Attached files

file filename
8-K - 8-K - Sonus, Inc.a13-6208_18k.htm
EX-99.2 - EX-99.2 - Sonus, Inc.a13-6208_1ex99d2.htm

EXHIBIT 99.1

 

 

Sonus Networks Reports 2012 Fourth Quarter and Full Year Results

 

GRAPHIC Like             GRAPHIC Tweet          Share

 

Fiscal Year 2012 SBC Total Revenue Grew 69% Year Over Year to $87.6 Million

 

For Immediate Release: February 28, 2013

 

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, 2012.

 

Results are reported on a consolidated basis and include the full fourth quarter financial effect of Network Equipment Technologies, Inc. (“NET”), an acquisition which closed on August 24, 2012.  A table providing stand-alone Sonus and stand-alone NET results is provided in the “Supplementary Financial and Operational Data” located on the Investor Relations page of the Company’s website.

 

Fourth Quarter 2012 Highlights

 

·                  Total revenue was $75.1 million.

 

·                  Total SBC revenue, including product, maintenance and services, was $26.1 million.

 

·                  SBC product-only revenue was $20.6 million.

 

Full Year 2012 Highlights

 

·                  Total revenue was $254.1 million.

 

·                  Total SBC revenue, including product, maintenance and services, was $87.6 million, representing a 69% increase over 2011.

 

·                  SBC product-only revenue was $67.6 million, representing a 79% increase over 2011.

 

Revenue for the fourth quarter of 2012 was $75.1 million, compared to $57.0 million in the third quarter of 2012 and $74.3 million in the fourth quarter of 2011.  The GAAP net loss for the fourth quarter of 2012 was $16.4 million, or $0.06 per share, compared to a GAAP net loss of $15.6 million, or $0.06 per share, in the third quarter of 2012 and GAAP net income of $3.7 million, or $0.01 per diluted share, in the fourth

 



 

quarter of 2011.  Non-GAAP net income for the fourth quarter of 2012 was $1.8 million, or $0.01 per diluted share, compared to a non-GAAP net loss of $6.3 million, or $0.02 per share, in the third quarter of 2012 and non-GAAP net income of $5.4 million, or $0.02 per diluted share, in the fourth quarter of 2011.

 

Revenue for fiscal 2012 was $254.1 million, compared to $259.7 million in fiscal 2011.  The GAAP net loss in fiscal 2012 was $50.2 million, or $0.18 per share, compared to a GAAP net loss of $12.7 million, or $0.05 per share, in fiscal 2011.  The Non-GAAP net loss in fiscal 2012 was $17.4 million, or $0.06 per share, compared to a non-GAAP net loss of $4.4 million, or $0.02 per share, in fiscal 2011.

 

2013 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.

 

First Quarter 2013

 

Current Guidance

Total Revenue

 

$60 to $62 million

SBC Total Revenue

 

$26 to $27 million

SBC Product Revenue

 

$21 to $22 million

Gross Margin

 

61% to 62%

Operating Expenses

 

$45 to $46 million

Basic EPS

 

$(0.03)

Cash & Investments

 

$280 million

Diluted Shares

 

281 million

 

Full Year 2013

 

Current Guidance

Total Revenue

 

$267 to $271 million

SBC Total Revenue

 

$120 to $124 million

SBC Product Revenue

 

$98 to $102 million

Gross Margin

 

64% to 65%

Operating Expenses

 

$171 to $172 million

Diluted EPS

 

$0.00 to $0.01

Cash & Investments

 

$280 to $285 million

Diluted Shares

 

285 million

 

Restructuring

 

In August 2012, the Company initiated a plan to streamline operations and reduce operating costs, including a corporate-wide restructuring plan.  In the third quarter of 2012, the Company recorded restructuring expense of $2.0 million for severance and related charges and facility-related charges.  The Company recorded additional restructuring expense of $5.7 million in the fourth quarter of 2012,

 



 

comprised of $4.1 million for facility-related charges, $1.3 million for severance and related charges and $0.3 million for the writedown of property and equipment.  The Company expects to record additional restructuring expense of approximately $2 million in the first quarter of 2013, comprised of severance and related charges.

 

Quote

 

“Sonus made tremendous progress during 2012 in our transformation to become a pure-play SBC company,” said Ray Dolan, president and chief executive officer.  “We grew our total SBC revenue by 69% over 2011 and gained substantial market share in the service provider segment.  We also considerably enhanced our go-to-market strategy with the addition of our new channel program, Sonus Partner Assure, and with the expansion of our SBC product portfolio.  Additionally, the acquisition of NET during 2012 significantly increased our exposure to the enterprise SBC market.  Sonus now has the market’s broadest SBC portfolio, including the most Microsoft Lync SBCs, enabling us to address the entire SBC market opportunity.” Dolan continued, “Sonus has also made solid progress streamlining operations. Our restructuring initiatives, coupled with ongoing improvements in operating efficiencies, are expected to drive significant improvements in our operating leverage and gross margins this year. The team is focused on accelerating our SBC transformation in 2013, driving toward long-term profitability, and enhancing shareholder value.”

