreciation and amortization of property and equipment |
|
12,329 |
|
12,891 |
| ||
Amortization of intangible assets |
|
4,546 |
|
2,773 |
| ||
Stock-based compensation |
|
17,873 |
|
9,003 |
| ||
Impairment of intangible assets |
|
600 |
|
|
| ||
Write-off of prepaid royalties for software licenses |
|
|
|
7,083 |
| ||
Loss on disposal of property and equipment |
|
54 |
|
344 |
| ||
Deferred income taxes |
|
(553 |
) |
785 |
| ||
Changes in operating assets and liabilities: |
|
|
|
|
| ||
Accounts receivable |
|
3,536 |
|
(8,924 |
) | ||
Inventory |
|
4,150 |
|
(7,713 |
) | ||
Other operating assets |
|
5,431 |
|
1,669 |
| ||
Accounts payable |
|
(555 |
) |
(4,949 |
) | ||
Accrued expenses and other long-term liabilities |
|
4,768 |
|
937 |
| ||
Deferred revenue |
|
3,278 |
|
(3,039 |
) | ||
Net cash provided by (used in) operating activities |
|
33,338 |
|
(39,309 |
) | ||
|
|
|
|
|
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Purchases of property and equipment |
|
(6,180 |
) |
(10,540 |
) | ||
Business acquisition, net of cash acquired |
|
|
|
(35,508 |
) | ||
Purchases of marketable securities |
|
(182,491 |
) |
(159,828 |
) | ||
Sale/maturities of marketable securities |
|
196,980 |
|
258,278 |
| ||
Net cash provided by investing activities |
|
8,309 |
|
52,402 |
| ||
|
|
|
|
|
| ||
Cash flows from financing activities: |
|
|
|
|
| ||
Proceeds from sale of common stock in connection with employee stock purchase plan |
|
1,888 |
|
1,693 |
| ||
Proceeds from exercise of stock options |
|
2,669 |
|
254 |
| ||
Payment of tax withholding obligations related to net share settlements of restricted stock awards |
|
(1,300 |
) |
(342 |
) | ||
Repurchase of common stock |
|
(59,674 |
) |
|
| ||
Principal payments of capital lease obligations |
|
(117 |
) |
(120 |
) | ||
Settlement of redeemable convertible subordinated debentures |
|
|
|
(31,824 |
) | ||
Net cash used in financing activities |
|
(56,534 |
) |
(30,339 |
) | ||
|
|
|
|
|
| ||
Effect of exchange rate changes on cash and cash equivalents |
|
(694 |
) |
(201 |
) | ||
|
|
|
|
|
| ||
Net decrease in cash and cash equivalents |
|
(15,581 |
) |
(17,447 |
) | ||
Cash and cash equivalents, beginning of year |
|
88,004 |
|
105,451 |
| ||
Cash and cash equivalents, end of period |
|
$ |
72,423 |
|
$ |
88,004 |
|
SONUS NETWORKS, INC.
Supplemental Information
(In thousands)
(unaudited)
The following tables provide the details of stock-based compensation, amortization of intangible assets, write-off of prepaid software royalties and depreciation expense on 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 |
| |||||||
|
|
December 31, |
|
September 27, |
|
December 31, |
| |||
|
|
2013 |
|
2013 |
|
2012 |
| |||
Stock-based compensation |
|
|
|
|
|
|
| |||
Cost of revenue - product |
|
$ |
53 |
|
$ |
46 |
|
$ |
32 |
|
Cost of revenue - service |
|
289 |
|
299 |
|
218 |
| |||
Cost of revenue |
|
342 |
|
345 |
|
250 |
| |||
|
|
|
|
|
|
|
| |||
Research and development expense |
|
1,214 |
|
903 |
|
524 |
| |||
Sales and marketing expense |
|
1,149 |
|
1,313 |
|
548 |
| |||
General and administrative expense |
|
2,031 |
|
1,812 |
|
1,141 |
| |||
Operating expense |
|
4,394 |
|
4,028 |
|
2,213 |
| |||
|
|
|
|
|
|
|
| |||
Total stock-based compensation |
|
$ |
4,736 |
|
$ |
4,373 |
|
$ |
2,463 |
|
|
|
|
|
|
|
|
| |||
Amortization of intangible assets |
|
|
|
|
|
|
| |||
Cost of revenue - product |
|
$ |
560 |
|
$ |
561 |
|
$ |
1,242 |
|
|
|
|
|
|
|
|
| |||
Research and development |
|
|
|
|
|
100 |
| |||
Sales and marketing |
|
526 |
|
526 |
|
527 |
| |||
Operating expense |
|
526 |
|
526 |
|
627 |
| |||
|
|
|
|
|
|
|
| |||
Total amortization of intangible assets |
|
$ |
1,086 |
|
$ |
1,087 |
|
$ |
1,869 |
|
|
|
|
|
|
|
|
| |||
Write-off of prepaid royalties for software licenses |
|
|
|
|
|
|
| |||
Cost of revenue - product |
|
$ |
|
|
$ |
|
|
$ |
7,083 |
|
|
|
|
|
|
|
|
| |||
Depreciation expense - fair value 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 depreciation expense - fair value write-up of acquired property and equipment |
|
$ |
|
|
$ |
|
|
$ |
601 |
|
SONUS NETWORKS, INC.
