0001708055 false 0001708055 2022-04-27 2022-04-27 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

April 27, 2022

 

Date of Report (Date of earliest event reported)

 

 

 

RIBBON COMMUNICATIONS INC.

(Exact Name of Registrant as Specified in its Charter)

 

Delaware		001-38267		82-1669692
(State or Other Jurisdiction of Incorporation)		(Commission File Number)		(IRS Employer Identification No.)

 

6500 Chase Oaks Blvd., Suite 100, Plano, TX 75023

(Address of Principal Executive Offices) (Zip Code)

 

(978) 614-8100

(Registrant’s telephone number, including area code)

 

N/A

(Former Name or Former Address, if Changed Since Last Report)

 

 

 

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))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
Common Stock, par value $0.0001		RBBN		The Nasdaq Global Select Market

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 

 

 

 

 

Item 2.02.

Results of Operations and Financial Condition.

 

The information in this Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 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.

 

On April 27, 2022, Ribbon Communications Inc. issued a press release reporting financial information for the quarter ended March 31, 2022, a copy of which is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

 

Item 9.01.

Financial Statements and Exhibits.

 

(d)        Exhibits.

 

99.1

Press Release of Ribbon Communications Inc., dated April 27, 2022.

104

Cover Page Interactive Data File (embedded within the Inline XBRL document).

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: April 27, 2022	Ribbon Communications Inc.
	By:	/s/ Patrick Macken
		Name:	Patrick W. Macken
		Title:	Executive Vice President, Chief Legal Officer and Secretary

 

 

Exhibit 99.1

 

 

 

Ribbon Communications Inc. Reports
First Quarter 2022 Financial Results

 

North American IP Optical Networks Sales Up 190% YOY

Projecting Strong Q2 Sequential Total Company Revenue Growth

 

 

Cash, cash equivalents and restricted cash totaled $95 million at March 31, 2022, compared with $106 million at December 31, 2021 and $109 million at March 31, 2021. The GAAP net loss of $70 million in the first quarter of 2022 includes a $27 million non-cash loss associated with the quarterly mark-to-market of our investment in AVCT from the Kandy Sale.

 

“In the first quarter of 2022, we had good cash flow from operations enabling an additional term loan payment of $15 million. We expect sequential improvement in both revenue and margin this quarter and further improvement in the second half of this year,” said Mick Lopez, Chief Financial Officer of Ribbon Communications.

 

Business Outlook¹

The Company’s outlook is based on current indications for its business, which are subject to change. For the second quarter of 2022, the Company projects revenue of $200 million to $215 million, non-GAAP gross margin of 53.5% to 54.5%, non-GAAP diluted earnings per share of $0.03 to $0.06, and Adjusted EBITDA of $17 million to $23 million. For the full year 2022, the Company’s guidance remains unchanged.

 

¹ Please see the reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures and additional information about the non-GAAP measures in the section entitled “Discussion of Non-GAAP Financial Measures” in the attached schedules.

 

Upcoming Investor Conference Schedule

 

·

May 10, 2022 – Oppenheimer Emerging Growth Conference (virtual one-on-one institutional investor meetings).

·

May 26, 2022 – B. Riley Securities Annual Institutional Investor Conference (one-on-one institutional investor meetings).

·

June 1-2, 2022 – Cowen 50th Annual Technology, Media & Telecom Conference (presentation and one-on-one institutional investor meetings).

 

About Ribbon

 

Ribbon Communications (Nasdaq: RBBN) delivers communications software, IP and optical networking solutions to service providers, enterprises and critical infrastructure sectors globally. We engage deeply with our customers, helping them modernize their networks for improved competitive positioning and business outcomes in today's smart, always-on and data-hungry world. Our innovative, end-to-end solutions portfolio delivers unparalleled scale, performance, and agility, including core to edge software-centric solutions, cloud-native offers, leading-edge security and analytics tools, along with IP and optical networking solutions for 5G. We maintain a keen focus on our commitments to Environmental, Social and Governance (ESG) matters, offering an annual Sustainability Report to our stakeholders. To learn more about Ribbon visit rbbn.com.