 

Conference Call Details

 

Date: February 28, 2013

 

Time: 4:30 p.m. (EST)

 

Dial-in number: 800-354-6885

 

International Callers: +1 303-223-2680

 

Replay information:

 

A telephone playback of the call will be available following the conference call until March 14, 2013 and can be accessed by calling 800-633-8284 or +1 402-977-9140 for international callers. The reservation number for the replay is 21646000. A webcast replay of the conference call will also be available shortly following the conference call on the Company’s Investor Relations website in the Events & Presentations — Archived Events section.

 

Accounting Period:

 

As of the beginning of fiscal 2012, the Company began reporting its first, second and third quarters on a 4-4-5 basis, with the quarter ending on the Friday closest to the last day of each third month.  The Company’s fiscal year-end is December 31.

 



 

Tags:

 

Sonus Networks, Sonus, SONS, 2012 fourth quarter, earnings, results, IP-based network solutions, SBC, SBC 1000, SBC 2000, SBC 5100, SBC 5200, SBC 9000, session border controller, session border control, 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 15 years of experience transforming networks to IP, Sonus has enabled service providers to capture and retain users and both service providers and enterprises to generate significant ROI.  Sonus products include session border controllers, policy/routing servers, subscriber feature servers and media and signaling gateways.  Sonus products are supported by a global services team with experience in design, deployment and maintenance of some of the world’s largest and most complex IP networks.  For more information, visit www.sonus.net or call 1-855-GO-SONUS.

 

Important Information Regarding Forward-Looking Statements

 

The information in this release contains “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, which are subject to a number of risks and uncertainties.  All statements other than statements of historical facts contained in this report are forward-looking statements.  Without limiting the foregoing, the words “anticipates”, “believes”, “could”, “estimates”, “expects”, “intends”, “may”, “plans”, “seeks”, “projects” and other similar language, whether in the negative or affirmative, are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words.

 

Examples of forward-looking statements include, but are not limited to, statements in the section “2013 First Quarter and Full Year Outlook” and other statements regarding the following: plans, objectives, outlook, goals, strategies, future events or performance, growth in market share, trends, investments, customer growth, operational performance and costs, liquidity and financial positions, competition, estimated expenditures and investments, impacts of laws, rules and regulations, revenues and earnings, performance and other statements that are other than statements of historical facts.  Forward-looking statements are based on our current expectations and assumptions regarding our business, the economy and other future conditions.  Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict.  They are neither statements of historical fact nor guarantees or assurances of future performance.  Our actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors, including, but not limited to, the timing of our recognition of revenues; economic conditions; our ability to recruit and retain key personnel; difficulties supporting our strategic focus on channel sales; difficulties retaining and expanding our customer base; difficulties leveraging market opportunities; the impact of restructuring activities; our ability to realize benefits from acquisitions (including with respect to our acquisition of Network Equipment Technologies, Inc.); litigation; actions taken by significant stockholders; difficulties providing solutions that meet the needs of customers; market acceptance of our products and services; rapid technological and market change; our ability to protect our intellectual property rights; our ability to maintain partner, reseller, distribution and vendor support and supply relationships; higher risks in international operations and markets; the impact of increased competition; currency fluctuations; changes in the market price of our common stock; and/or failure or circumvention of our controls and procedures.  Important factors that could cause actual results to differ materially from those in these forward-looking statements are discussed in Part I, Item 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.  We undertake no

 



 

obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.  We therefore caution you against relying on any of these forward-looking statements, which speak only as of the date made.

 

Sonus is a registered trademark of Sonus Networks, Inc.  All other company and product names may be trademarks of the respective companies with which they are associated.

 

Discussion of Non-GAAP Financial Measures

 

Sonus management uses a number of different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of the business, making operating decisions, planning and forecasting future periods, and determining payments under compensation programs.  Our annual financial plan is prepared both on a GAAP and non-GAAP basis, and the non-GAAP annual financial plan is approved by our board of directors.  Continuous budgeting and forecasting for revenue and expenses are conducted on a non-GAAP basis (in addition to GAAP) and actual results on a non-GAAP basis are assessed against the annual financial plan.  We consider the use of non-GAAP financial measures helpful in assessing the core performance of our continuing operations and liquidity, and when planning and forecasting future periods.  By continuing operations we mean the ongoing results of the business excluding certain costs, including, but not limited to: stock-based compensation, restructuring, write-off of prepaid royalties, acquisition-related costs, amortization of intangible assets and depreciation expense related to the fair value write-up of acquired property and equipment.  We also consider the use of non-GAAP earnings per share helpful in assessing the performance of the continuing operations of our business.  While our management uses these non-GAAP financial measures as a tool to enhance their understanding of certain aspects of our financial performance, our management does not consider these measures to be a substitute for, or superior to, GAAP measures.  In addition, our presentations of these measures may not be comparable to similarly titled measures used by other companies.  These non-GAAP financial measures should not be considered alternatives for, or in isolation from, the financial information prepared and presented in accordance with GAAP.