Supplemental Information
(In thousands)
(unaudited)
The following tables provide the details of stock-based compensation, amortization of intangible assets, impairment of intangible assets, write-off of prepaid software royalties and depreciation expense on the fair value write-up of acquired property and equipment included in the Companys Consolidated Statements of Operations and the line items in which these amounts are reported.
|
|
Year ended |
| ||||
|
|
December 31, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
Stock-based compensation |
|
|
|
|
| ||
Cost of revenue - product |
|
$ |
181 |
|
$ |
162 |
|
Cost of revenue - service |
|
1,050 |
|
813 |
| ||
Cost of revenue |
|
1,231 |
|
975 |
| ||
|
|
|
|
|
| ||
Research and development expense |
|
3,616 |
|
2,297 |
| ||
Sales and marketing expense |
|
4,780 |
|
2,006 |
| ||
General and administrative expense |
|
8,246 |
|
3,725 |
| ||
Operating expense |
|
16,642 |
|
8,028 |
| ||
|
|
|
|
|
| ||
Total stock-based compensation |
|
$ |
17,873 |
|
$ |
9,003 |
|
|
|
|
|
|
| ||
Amortization of intangible assets |
|
|
|
|
| ||
Cost of revenue - product |
|
$ |
2,242 |
|
$ |
1,670 |
|
|
|
|
|
|
| ||
Research and development |
|
200 |
|
400 |
| ||
Sales and marketing |
|
2,104 |
|
703 |
| ||
Operating expense |
|
2,304 |
|
1,103 |
| ||
|
|
|
|
|
| ||
Total amortization of intangible assets |
|
$ |
4,546 |
|
$ |
2,773 |
|
|
|
|
|
|
| ||
Impairment of intangible assets |
|
|
|
|
| ||
Research and development |
|
$ |
600 |
|
$ |
|
|
|
|
|
|
|
| ||
Write-off of prepaid software royalties |
|
|
|
|
| ||
Research and development |
|
$ |
|
|
$ |
7,083 |
|
|
|
|
|
|
| ||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
|
| ||
Cost of revenue - product |
|
$ |
|
|
$ |
103 |
|
Cost of revenue - service |
|
|
|
99 |
| ||
Cost of revenue |
|
|
|
202 |
| ||
|
|
|
|
|
| ||
Research and development expense |
|
|
|
366 |
| ||
Sales and marketing expense |
|
|
|
35 |
| ||
General and administrative expense |
|
|
|
163 |
| ||
Operating expense |
|
|
|
564 |
| ||
|
|
|
|
|
| ||
Total depreciation expense - fair value write-up of acquired property and equipment |
|
$ |
|
|
$ |
766 |
|
SONUS NETWORKS, INC.