 

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 without limitation statements regarding the Company’s projected financial results for the second quarter 2022 and beyond; customer engagement and momentum; plans and objectives for future operations; and plans for future product development and manufacturing, are forward-looking statements. Without limiting the foregoing, the words “believes”, “estimates”, “expects”, “expectations”, “intends”, “may”, “plans”, “projects” and other similar language, are intended to identify forward-looking statements.

 

 

Forward-looking statements are based on the Company’s current expectations and assumptions regarding its 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. Actual results may differ materially from those contemplated in these forward-looking statements due to various risks, uncertainties and other important factors, including, among others, risks related to supply chain disruptions resulting from component availability; the effects of geopolitical instabilities and disputes, including between Russia and Ukraine and the impact of sanctions imposed as a result thereof; risks related to the continuing COVID-19 pandemic, including delays in customer deployments as a result of rises in cases; risks that the Company will not realize the anticipated benefits from the acquisition of ECI Telecom Group Ltd.; risks that the Company will not realize the estimated cost savings and/or anticipated benefits from its strategic restructuring; the impact of restructuring and cost-containment activities; declines in the value of the Company’s ongoing investment in AVCT, the purchaser of the Company’s Kandy Communications business ; unpredictable fluctuations in quarterly revenue and operating results; risks related to the terms of the Company’s credit agreement including compliance with the financial covenants; risks related to cybersecurity and data intrusion; failure to compete successfully against telecommunications equipment and networking companies; failure to grow the Company’s customer base or generate recurring business from existing customers; credit risks; the timing of customer purchasing decisions and the Company’s recognition of revenues; macroeconomic conditions; litigation; market acceptance of the Company’s products and services; rapid technological and market change; the ability to protect Company intellectual property rights and obtain necessary licenses; the ability to maintain partner, reseller, distribution and vendor support and supply relationships; the potential for defects in the Company’s products; increases in tariffs, trade restrictions or taxes on the Company’s products; and currency fluctuations.

 

These factors are not intended to be an all-encompassing list of risks and uncertainties that may affect the Company's business and results from operations. Additional information regarding these and other factors can be found in the Company's reports filed with the Securities and Exchange Commission, including, without limitation, its Form 10-K for the year ended December 31, 2021. In providing forward-looking statements, the Company expressly disclaims any obligation to update these statements publicly or otherwise, whether as a result of new information, future events or otherwise, except as required by law.

 

Discussion of Non-GAAP Financial Measures

 

The Company’s management uses several different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of its business, making operating decisions, planning and forecasting future periods, and determining payments under compensation programs. The Company considers the use of non-GAAP financial measures helpful in assessing the core performance of its continuing operations and when planning and forecasting future periods. The Company’s annual financial plan is prepared on a non-GAAP basis and is approved by its board of directors. In addition, budgeting and forecasting for revenue and expenses are conducted on a non-GAAP basis, and actual results on a non-GAAP basis are assessed against the annual financial plan. The Company defines continuing operations as the ongoing results of its business adjusted for certain expenses and credits, as described below. The Company believes that providing non-GAAP information to investors will allow investors to view the financial results in the way its management views them and helps investors to better understand the Company’s core financial and operating performance and evaluate the efficacy of the methodology and information used by its management to evaluate and measure such performance.

 

While the Company’s management uses non-GAAP financial measures as tools to enhance its understanding of certain aspects of the Company’s financial performance, its management does not consider these measures to be a substitute for, or superior to, GAAP measures. In addition, the Company’s 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. In particular, many of the adjustments to the Company’s financial measures reflect the exclusion of items that are recurring and will be reflected in its financial results for the foreseeable future.

 

 

Stock-Based Compensation

 

The expense related to stock-based awards is generally not controllable in the short-term and can vary significantly based on the timing, size and nature of awards granted. The Company believes that presenting non-GAAP operating results that exclude stock-based compensation provides investors with visibility and insight into its management’s method of analysis and its core operating performance.