 

Investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures as an analytical tool.  In particular, many of the adjustments to Sonus’ financial measures reflect the exclusion of items that are recurring and will be reflected in our financial results for the foreseeable future.

 

Stock-based compensation is different from other forms of compensation, as it is a non-cash expense.  For example, a cash salary generally has a fixed and unvarying cash cost.  In contrast, the expense associated with an equity-based award is generally unrelated to the amount of cash ultimately received by the employee, and the cost to us is based on a stock-based compensation valuation methodology and underlying assumptions that may vary over time.  We believe that excluding non-cash stock-based compensation expense from our operating results facilitates the ability of readers of our financial statements to compare our financial results to our historical operating results and to other companies in our industry.

 

We recorded $7.7 million of restructuring expense in fiscal 2012, comprised of $2.0 million in the third quarter and $5.7 million in the fourth quarter.  We believe that excluding restructuring expense facilitates the comparison of our financial results to our historical operating results and to other companies in our industry.

 

In the fourth quarter of fiscal 2012 we wrote off $7.1 million of prepaid royalties for software licenses related to products from which we do not expect to derive future revenues. We believe that excluding the

 



 

write-off of these prepaid royalties facilitates the comparison of our product gross margins to our historical operating results and other companies in our industry.

 

We consider certain transition, integration and other acquisition-related costs to be unpredictable and dependent on a significant number of factors that may be outside of our control.  We do not consider these acquisition-related costs to be related to the continuing operations of the acquired business or the Company.  In addition, the size, complexity and/or volume of an acquisition, which often drives the magnitude of acquisition-related costs, may not be indicative of such future costs.  We believe that excluding acquisition-related costs facilitates the comparison of our financial results to our historical operating results and to other companies in our industry.

 

We exclude the amortization of acquired intangible assets from non-GAAP expense and income measures.  These amounts are inconsistent in amount and frequency and are significantly impacted by the timing and size of acquisitions.  Although we exclude amortization of acquired intangible assets from our non-GAAP expenses, we believe that it is important for investors to understand that intangible assets contribute to revenue generation.  We believe that excluding the non-cash amortization of intangible assets facilitates the comparison of our financial results to our historical operating results and to other companies in our industry as if the acquired intangible assets had been developed internally rather than acquired.

 

As part of the assessment of the assets acquired and liabilities assumed in connection with the NET acquisition, we were required to increase the aggregate fair value of acquired property and equipment by $2.0 million.  The acquired property and equipment is being depreciated over a weighted average useful life of approximately 2.5 years.  We believe that excluding the incremental depreciation expense resulting from the fair value write-up of this acquired property and equipment facilitates the comparison of our financial results to our historical operating results and to other companies in our industry.

 

We believe that providing non-GAAP information to investors, in addition to the GAAP presentation, will allow investors to view the financial results in the way management views the operating results.  We further believe that providing this information helps investors to better understand our financial performance and evaluate the efficacy of the methodology and information used by our management to evaluate and measure such performance.

 

For more information:

 

Patti Leahy

978-614-8440
pleahy@sonusnet.com

 

#                              #                              #

 



 

SONUS NETWORKS, INC.

Condensed Consolidated Statements of Operations

(in thousands, except percentages and per share amounts)

(unaudited)

 

 

 

Three months ended

 

 

 

December 31,

 

September 28,

 

December 31,

 

 

 

2012

 

2012

 

2011

 

Revenue:

 

 

 

 

 

 

 

Product

 

$

45,809

 

$

33,520

 

$

47,082

 

Service

 

29,327

 

23,529

 

27,190

 

Total revenue

 

75,136

 

57,049

 

74,272

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

Product

 

26,121

 

11,768

 

13,646

 

Service

 

13,412

 

12,839

 

13,282

 

Total cost of revenue

 

39,533

 

24,607

 

26,928

 

 

 

 

 

 

 

 

 

Gross profit

 

35,603

 

32,442

 

47,344

 

 

 

 

 

 

 

 

 

Gross margin:

 

 

 

 

 

 

 

Product

 

43.0

%

64.9

%

71.0

%

Service

 

54.3

%

45.4

%

51.2

%

Total gross margin

 

47.4

%

56.9

%

63.7

%

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Research and development

 

16,247

 