Reconciliation of Non-GAAP and GAAP Financial Measures - Historical
(in thousands, except percentages and per share amounts)
(unaudited)
|
|
Three months ended |
| |||||||
|
|
December 31, |
|
September 27, |
|
December 31, |
| |||
|
|
2013 |
|
2013 |
|
2012 |
| |||
|
|
|
|
|
|
|
| |||
GAAP gross margin - product |
|
64.2 |
% |
62.1 |
% |
43.0 |
% | |||
Stock-based compensation expense |
|
0.1 |
% |
0.1 |
% |
0.1 |
% | |||
Amortization of intangible assets |
|
1.3 |
% |
1.4 |
% |
2.7 |
% | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
0.0 |
% |
0.0 |
% |
0.2 |
% | |||
Write-off of prepaid royalties for software licenses |
|
0.0 |
% |
0.0 |
% |
15.4 |
% | |||
Non-GAAP gross margin - product |
|
65.6 |
% |
63.6 |
% |
61.4 |
% | |||
|
|
|
|
|
|
|
| |||
GAAP gross margin - service |
|
62.5 |
% |
62.0 |
% |
54.3 |
% | |||
Stock-based compensation expense |
|
0.9 |
% |
1.0 |
% |
0.7 |
% | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
0.0 |
% |
0.0 |
% |
0.3 |
% | |||
Non-GAAP gross margin - service |
|
63.4 |
% |
63.0 |
% |
55.3 |
% | |||
|
|
|
|
|
|
|
| |||
GAAP total gross margin |
|
63.5 |
% |
62.1 |
% |
47.4 |
% | |||
Stock-based compensation expense % of revenue |
|
0.4 |
% |
0.5 |
% |
0.3 |
% | |||
Amortization of intangible assets % of revenue |
|
0.8 |
% |
0.8 |
% |
1.7 |
% | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
0.0 |
% |
0.0 |
% |
0.2 |
% | |||
Write-off of prepaid royalties for software licenses |
|
0.0 |
% |
0.0 |
% |
9.4 |
% | |||
Non-GAAP total gross margin |
|
64.7 |
% |
63.4 |
% |
59.0 |
% | |||
|
|
|
|
|
|
|
| |||
GAAP total gross profit |
|
$ |
48,386 |
|
$ |
42,264 |
|
$ |
35,603 |
|
Stock-based compensation expense |
|
342 |
|
345 |
|
250 |
| |||
Amortization of intangible assets |
|
560 |
|
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 |
|
$ |
49,288 |
|
$ |
43,170 |
|
$ |
44,347 |
|
|
|
|
|
|
|
|
| |||
GAAP research and development expense |
|
$ |
17,473 |
|
$ |
16,566 |
|
$ |
16,247 |
|
Stock-based compensation expense |
|
(1,214 |
) |
(903 |
) |
(524 |
) | |||
Amortization of intangible assets |
|
|
|
|
|
(100 |
) | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
|
|
(277 |
) | |||
Non-GAAP research and development expense |
|
$ |
16,259 |
|
$ |
15,663 |
|
$ |
15,346 |
|
|
|
|
|
|
|
|
| |||
GAAP sales and marketing expense |
|
$ |
19,769 |
|
$ |
18,291 |
|
$ |
20,002 |
|
Stock-based compensation expense |
|
(1,149 |
) |
(1,313 |
) |
(548 |
) | |||
Amortization of intangible assets |
|
(526 |
) |
(526 |
) |
(527 |
) | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
|
|
(16 |
) | |||
Non-GAAP sales and marketing expense |
|
$ |
18,094 |
|
$ |
16,452 |
|
$ |
18,911 |
|
|
|
|
|
|
|
|
| |||
GAAP general and administrative expense |
|
$ |
10,486 |
|
$ |
9,178 |
|
$ |
8,981 |
|
Stock-based compensation expense |
|
(2,031 |
) |
(1,812 |
) |
(1,141 |
) | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
|
|
(139 |
) | |||
Non-GAAP general and administrative expense |
|
$ |
8,455 |
|
$ |
7,366 |
|
$ |
7,701 |
|
|
|
|
|
|
|
|
| |||
GAAP operating expenses |
|
$ |
48,445 |
|
$ |
45,175 |
|
$ |
51,352 |
|
Stock-based compensation expense |
|
(4,394 |
) |
(4,028 |
) |
(2,213 |
) | |||
Amortization of intangible assets |
|
(526 |
) |
(526 |
) |
(627 |
) | |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
|
|
(432 |
) | |||
Acquisition-related expense |
|
(93 |
) |
|
|