 

Amortization of Acquired Technology; Amortization of Acquired Intangible Assets

 

Amortization amounts are inconsistent in frequency and amount and are significantly impacted by the timing and size of acquisitions. Amortization of acquired technology is reported separately within Cost of revenue and Amortization of acquired intangible assets is reported separately within Operating expenses. These items are reported collectively as Amortization of acquired intangible assets in the accompanying reconciliations of non-GAAP and GAAP financial measures. The Company believes that excluding non-cash amortization of these intangible assets facilitates the comparison of its financial results to its historical operating results and to other companies in its industry as if the acquired intangible assets had been developed internally rather than acquired.

 

Impairment of Goodwill

 

The Company performs its annual testing for impairment of goodwill in the fourth quarter each year. For the purpose of testing goodwill for impairment, all goodwill has been assigned to one of the Company’s two operating segments. The Company performs a fair value analysis using both an income and market approach, which encompasses a discounted cash flow analysis and a guideline public company analysis using selected multiples. Based on the results of its recently completed impairment test, the Company determined that the carrying value of its IP Optical Networks segment exceeded its fair value, and accordingly, recorded a non-cash impairment charge of $116 million in the fourth quarter of 2021. There was no impairment of the Company’s Cloud and Edge segment. The Company believes that such non-cash costs are not part of its core business or ongoing operations. Accordingly, the Company believes that excluding the goodwill impairment charge facilitates the comparison of the Company’s financial results to its historical operating results and to other companies in its industry.

 

Acquisition-, Disposal- and Integration-Related

 

The Company considers certain acquisition-, disposal- and integration-related costs to be unrelated to the organic continuing operations of its acquired businesses and the Company. Such costs are generally not relevant to assessing or estimating the long-term performance of the acquired assets. The Company excludes such acquisition-, disposal- and integration-related costs to allow more accurate comparisons of its financial results to its historical operations and the financial results of less acquisitive peer companies and allows management and investors to consider the ongoing operations of the business both with and without such expenses.

 

Restructuring and Related

 

The Company has recorded restructuring and related expense to streamline operations and reduce operating costs by closing and consolidating certain facilities and reducing its worldwide workforce. The Company believes that excluding restructuring and related expense facilitates the comparison of its financial results to its historical operating results and to other companies in its industry, as there are no future revenue streams or other benefits associated with these costs.

 

Interest Income on Debentures

 

The Company recorded paid-in-kind interest income on the AVCT Series A-1 convertible debentures (the “Debentures”) it received as consideration in connection with the Kandy Sale through September 8, 2021, when the Debentures were converted to shares of AVCT common stock (the “Debenture Shares”), which increased their fair value. The Company excludes this interest income because it believes that such a gain is not part of its core business or ongoing operations.

 

 

Decrease in Fair Value of Investments

 

The Company calculates the fair values of the Debentures and the warrants to purchase shares of AVCT common stock (the “Warrants”) it received as consideration in connection with the Kandy Sale (prior to September 8, 2021) and the Debenture Shares and Warrants (effective September 8, 2021) at each quarter-end and records any adjustments to their fair values in Other expense, net. The Company excludes these and any subsequent gains and losses from the change in fair value of this investment because it believes that such gains or losses are not part of its core business or ongoing operations.

 

Tax Effect of Non-GAAP Adjustments

 

The Non-GAAP income tax benefit (provision) is presented based on an estimated tax rate applied against forecasted annual non-GAAP income. The Non-GAAP income tax benefit (provision) assumes no available net operating losses or valuation allowances for the U.S. because of reporting significant cumulative non-GAAP income over the past several years. The Company is reporting its non-GAAP quarterly income taxes by computing an annual rate for the Company and applying that single rate (rather than multiple rates by jurisdiction) to its consolidated quarterly results. The Company expects that this methodology will provide a consistent rate throughout the year and allow investors to better understand the impact of income taxes on its results. Due to the methodology applied to its estimated annual tax rate, the Company’s estimated tax rate on non-GAAP income will differ from its GAAP tax rate and from its actual tax liabilities.