15,612

 

17,384

 

Sales and marketing

 

20,002

 

17,613

 

17,033

 

General and administrative

 

8,981

 

7,939

 

8,431

 

Acquisition-related

 

439

 

4,090

 

 

Restructuring

 

5,683

 

1,992

 

 

Total operating expenses

 

51,352

 

47,246

 

42,848

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

(15,749

)

(14,804

)

4,496

 

Interest income, net

 

155

 

20

 

251

 

Other income (expense), net

 

204

 

(2

)

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(15,390

)

(14,786

)

4,747

 

Income tax provision

 

(997

)

(833

)

(1,017

)

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(16,387

)

$

(15,619

)

$

3,730

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

Basic

 

$

(0.06

)

$

(0.06

)

$

0.01

 

Diluted

 

$

(0.06

)

$

(0.06

)

$

0.01

 

 

 

 

 

 

 

 

 

Shares used to compute earnings (loss) per share:

 

 

 

 

 

 

 

Basic

 

280,773

 

280,145

 

279,293

 

Diluted

 

280,773

 

280,145

 

279,565

 

 



 

SONUS NETWORKS, INC.

Condensed Consolidated Statements of Operations

(in thousands, except percentages and per share amounts)

(unaudited)

 

 

 

Year ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

Revenue:

 

 

 

 

 

Product

 

$

153,326

 

$

154,373

 

Service

 

100,808

 

105,323

 

Total revenue

 

254,134

 

259,696

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

Product

 

58,109

 

57,929

 

Service

 

53,431

 

55,646

 

Total cost of revenue

 

111,540

 

113,575

 

 

 

 

 

 

 

Gross profit

 

142,594

 

146,121

 

 

 

 

 

 

 

Gross margin:

 

 

 

 

 

Product

 

62.1

%

62.5

%

Service

 

47.0

%

47.2

%

Total gross margin

 

56.1

%

56.3

%

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

Research and development

 

67,341

 

64,410

 

Sales and marketing

 

76,341

 

59,279

 

General and administrative

 

34,283

 

34,957

 

Acquisition-related

 

5,496

 

 

Restructuring

 

7,675

 

 

Total operating expenses

 

191,136

 

158,646

 

 

 

 

 

 

 

Loss from operations

 

(48,542

)

(12,525

)

Interest income, net

 

612

 

1,287

 

Other expense, net

 

202

 

 

 

 

 

 

 

 

Loss before income taxes

 

(47,728

)

(11,238

)

Income tax provision

 

(2,441

)

(1,465

)

 

 

 

 

 

 

Net loss

 

$

(50,169

)

$

(12,703

)

 

 

 

 

 

 

Loss per share:

 

 

 

 

 

Basic

 

$

(0.18

)

$

(0.05

)

Diluted

 

$

(0.18

)

$

(0.05

)

 

 

 

 

 

 

Shares used to compute loss per share:

 

 

 

 

 

Basic

 

280,090

 

278,540

 

Diluted

 

280,090

 

278,540

 

 



 

SONUS NETWORKS, INC.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

88,004

 

$

105,451

 

Marketable securities

 

161,905

 

224,090

 

Accounts receivable, net

 

68,654

 

53,126

 

Inventory

 

25,910

 

15,434

 

Deferred income taxes

 

686

 

486

 

Other current assets

 

15,401

 

12,246

 

Total current assets

 

360,560

 

410,833

 

 

 

 

 

 

 

Property and equipment, net

 

23,767

 

22,084

 

Intangible assets, net

 

15,237

 

1,200

 

Goodwill

 

33,796

 

5,062

 

Investments

 

29,698

 

55,427

 

Deferred income taxes

 

1,011

 

1,137

 

Other assets

 

7,191

 

8,972

 

 

 

$

471,260

 

$

504,715

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

10,580

 

$

12,754

 

Accrued expenses

 

26,795

 

21,620

 

Current portion of deferred revenue

 

37,094

 

38,565

 

Current portion of long-term liabilities

 

763

 

1,275

 

Total current liabilities

 

75,232

 

74,214

 

 

 

 

 

 

 

Deferred revenue

 

11,647

 

11,601

 

Deferred income taxes

 

249

 

 

Convertible subordinated note

 

2,380

 

 

Other long-term liabilities

 

5,706

 

3,599

 

Total liabilities

 

95,214

 

89,414

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders equity:

 

 

 

 

 

Common stock

 

281

 

279

 

Additional paid-in capital

 

1,321,385

 

1,309,919

 

Accumulated deficit

 

(952,373

)

(902,204

)

Accumulated other comprehensive income

 

6,753

 

7,307

 

Total stockholders’ equity

 

376,046

 

415,301

 

 

 

$

471,260

 

$

504,715

 

 



 

SONUS NETWORKS, INC.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

 