(439 |
) | |||
Restructuring |
|
(624 |
) |
(1,140 |
) |
(5,683 |
) | |||
Non-GAAP operating expenses |
|
$ |
42,808 |
|
$ |
39,481 |
|
$ |
41,958 |
|
|
|
|
|
|
|
|
| |||
GAAP loss from operations |
|
$ |
(59 |
) |
$ |
(2,911 |
) |
$ |
(15,749 |
) |
Stock-based compensation expense |
|
4,736 |
|
4,373 |
|
2,463 |
| |||
Amortization of intangible assets |
|
1,086 |
|
1,087 |
|
1,869 |
| |||
Write-off of prepaid royalties for software licenses |
|
|
|
|
|
7,083 |
| |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
|
|
601 |
| |||
Acquisition-related expense |
|
93 |
|
|
|
439 |
| |||
Restructuring |
|
624 |
|
1,140 |
|
5,683 |
| |||
Non-GAAP income from operations |
|
$ |
6,480 |
|
$ |
3,689 |
|
$ |
2,389 |
|
|
|
|
|
|
|
|
| |||
GAAP net income (loss) |
|
$ |
272 |
|
$ |
(3,773 |
) |
$ |
(16,387 |
) |
Stock-based compensation expense |
|
4,736 |
|
4,373 |
|
2,463 |
| |||
Amortization of intangible assets |
|
1,086 |
|
1,087 |
|
1,869 |
| |||
Write-off of prepaid royalties for software licenses |
|
|
|
|
|
7,083 |
| |||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
|
|
601 |
| |||
Acquisition-related expense |
|
93 |
|
|
|
439 |
| |||
Restructuring |
|
624 |
|
1,140 |
|
5,683 |
| |||
Non-GAAP net income |
|
$ |
6,811 |
|
$ |
2,827 |
|
$ |
1,751 |
|
|
|
|
|
|
|
|
| |||
Diluted earnings per share or (loss) per share |
|
|
|
|
|
|
| |||
GAAP |
|
$ |
|
|
$ |
(0.01 |
) |
$ |
(0.06 |
) |
Non-GAAP |
|
$ |
0.02 |
|
$ |
0.01 |
|
$ |
0.01 |
|
|
|
|
|
|
|
|
| |||
Shares used to compute diluted earnings per share or (loss) per share |
|
|
|
|
|
|
| |||
GAAP shares used to compute diluted earnings per share or (loss) per share |
|
273,490 |
|
279,209 |
|
280,773 |
| |||
Non-GAAP shares used to compute diluted earnings per share |
|
273,490 |
|
282,517 |
|
281,236 |
|
SONUS NETWORKS, INC.
Reconciliation of Non-GAAP and GAAP Financial Measures - Historical
(in thousands, except percentages and per share amounts)
(unaudited)
|
|
Year ended |
| ||||
|
|
December 31, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
GAAP gross margin - product |
|
64.6 |
% |
62.1 |
% | ||
Stock-based compensation expense |
|
0.1 |
% |
0.1 |
% | ||
Amortization of intangible assets |
|
1.3 |
% |
1.1 |
% | ||
Write-off of prepaid royalties for software licenses |
|
0.0 |
% |
4.6 |
% | ||
Depreciation expense - fair value write-up of acquired property and equipment |
|
0.0 |
% |
0.1 |
% | ||
Non-GAAP gross margin - product |
|
66.0 |
% |
68.0 |
% | ||
|
|
|
|
|
| ||
GAAP gross margin - service |
|
58.9 |
% |
47.0 |
% | ||
Stock-based compensation expense |
|
0.9 |
% |
0.8 |
% | ||
Depreciation expense - fair value write-up of acquired property and equipment |
|
0.0 |
% |
0.1 |
% | ||
Non-GAAP gross margin - service |
|
59.8 |
% |
47.9 |
% | ||
|
|
|
|
|
| ||
GAAP total gross margin |
|
62.3 |
% |
56.1 |
% | ||
Stock-based compensation expense % of revenue |
|
0.4 |
% |
0.4 |
% | ||
Amortization of intangible assets % of revenue |
|
0.9 |
% |
0.7 |
% | ||
Write-off of prepaid royalties for software licenses |
|
0.0 |
% |
2.7 |
% | ||
Depreciation expense - fair value write-up of acquired property and equipment |
|
0.0 |
% |
0.1 |
% | ||
Non-GAAP total gross margin |
|
63.6 |
% |
60.0 |
% | ||
|
|
|
|
|
| ||
GAAP total gross profit |
|
$ |
172,460 |
|
$ |
142,594 |
|
Stock-based compensation expense |
|
1,231 |
|
975 |
| ||
Amortization of intangible assets |