 

Adjusted EBITDA

 

The Company uses Adjusted EBITDA as a supplemental measure to review and assess its performance. The Company calculates Adjusted EBITDA by excluding from loss from operations: depreciation; amortization of acquired intangible assets; stock-based compensation; impairment of goodwill; acquisition-, disposal- and integration-related expense; and restructuring and related expense. In general, the Company excludes the expenses that considers to be non-cash and/or not part of its ongoing operations. The Company may exclude other items in the future that have those characteristics. Adjusted EBITDA is a non-GAAP financial measure that is used by the investing community for comparative and valuation purposes. The Company discloses this metric to support and facilitate dialogue with research analysts and investors. Other companies may calculate Adjusted EBITDA differently than the Company does, limiting its usefulness as a comparative measure.

 

 

RIBBON COMMUNICATIONS INC.
Condensed Consolidated Statements of Operations
(in thousands, except percentages and per share amounts)
(unaudited)

 

		Three months ended
		March 31,				December 31,				March 31,
		2022				2021				2021
Revenue:
Product		$	81,990			$	130,298			$	97,889
Service			91,208				100,279				94,883
Total revenue			173,198				230,577				192,772
Cost of revenue:
Product			51,209				70,165				44,445
Service			35,667				36,711				37,780
Amortization of acquired technology			8,267				8,908				10,061
Total cost of revenue			95,143				115,784				92,286
Gross profit			78,055				114,793				100,486
Gross margin			45.1	%			49.8	%			52.1	%
Operating expenses:
Research and development			52,690				51,609				47,410
Sales and marketing			37,619				42,067				37,218
General and administrative			12,862				13,226				15,553
Amortization of acquired intangible assets			7,275				7,493				5,762
Impairment of goodwill			-				116,000				-
Acquisition-, disposal- and integration-related			1,849				3,428				1,197
Restructuring and related			4,814				1,106				5,950
Total operating expenses			117,109				234,929				113,090
Loss from operations			(39,054	)			(120,136	)			(12,604	)
Interest expense, net			(4,001	)			(3,995	)			(5,819	)
Other expense, net			(28,800	)			(8,546	)			(25,448	)
Loss before income taxes			(71,855	)			(132,677	)			(43,871	)
Income tax benefit (provision)			1,880				36,369				(816	)
Net loss		$	(69,975	)		$	(96,308	)		$	(44,687	)
Loss per share:
Basic		$	(0.47	)		$	(0.65	)		$	(0.31	)
Diluted		$	(0.47	)		$	(0.65	)		$	(0.31	)
Weighted average shares used to compute loss per share:
Basic			149,167				148,675				145,936
Diluted			149,167				148,675				145,936

 

 

RIBBON COMMUNICATIONS INC.
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)

 

		March 31,				December 31,
		2022				2021
Assets
Current assets:
Cash and cash equivalents		$	92,838			$	103,915
Restricted cash			2,627				2,570
Accounts receivable, net			220,964				282,917
Inventory			61,578				54,043
Other current assets			44,723				37,545
Total current assets			422,730				480,990
Property and equipment, net			48,043				47,685
Intangible assets, net			335,188				350,730
Goodwill			300,892				300,892
Investments			16,904				43,931
Deferred income taxes			53,843				47,287
Operating lease right-of-use assets			49,549				53,147
Other assets			37,006				23,075
		$	1,264,155			$	1,347,737
Liabilities and Stockholders' Equity
Current liabilities:
Current portion of term debt		$	20,058			$	20,058
Accounts payable			97,837				97,121
Accrued expenses and other			94,584				100,752
Operating lease liabilities			16,622				17,403
Deferred revenue			109,084				109,119
Total current liabilities			338,185				344,453
Long-term debt, net of current			330,353				350,217
Operating lease liabilities, net of current			51,599				55,196
Deferred revenue, net of current			19,312				20,619
Deferred income taxes			8,104				8,116
Other long-term liabilities			42,190				41,970
Total liabilities			789,743				820,571
Commitments and contingencies
Stockholders' equity:
Common stock			15				15
Additional paid-in capital			1,877,677				1,875,234
Accumulated deficit			(1,425,636	)			(1,355,661	)
Accumulated other comprehensive income			22,356				7,578
Total stockholders' equity			474,412				527,166
		$	1,264,155			$	1,347,737