 

Year ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

Cash flows from operating activities:

 

 

 

 

 

Net loss

 

$

(50,169

)

$

(12,703

)

Adjustments to reconcile net loss to cash flows used in operating activities:

 

 

 

 

 

Depreciation and amortization of property and equipment

 

12,891

 

11,629

 

Amortization of intangible assets

 

2,773

 

400

 

Stock-based compensation

 

9,003

 

7,865

 

Write-off of prepaid royalties for software licenses

 

7,083

 

 

Loss on disposal of property and equipment

 

344

 

24

 

Deferred income taxes

 

785

 

66

 

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(8,924

)

(217

)

Inventory

 

(7,713

)

22,900

 

Other operating assets

 

1,669

 

10,562

 

Accounts payable

 

(4,949

)

(3,537

)

Accrued expenses and other long-term liabilities

 

937

 

(7,377

)

Deferred revenue

 

(3,039

)

(35,522

)

Net cash used in operating activities

 

(39,309

)

(5,910

)

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchases of property and equipment

 

(10,540

)

(13,173

)

Business acquisition, net of cash acquired

 

(35,508

)

 

Purchases of marketable securities

 

(159,828

)

(219,800

)

Sale/maturities of marketable securities

 

258,278

 

282,041

 

Increase in restricted cash

 

 

(310

)

Net cash provided by investing activities

 

52,402

 

48,758

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from sale of common stock in connection with employee stock purchase plan

 

1,693

 

1,513

 

Proceeds from exercise of stock options

 

254

 

818

 

Payment of tax withholding obligations related to net share settlements of restricted stock awards

 

(342

)

(1,439

)

Principal payments of capital lease obligations

 

(120

)

(88

)

Settlement of redeemable convertible subordinated debentures

 

(31,824

)

 

Net cash (used in) provided by financing activities

 

(30,339

)

804

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

(201

)

(702

)

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(17,447

)

42,950

 

Cash and cash equivalents, beginning of year

 

105,451

 

62,501

 

Cash and cash equivalents, end of period

 

$

88,004

 

$

105,451

 

 



 

SONUS NETWORKS, INC.

Supplemental Information

(In thousands)

(unaudited)

 

The following tables provide the details of stock-based compensation, the write-off of prepaid royalties for software licenses, amortization of intangible assets and incremental depreciation expense resulting from the fair value write-up of acquired property and equipment included in the Company’s Consolidated Statements of Operations and the line items in which these amounts are reported.

 

 

 

Three months ended

 

 

 

December 31,

 

September 28,

 

December 31,

 

 

 

2012

 

2012

 

2011

 

Stock-based compensation

 

 

 

 

 

 

 

Cost of revenue - product

 

$

32

 

$

41

 

$

81

 

Cost of revenue - service

 

218

 

211

 

171

 

Cost of revenue

 

250

 

252

 

252

 

 

 

 

 

 

 

 

 

Research and development expense

 

524

 

524

 

480

 

Sales and marketing expense

 

548

 

500

 

349

 

General and administrative expense

 

1,141

 

1,124

 

476

 

Operating expense

 

2,213

 

2,148

 

1,305

 

 

 

 

 

 

 

 

 

Total stock-based compensation

 

$

2,463

 

$

2,400

 

$

1,557

 

 

 

 

 

 

 

 

 

Write-off of prepaid royalties for software licenses

 

 

 

 

 

 

 

Cost of revenue - product

 

$

7,083

 

$

 

$

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

 

 

 

 

 

Cost of revenue - product

 

$

1,242

 

$

428

 

$

 

 

 

 

 

 

 

 

 

Research and development

 

100

 

100

 

100

 

Sales and marketing

 

527

 

176

 

 

Operating expense

 

627

 

276

 

100

 

 

 

 

 

 

 

 

 

Total amortization of intangible assets

 

$

1,869

 

$

704

 

$

100

 

 

 

 

 

 

 

 

 

Incremental depreciation expense resulting from the write-up of acquired property and equipment

 

 

 

 

 

 

 

Cost of revenue - product

 

$

92

 

$

11

 

$

 

Cost of revenue - service

 

77

 

22

 

 

Cost of revenue

 

169

 

33

 

 

 

 

 

 

 

 

 

 

Research and development expense

 

277

 

89

 

 

Sales and marketing expense

 

16

 

19

 

 

General and administrative expense

 

139

 

24

 

 

Operating expense

 

432

 

132

 

 

 

 

 

 

 

 

 

 

Total incremental depreciation expense resulting from the write-up of acquired property and equipment

 

$

601

 

$

165

 

$

 

 



 

SONUS NETWORKS, INC.