|
2,242 |
|
1,670 |
| ||
Write-off of prepaid royalties for software licenses |
|
|
|
7,083 |
| ||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
202 |
| ||
Non-GAAP total gross profit |
|
$ |
175,933 |
|
$ |
152,524 |
|
|
|
|
|
|
| ||
GAAP research and development expense |
|
$ |
69,559 |
|
$ |
67,341 |
|
Stock-based compensation expense |
|
(3,616 |
) |
(2,297 |
) | ||
Amortization of intangible assets |
|
(200 |
) |
(400 |
) | ||
Impairment of intangible assets |
|
(600 |
) |
|
| ||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
(366 |
) | ||
Non-GAAP research and development expense |
|
$ |
65,143 |
|
$ |
64,278 |
|
|
|
|
|
|
| ||
GAAP sales and marketing expense |
|
$ |
78,365 |
|
$ |
76,341 |
|
Stock-based compensation expense |
|
(4,780 |
) |
(2,006 |
) | ||
Amortization of intangible assets |
|
(2,104 |
) |
(703 |
) | ||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
(35 |
) | ||
Non-GAAP sales and marketing expense |
|
$ |
71,481 |
|
$ |
73,597 |
|
|
|
|
|
|
| ||
GAAP general and administrative expense |
|
$ |
40,107 |
|
$ |
34,283 |
|
Stock-based compensation expense |
|
(8,246 |
) |
(3,725 |
) | ||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
(163 |
) | ||
Non-GAAP general and administrative expense |
|
$ |
31,861 |
|
$ |
30,395 |
|
|
|
|
|
|
| ||
GAAP operating expenses |
|
$ |
193,535 |
|
$ |
191,136 |
|
Stock-based compensation expense |
|
(16,642 |
) |
(8,028 |
) | ||
Amortization of intangible assets |
|
(2,304 |
) |
(1,103 |
) | ||
Impairment of intangible assets |
|
(600 |
) |
|
| ||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
(564 |
) | ||
Acquisition-related expense |
|
(93 |
) |
(5,496 |
) | ||
Restructuring |
|
(5,411 |
) |
(7,675 |
) | ||
Non-GAAP operating expenses |
|
$ |
168,485 |
|
$ |
168,270 |
|
|
|
|
|
|
| ||
GAAP loss from operations |
|
$ |
(21,075 |
) |
$ |
(48,542 |
) |
Stock-based compensation expense |
|
17,873 |
|
9,003 |
| ||
Amortization of intangible assets |
|
4,546 |
|
2,773 |
| ||
Impairment of intangible assets |
|
600 |
|
|
| ||
Write-off of prepaid royalties for software licenses |
|
|
|
7,083 |
| ||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
766 |
| ||
Acquisition-related expense |
|
93 |
|
5,496 |
| ||
Restructuring |
|
5,411 |
|
7,675 |
| ||
Non-GAAP income (loss) from operations |
|
$ |
7,448 |
|
$ |
(15,746 |
) |
|
|
|
|
|
| ||
GAAP net loss |
|
$ |
(22,119 |
) |
$ |
(50,169 |
) |
Stock-based compensation expense |
|
17,873 |
|
9,003 |
| ||
Amortization of intangible assets |
|
4,546 |
|
2,773 |
| ||
Impairment of intangible assets |
|
600 |
|
|
| ||
Write-off of prepaid royalties for software licenses |
|
|
|
7,083 |
| ||
Depreciation expense - fair value write-up of acquired property and equipment |
|
|
|
766 |
| ||
Acquisition-related expense |
|
93 |
|
5,496 |
| ||
Restructuring |
|
5,411 |
|
7,675 |
| ||
Non-GAAP net income (loss) |
|
$ |
6,404 |
|
$ |
(17,373 |
) |
|
|
|
|
|
| ||
Diluted earnings per share or (loss) per share |
|
|
|
|
| ||
GAAP |
|
$ |
(0.08 |
) |
$ |
(0.18 |
) |
Non-GAAP |
|
$ |
0.02 |
|
$ |
(0.06 |
) |
|
|
|
|
|
| ||
Shares used to compute diluted earnings per share or (loss) per share |
|
|
|
|
| ||
GAAP shares used to compute (loss) per share |
|
278,428 |
|
280,090 |
| ||
Non-GAAP shares used to compute diluted earnings per share or (loss) per share |
|
280,857 |
|
280,090 |
|
SONUS NETWORKS, INC.
