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

(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):

¨  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 Company’s 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.

 

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: February 20, 2014

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 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.

 

4


Exhibit 99.1

 

 

Sonus Networks Reports 2013 Fourth Quarter and Full Year Results

 

GRAPHIC Like                                      GRAPHIC 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 Company’s 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 Company’s 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 Company’s common stock; executed approximately $59.3 million through December 31, 2013.

·                  Announced industry’s first full-featured, unlimited scale software-based SBC.

·                  Successfully integrated the acquisition of Network Equipment Technologies, Inc. (NET), extending the Company’s 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 Company’s mobility and virtualization strategies.

·                  Added several prominent leaders to the Company’s 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 Company’s 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 industry’s 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 we’re 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 industry’s strongest team and most competitive product portfolio.  It’s 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 Company’s mobility and virtualization strategies.

 

Software-based SBC

 

On October 9, 2013, the Company announced the Sonus SBC SWe (Software edition), the industry’s 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 Company’s 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 Company’s 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 Company’s 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 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.  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 Company’s growth strategy and financial outlook, management presentations will feature a technology workshop covering some of the key technologies and industry trends shaping the Company’s 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 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 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 “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, Part I, Item 3 “Quantitative and Qualitative Disclosures About Market Risk” and Part II, Item 1A “Risk Factors” in the Company’s most recent Quarterly Report on Form 10-Q.  Any forward-looking statement made by us in this release speaks only as of the date of this release.  Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them.  We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.

 

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 Company’s 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 Company’s 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 Gov’t 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.