Supplemental Information (continued)

(In thousands)

(unaudited)

 

 

 

Year ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

Stock-based compensation

 

 

 

 

 

Cost of revenue - product

 

$

162

 

$

398

 

Cost of revenue - service

 

813

 

1,203

 

Cost of revenue

 

975

 

1,601

 

 

 

 

 

 

 

Research and development

 

2,297

 

2,045

 

Sales and marketing

 

2,006

 

1,817

 

General and administrative

 

3,725

 

2,402

 

Operating expense

 

8,028

 

6,264

 

 

 

 

 

 

 

Total stock-based compensation

 

$

9,003

 

$

7,865

 

 

 

 

 

 

 

Write-off of prepaid royalties for software licenses

 

 

 

 

 

Cost of revenue - product

 

$

7,083

 

$

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

 

 

 

Cost of revenue - product

 

$

1,670

 

$

 

 

 

 

 

 

 

Research and development

 

400

 

400

 

Sales and marketing

 

703

 

 

Operating expense

 

1,103

 

400

 

 

 

 

 

 

 

Total amortization of intangible assets

 

$

2,773

 

$

400

 

 

 

 

 

 

 

Incremental depreciation expense resulting from the 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 incremental depreciation expense resulting from the write-up of acquired property and equipment

 

$

766

 

$

 

 



 

 SONUS NETWORKS, INC.

 Reconciliation of Non-GAAP and GAAP Financial Measures - Outlook

 (in millions, except percentages and per share amounts)

 (unaudited)

 

 

 

Three months ended

 

Year ended

 

 

 

March 29, 2013

 

December 31, 2013

 

 

 

Range

 

Range

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

60

 

$

62

 

$

267

 

$

271

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

 

 

 

 

 

 

 

GAAP outlook

 

59.5

%

60.5

%

62.7

%

63.7

%

Stock-based compensation

 

0.5

%

0.5

%

0.5

%

0.5

%

Amortization of intangible assets

 

1.0

%

1.0

%

0.8

%

0.8

%

Non-GAAP outlook

 

61.0

%

62.0

%

64.0

%

65.0

%

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

GAAP outlook

 

$

49.8

 

$

50.8

 

$

186.8

 

$

187.8

 

Stock-based compensation

 

(2.2

)

(2.2

)

(11.3

)

(11.3

)

Amortization of intangible assets

 

(0.6

)

(0.6

)

(2.5

)

(2.5

)

Restructuring

 

(2.0

)

(2.0

)

(2.0

)

(2.0

)

Non-GAAP outlook

 

$

45.0

 

$

46.0

 

$

171.0

 

$

172.0

 

 

 

 

 

 

 

 

 

 

 

(Loss) earnings per share

 

 

 

 

 

 

 

 

 

GAAP outlook

 

$

(0.05

)

$

(0.05

)

$

(0.07

)

$

(0.06

)

Stock-based compensation expense

 

0.01

 

0.01

 

0.04

 

0.04

 

Amortization of intangible assets

 

*

*

0.02

 

0.02

 

Restructuring

 

0.01

 

0.01

 

0.01

 

0.01

 

Non-GAAP outlook

 

$

(0.03

)

$

(0.03

)

$

 

$

0.01

 

 


*  Less than $0.01 impact on earnings per share.

 



 

SONUS NETWORKS, INC.

Reconciliation of Non-GAAP and GAAP Financial Measures - Historical

(in thousands, except percentages and per share amounts)

(unaudited)

 

 

 

Three months ended

 

 

 

December 31,

 

September 28,

 

December 31,

 

 

 

2012

 

2012

 

2011

 

 

 

 

 

 

 

 

 

GAAP gross margin - product

 

43.0

%

64.9

%

71.0

%

Stock-based compensation expense

 

0.1

%

0.1

%

0.2

%

Amortization of intangible assets

 

2.7

%

1.3

%

0.0

%

Depreciation expense - fair value write-up of acquired property and equipment

 

0.2

%

0.0

%

0.0

%

Write-off of prepaid royalties for software licenses

 

15.4

%

0.0

%

0.0

%

Non-GAAP gross margin - product

 

61.4

%

66.3

%

71.2

%

 

 

 

 

 

 

 

 

GAAP gross margin - service

 

54.3

%

45.4

%

51.2

%

Stock-based compensation expense

 

0.7

%

0.9

%

0.6

%

Depreciation expense - fair value write-up of acquired property and equipment

 

0.3

%

0.1

%

0.0

%

Non-GAAP gross margin - service

 

55.3

%

46.4

%

51.8

%

 

 

 

 

 

 

 

 

GAAP total gross margin

 

47.4

%

56.9

%

63.7

%

Stock-based compensation expense % of revenue

 

0.3

%

0.4

%

0.4

%

Amortization of intangible assets % of revenue

 

1.7

%

0.8

%

0.0

%

Depreciation expense - fair value write-up of acquired property and equipment

 