 

 

 

RIBBON COMMUNICATIONS INC.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

		Three months ended
		March 31,				March 31,
		2022				2021
Cash flows from operating activities:
Net loss		$	(69,975	)		$	(44,687	)
Adjustments to reconcile net loss to cash flows provided by (used in) operating activities:
Depreciation and amortization of property and equipment			3,885				4,226
Amortization of intangible assets			15,542				15,823
Amortization of debt issuance costs			527				3,141
Stock-based compensation			4,255				5,060
Deferred income taxes			(6,773	)			293
Decrease in fair value of investments			27,027				22,441
Foreign currency exchange losses			1,105				1,716
Changes in operating assets and liabilities:
Accounts receivable			60,461				28,083
Inventory			(11,837	)			(330	)
Other operating assets			(423	)			979
Accounts payable			540				(3,800	)
Accrued expenses and other long-term liabilities			(7,962	)			(41,480	)
Deferred revenue			(1,342	)			2,323
Net cash provided by (used in) operating activities			15,030				(6,212	)
Cash flows from investing activities:
Purchases of property and equipment			(3,471	)			(5,357	)
Net cash used in investing activities			(3,471	)			(5,357	)
Cash flows from financing activities:
Proceeds from issuance of term debt			-				74,625
Principal payments of term debt			(20,015	)			(77,132	)
Principal payments of finance leases			(198	)			(272	)
Payment of debt issuance costs			(370	)			(789	)
Proceeds from the exercise of stock options			-				24
Payment of tax withholding obligations related to net share settlements of restricted stock awards			(1,812	)			(11,233	)
Net cash used in by financing activities			(22,395	)			(14,777	)
Effect of exchange rate changes on cash, cash equivalents and restricted cash			(184	)			(464	)
Net decrease in cash, cash equivalents and restricted cash			(11,020	)			(26,810	)
Cash, cash equivalents and restricted cash, beginning of year			106,485				135,697
Cash, cash equivalents and restricted cash, end of period		$	95,465			$	108,887

 

 

RIBBON COMMUNICATIONS INC.

Supplemental Information

(in thousands)

(unaudited)

 

The following tables provide the details of stock-based compensation included as components of other line items in the Company's Condensed Consolidated Statements of Operations and the line items in which these amounts are reported.

 

		Three months ended
		March 31,				December 31,				March 31,
		2022				2021				2021
Stock-based compensation
Cost of revenue - product		$	99			$	97			$	27
Cost of revenue - service			481				488				235
Cost of revenue			580				585				262
Research and development			1,206				1,243				627
Sales and marketing			1,371				2,011				1,874
General and administrative			1,098				1,168				2,297
Operating expense			3,675				4,422				4,798
Total stock-based compensation		$	4,255			$	5,007			$	5,060

 

 

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures

(in thousands, except per share amounts)

(unaudited)

 