Reconciliation of Non-GAAP and GAAP Financial Measures - Outlook
(in millions, except percentages and per share amounts)
(unaudited)
|
|
Three months ended March 28, 2014 |
| |||||||
|
|
Sonus |
|
PT |
|
Combined |
| |||
|
|
|
|
|
|
|
| |||
Revenue |
|
$ |
67 |
|
$ |
3 |
|
$ |
70 |
|
|
|
|
|
|
|
|
| |||
Gross margin |
|
|
|
|
|
|
| |||
GAAP outlook |
|
62.4 |
% |
|
|
61.9 |
% | |||
Stock-based compensation |
|
0.4 |
% |
|
|
0.4 |
%(A) | |||
Amortization of intangible assets |
|
0.7 |
% |
|
|
0.7 |
%(A) | |||
Non-GAAP outlook |
|
63.5 |
% |
|
|
63.0 |
% | |||
|
|
|
|
|
|
|
| |||
Operating expenses |
|
|
|
|
|
|
| |||
GAAP outlook |
|
$ |
51.2 |
|
|
|
$ |
54.2 |
| |
Stock-based compensation |
|
(5.4 |
) |
|
|
(5.4 |
)(A) | |||
Amortization of intangible assets |
|
(0.3 |
) |
|
|
(0.3 |
)(A) | |||
Acquisition-related |
|
(1.0 |
) |
|
|
(1.6 |
) | |||
Restructuring |
|
(0.5 |
) |
|
|
(0.9 |
) | |||
Non-GAAP outlook |
|
$ |
44.0 |
|
|
|
$ |
46.0 |
| |
|
|
|
|
|
|
|
| |||
Earnings (loss) per share |
|
|
|
|
|
|
| |||
GAAP outlook |
|
$ |
(0.04 |
) |
$ |
|
|
$ |
(0.04 |
) |
Stock-based compensation expense |
|
0.02 |
|
* |
|
0.02 |
(A) | |||
Amortization of intangible assets |
|
* |
|
* |
|
* |
(A) | |||
Acquisition-related |
|
0.01 |
|
* |
|
0.01 |
| |||
Restructuring |
|
* |
|
* |
|
* |
| |||
Non-GAAP outlook |
|
$ |
(0.01 |
) |
$ |
|
|
$ |
(0.01 |
) |
|
|
Year ended December 31, 2014 |
| |||||||
|
|
Sonus |
|
PT |
|
Combined |
| |||
|
|
|
|
|
|
|
| |||
Earnings (loss) per share |
|
|
|
|
|
|
| |||
GAAP outlook |
|
$ |
(0.03 |
) |
$ |
(0.01 |
) |
$ |
(0.04 |
) |
Stock-based compensation expense |
|
0.08 |
|
* |
|
0.08 |
(A) | |||
Amortization of intangible assets |
|
0.01 |
|
* |
|
0.01 |
(A) | |||
Acquisition-related |
|
* |
|
* |
|
* |
| |||
Restructuring |
|
* |
|
* |
|
* |
| |||
Non-GAAP outlook |
|
$ |
0.06 |
|
$ |
(0.01 |
) |
$ |
0.05 |
|
* Less than $0.01 impact on earnings per share.
(A) Excludes the impact of stock-based compensation and amortization of intangible assets arising from the acquisition of PT.
Exhibit 99.2
Sonus Networks, Inc.