0.2

%

0.0

%

0.0

%

Write-off of prepaid royalties for software licenses

 

9.4

%

0.0

%

0.0

%

Non-GAAP total gross margin

 

59.0

%

58.1

%

64.1

%

 

 

 

 

 

 

 

 

GAAP total gross profit

 

$

35,603

 

$

32,442

 

$

47,344

 

Stock-based compensation expense

 

250

 

252

 

252

 

Amortization of intangible assets

 

1,242

 

428

 

 

Depreciation expense - fair value write-up of acquired property and equipment

 

169

 

33

 

 

Write-off of prepaid royalties for software licenses

 

7,083

 

 

 

Non-GAAP total gross profit

 

$

44,347

 

$

33,155

 

$

47,596

 

 

 

 

 

 

 

 

 

GAAP research and development expense

 

$

16,247

 

$

15,612

 

$

17,384

 

Stock-based compensation expense

 

(524

)

(524

)

(480

)

Amortization of intangible assets

 

(100

)

(100

)

(100

)

Depreciation expense - fair value write-up of acquired property and equipment

 

(277

)

(89

)

 

Non-GAAP research and development expense

 

$

15,346

 

$

14,899

 

$

16,804

 

 

 

 

 

 

 

 

 

GAAP sales and marketing expense

 

$

20,002

 

$

17,613

 

$

17,033

 

Stock-based compensation expense

 

(548

)

(500

)

(349

)

Amortization of intangible assets

 

(527

)

(176

)

 

Depreciation expense - fair value write-up of acquired property and equipment

 

(16

)

(19

)

 

Non-GAAP sales and marketing expense

 

$

18,911

 

$

16,918

 

$

16,684

 

 

 

 

 

 

 

 

 

GAAP general and administrative expense

 

$

8,981

 

$

7,939

 

$

8,431

 

Stock-based compensation expense

 

(1,141

)

(1,124

)

(476

)

Depreciation expense - fair value write-up of acquired property and equipment

 

(139

)

(24

)

 

Non-GAAP general and administrative expense

 

$

7,701

 

$

6,791

 

$

7,955

 

 

 

 

 

 

 

 

 

GAAP operating expenses

 

$

51,352

 

$

47,246

 

$

42,848

 

Stock-based compensation expense

 

(2,213

)

(2,148

)

(1,305

)

Amortization of intangible assets

 

(627

)

(276

)

(100

)

Depreciation expense - fair value write-up of acquired property and equipment

 

(432

)

(132

)

 

Acquisition-related expense

 

(439

)

(4,090

)

 

Restructuring

 

(5,683

)

(1,992

)

 

Non-GAAP operating expenses

 

$

41,958

 

$

38,608

 

$

41,443

 

 

 

 

 

 

 

 

 

GAAP income (loss) from operations

 

$

(15,749

)

$

(14,804

)

$

4,496

 

Stock-based compensation expense

 

2,463

 

2,400

 

1,557

 

Amortization of intangible assets

 

1,869

 

704

 

100

 

Depreciation expense - fair value of acquired property and equipment

 

601

 

165

 

 

Write-off of prepaid royalties for software licenses

 

7,083

 

 

 

Acquisition-related expense

 

439

 

4,090

 

 

Restructuring

 

5,683

 

1,992

 

 

Non-GAAP income (loss) from operations

 

$

2,389

 

$

(5,453

)

$

6,153

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

(16,387

)

$

(15,619

)

$

3,730

 

Stock-based compensation expense

 

2,463

 

2,400

 

1,557

 

Amortization of intangible assets

 

1,869

 

704

 

100

 

Depreciation expense - fair value of acquired property and equipment

 

601

 

165

 

 

Write-off of prepaid royalties for software licenses

 

7,083

 

 

 

Acquisition-related expense

 

439

 

4,090

 

 

Restructuring

 

5,683

 

1,992

 

 

Non-GAAP net income (loss)

 

$

1,751

 

$

(6,268

)

$

5,387

 

 

 

 

 

 

 

 

 

(Loss) per share/diluted earnings per share

 

 

 

 

 

 

 

GAAP

 

$

(0.06

)

$

(0.06

)

$

0.01

 

Non-GAAP

 

$

0.01

 

$

(0.02

)

$

0.02

 

 

 

 

 

 

 

 

 

Shares used to compute (loss) per share/diluted earnings per share

 

 

 

 

 

 

 

GAAP shares used to compute (loss) per share/diluted earnings per share

 

280,773

 

280,145

 

279,565

 

Non-GAAP shares used to compute (loss) per share/diluted earnings per share

 

281,236

 

280,145

 

279,565

 

 



 

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,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

GAAP gross margin - product

 

62.1

%

62.5

%

Stock-based compensation expense

 

0.1

%

0.2

%

Amortization of intangible assets

 