		Three months ended
		March 31,				December 31,				March 31,
		2022				2021				2021
GAAP Gross margin			45.1	%			49.8	%			52.1	%
Stock-based compensation			0.3	%			0.3	%			0.2	%
Amortization of acquired technology			4.8	%			3.8	%			5.2	%
Non-GAAP Gross margin			50.2	%			53.9	%			57.5	%
GAAP Net loss		$	(69,975	)		$	(96,308	)		$	(44,687	)
Stock-based compensation			4,255				5,007				5,060
Amortization of acquired intangible assets			15,542				16,401				15,823
Impairment of goodwill			-				116,000				-
Acquisition-, disposal- and integration-related			1,849				3,428				1,197
Restructuring and related			4,814				1,106				5,950
Interest income on debentures			-				-				(1,459	)
Decrease in fair value of investments			27,027				6,508				23,900
Tax effect of non-GAAP adjustments			4,531				(50,830	)			(880	)
Non-GAAP Net (loss) income		$	(11,957	)		$	1,312			$	4,904
GAAP Diluted loss per share		$	(0.47	)		$	(0.65	)		$	(0.31	)
Stock-based compensation			0.03				0.03				0.03
Amortization of acquired intangible assets			0.11				0.12				0.11
Impairment of goodwill			-				0.77				-
Acquisition-, disposal- and integration-related			0.01				0.02				0.01
Restructuring and related			0.03				0.01				0.05
Interest income on debentures			-				-				(0.01	)
Decrease in fair value of investments			0.18				0.04				0.16
Tax effect of non-GAAP adjustments			0.03				(0.33	)			(0.01	)
Non-GAAP Diluted (loss) earnings per share		$	(0.08	)		$	0.01			$	0.03
Weighted average shares used to compute diluted (loss) earnings per share
Shares used to compute GAAP diluted loss per share			149,167				148,675				145,936
Shares used to compute Non-GAAP diluted (loss) earnings per share			149,167				153,898				155,032
GAAP Loss from operations		$	(39,054	)		$	(120,136	)		$	(12,604	)
Depreciation			3,885				4,278				4,226
Amortization of acquired intangible assets			15,542				16,401				15,823
Stock-based compensation			4,255				5,007				5,060
Impairment of goodwill			-				116,000				-
Acquisition-, disposal- and integration-related			1,849				3,428				1,197
Restructuring and related			4,814				1,106				5,950
Non-GAAP Adjusted EBITDA		$	(8,709	)		$	26,084			$	19,652

 

 

RIBBON COMMUNICATIONS INC.
Reconciliation of Non-GAAP and GAAP Financial Measures - Outlook
(unaudited)

 

		Three months ending								Year ending
		June 30, 2022								December 31, 2022
		Range								Range
Revenue ($ millions)		$	200			$	215			$	850			$	880
Gross margin:
GAAP outlook			49.2	%			50.5	%			51.1	%			52.2	%
Stock-based compensation			0.3	%			0.3	%			0.3	%			0.3	%
Amortization of acquired technology			4.0	%			3.7	%			3.6	%			3.5	%
Non-GAAP outlook			53.5	%			54.5	%			55.0	%			56.0	%
Earnings per share:
GAAP outlook		$	(0.14	)		$	(0.09	)		$	(0.52	)		$	(0.46	)
Stock-based compensation			0.03				0.03				0.13				0.13
Amortization of acquired intangible assets			0.10				0.10				0.39				0.39
Acquisition-, disposal- and integration-related			0.01				0.01				0.02				0.02
Restructuring and related			0.01				0.01				0.13				0.13
Decrease in fair value of investments			-				-				0.17				0.17
Tax effect of non-GAAP adjustments			0.02				-				(0.02	)			(0.04	)
Non-GAAP outlook		$	0.03			$	0.06			$	0.30			$	0.34
Weighted average shares used to compute GAAP diluted loss per share (in thousands)			150,000				150,000				151,000				151,000
Weighted average shares used to compute Non-GAAP diluted earnings per share (in thousands)			156,000				156,000				157,000				157,000
Adjusted EBITDA ($ millions):
GAAP loss from operations		$	(10.1	)		$	(4.1	)		$	(10.5	)		$	(0.5	)
Depreciation			4.1				4.1				16.5				16.5
Amortization of acquired intangible assets			15.4				15.4				60.4				60.4
Stock-based compensation			4.7				4.7				19.8				19.8
Acquisition-, disposal- and integration-related			1.2				1.2				3.8				3.8
Restructuring and related			1.7				1.7				20.0				20.0
Non-GAAP outlook		$	17.0			$	23.0			$	110.0			$	120.0