Supplementary Financial and Operational Data
$(000s) |
|
FY13 |
|
Q413 |
|
Q313 |
|
Q213 |
|
Q113 |
|
FY12 |
|
Q412 |
|
Q312 |
|
Q212 |
|
Q112 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
167,272 |
|
45,825 |
|
40,712 |
|
42,939 |
|
37,796 |
|
153,326 |
|
45,809 |
|
33,520 |
|
32,586 |
|
41,411 |
|
Services |
|
109,461 |
|
30,328 |
|
27,387 |
|
26,254 |
|
25,492 |
|
100,808 |
|
29,327 |
|
23,529 |
|
25,024 |
|
22,928 |
|
Total Revenue |
|
276,733 |
|
76,153 |
|
68,099 |
|
69,193 |
|
63,288 |
|
254,134 |
|
75,136 |
|
57,049 |
|
57,610 |
|
64,339 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SBC Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
97,431 |
|
32,161 |
|
21,311 |
|
20,449 |
|
23,510 |
|
67,641 |
|
20,573 |
|
20,394 |
|
13,523 |
|
13,151 |
|
SBC as % Total Product Revenue |
|
58 |
% |
70 |
% |
52 |
% |
48 |
% |
62 |
% |
44 |
% |
45 |
% |
61 |
% |
41 |
% |
32 |
% |
Services |
|
32,491 |
|
9,437 |
|
8,030 |
|
8,559 |
|
6,465 |
|
19,945 |
|
5,516 |
|
5,051 |
|
5,566 |
|
3,812 |
|
SBC Revenue |
|
129,922 |
|
41,598 |
|
29,341 |
|
29,008 |
|
29,975 |
|
87,586 |
|
26,089 |
|
25,445 |
|
19,089 |
|
16,963 |
|
SBC as % Total Revenue |
|
47 |
% |
55 |
% |
43 |
% |
42 |
% |
47 |
% |
34 |
% |
35 |
% |
45 |
% |
33 |
% |
26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of Total Revenue |
|
FY13 |
|
Q413 |
|
Q313 |
|
Q213 |
|
Q113 |
|
FY12 |
|
Q412 |
|
Q312 |
|
Q212 |
|
Q112 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
60 |
% |
60 |
% |
60 |
% |
62 |
% |
60 |
% |
60 |
% |
61 |
% |
59 |
% |
57 |
% |
64 |
% |
Services |
|
40 |
% |
40 |
% |
40 |
% |
38 |
% |
40 |
% |
40 |
% |
39 |
% |
41 |
% |
43 |
% |
36 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SBC Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
75 |
% |
77 |
% |
73 |
% |
70 |
% |
78 |
% |
77 |
% |
79 |
% |
80 |
% |
71 |
% |
78 |
% |
Services |
|
25 |
% |
23 |
% |
27 |
% |
30 |
% |
22 |
% |
23 |
% |
21 |
% |
20 |
% |
29 |
% |
22 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue by Geography |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic |
|
69 |
% |
66 |
% |
66 |
% |
74 |
% |
69 |
% |
68 |
% |
51 |
% |
76 |
% |
73 |
% |
75 |
% |
International |
|
31 |
% |
34 |
% |
34 |
% |
26 |
% |
31 |
% |
32 |
% |
49 |
% |
24 |
% |
27 |
% |
25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of Product Revenue |
|
FY13 |
|
Q413 |
|
Q313 |
|
Q213 |
|
Q113 |
|
FY12 |
|
Q412 |
|
Q312 |
|
Q212 |
|
Q112 |
|
Revenue by Channel |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct |
|
80 |
% |
81 |
% |
73 |
% |
84 |
% |
83 |
% |
|
* |
|
* |
|
* |
|
* |
|
* |
Indirect |
|
20 |
% |
19 |
% |
27 |
% |
16 |
% |
17 |
% |
|
* |
|
* |
|
* |
|
* |
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Statistics |
|
FY13 |
|
Q413 |
|
Q313 |
|
Q213 |
|
Q113 |
|
FY12 |
|
Q412 |
|
Q312 |
|
Q212 |
|
Q112 |
|
10% Customers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of 10% customers |
|
1 |
|
1 |
|
1 |
|
2 |
|
2 |
|
1 |
|
1 |
|
1 |
|
1 |
|
3 |
|
Name of 10% customers |
|
AT&T |
|
CenturyLink |
|
AT&T |
|
AT&T Verizon |
|
US Govt AT&T |
|
AT&T |
|
SoftBank |
|
Level 3 |
|
AT&T |
|
AT&T Verizon SoftBank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Top 5 Customers as % of Revenue |
|
39 |
% |
43 |
% |
36 |
% |
47 |
% |
50 |
% |
48 |
% |
45 |
% |
41 |
% |
54 |
% |
66 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Total Customers** |
|
|
|
580 |
|
560 |
|
539 |
|
541 |
|
|
|
504 |
|
403 |
|
123 |
|
117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of New Customers** |
|
670 |
|
146 |
|
171 |
|
190 |
|
163 |
|
230 |
|
180 |
|
40 |
|
6 |
|
4 |
|
Number of New Customers** with SBC Content |
|
552 |
|
122 |
|
131 |
|
161 |
|
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.