1.1

%

0.0

%

Depreciation expense - fair value write-up of acquired property and equipment

 

0.1

%

0.0

%

Write-off of prepaid royalties for software licenses

 

4.6

%

0.0

%

Non-GAAP gross margin - product

 

68.0

%

62.7

%

 

 

 

 

 

 

GAAP gross margin - service

 

47.0

%

47.2

%

Stock-based compensation expense

 

0.8

%

1.1

%

Depreciation expense - fair value write-up of acquired property and equipment

 

0.1

%

0.0

%

Non-GAAP gross margin - service

 

47.9

%

48.3

%

 

 

 

 

 

 

GAAP total gross margin

 

56.1

%

56.3

%

Stock-based compensation expense % of revenue

 

0.4

%

0.6

%

Amortization of intangible assets % of revenue

 

0.7

%

0.0

%

Depreciation expense - fair value write-up of acquired property and equipment

 

0.1

%

0.0

%

Write-off of prepaid royalties for software licenses

 

2.7

%

0.0

%

Non-GAAP total gross margin

 

60.0

%

56.9

%

 

 

 

 

 

 

GAAP total gross profit

 

$

142,594

 

$

146,121

 

Stock-based compensation expense

 

975

 

1,601

 

Amortization of intangible assets

 

1,670

 

 

Depreciation expense - fair value write-up of acquired property and equipment

 

202

 

 

Write-off of prepaid royalties for software licenses

 

7,083

 

 

Non-GAAP total gross profit

 

$

152,524

 

$

147,722

 

 

 

 

 

 

 

GAAP research and development expense

 

$

67,341

 

$

64,410

 

Stock-based compensation expense

 

(2,297

)

(2,045

)

Amortization of intangible assets

 

(400

)

(400

)

Depreciation expense - fair value write-up of acquired property and equipment

 

(366

)

 

Non-GAAP research and development expense

 

$

64,278

 

$

61,965

 

 

 

 

 

 

 

GAAP sales and marketing expense

 

$

76,341

 

$

59,279

 

Stock-based compensation expense

 

(2,006

)

(1,817

)

Amortization of intangible assets

 

(703

)

 

Depreciation expense - fair value write-up of acquired property and equipment

 

(35

)

 

Non-GAAP sales and marketing expense

 

$

73,597

 

$

57,462

 

 

 

 

 

 

 

GAAP general and administrative expense

 

$

34,283

 

$

34,957

 

Stock-based compensation expense

 

(3,725

)

(2,402

)

Depreciation expense - fair value write-up of acquired property and equipment

 

(163

)

 

Non-GAAP general and administrative expense

 

$

30,395

 

$

32,555

 

 

 

 

 

 

 

GAAP operating expenses

 

$

191,136

 

$

158,646

 

Stock-based compensation expense

 

(8,028

)

(6,264

)

Amortization of intangible assets

 

(1,103

)

(400

)

Depreciation expense - fair value write-up of acquired property and equipment

 

(564

)

 

Acquisition-related expense

 

(5,496

)

 

Restructuring

 

(7,675

)

 

Non-GAAP operating expenses

 

$

168,270

 

$

151,982

 

 

 

 

 

 

 

GAAP income (loss) from operations

 

$

(48,542

)

$

(12,525

)

Stock-based compensation expense

 

9,003

 

7,865

 

Amortization of intangible assets

 

2,773

 

400

 

Depreciation expense - fair value of acquired property and equipment

 

766

 

 

Write-off of prepaid royalties for software licenses

 

7,083

 

 

Acquisition-related expense

 

5,496

 

 

Restructuring

 

7,675

 

 

Non-GAAP income (loss) from operations

 

$

(15,746

)

$

(4,260

)

 

 

 

 

 

 

GAAP net income (loss)

 

$

(50,169

)

$

(12,703

)

Stock-based compensation expense

 

9,003

 

7,865

 

Amortization of intangible assets

 

2,773

 

400

 

Depreciation expense - fair value of acquired property and equipment

 

766

 

 

Write-off of prepaid royalties for software licenses

 

7,083

 

 

Acquisition-related expense

 

5,496

 

 

Restructuring

 

7,675

 

 

Non-GAAP net income (loss)

 

$

(17,373

)

$

(4,438

)

 

 

 

 

 

 

(Loss) per share/diluted earnings per share

 

 

 

 

 

GAAP

 

$

(0.18

)

$

(0.05

)

Non-GAAP

 

$

(0.06

)

$

(0.02

)

 

 

 

 

 

 

Shares used to compute (loss) per share/diluted earnings per share

 

 

 

 

 

GAAP shares used to compute (loss) per share/diluted earnings per share

 

280,090

 

278,540

 

Non-GAAP shares used to compute (loss) per share/diluted earnings per share

 

280,090

 

278,540