Sonus
Networks, Inc. (Nasdaq: SONS), a market leader in next-generation IP-based
network solutions, today announced results for the quarter ended
September 30, 2011 and provided its outlook for the quarter and year
ending December 31, 2011.
Third Quarter Highlights
-
Total revenue was $66.4 million
-
SBC product revenue was $10.4 million, compared to $7.7 million in the
second quarter of fiscal 2011 and $3.1 million in the third quarter of
fiscal 2010
-
Sonus added eight new customers in the quarter, all of whom purchased
SBC products and services
Revenue for the third quarter of fiscal 2011 was $66.4 million, compared
to $51.8 million in the second quarter of fiscal 2011 and $42.7 million
in the third quarter of fiscal 2010. GAAP net income for the third
quarter of fiscal 2011 was $1.9 million, or $0.01 per diluted share,
compared to a net loss of $5.9 million, or $0.02 per share, in the
second quarter of 2011 and a net loss of $22.3 million, or $0.08 per
share, in the third quarter of 2010. Non-GAAP net income for the third
quarter of fiscal 2011 was $4.1 million, or $0.01 per diluted share,
compared to a net loss of $3.6 million, or $0.01 per share, for the
second quarter of fiscal 2011 and a net loss of $14.3 million, or $0.05
per share, for the third quarter of fiscal 2010.
"Sonus is leveraging its rich history as a market-leading IP networking
company into faster-growth areas, including the session border
controller market,” said Ray Dolan, President and Chief Executive
Officer. "Solid SBC momentum this quarter with our revenue and new
customers are good indicators of the progress we are making. We look
forward to reporting on our success in the coming quarters as we
continue to reposition our business for higher growth opportunities.”
Fourth Quarter and Fiscal 2011 Outlook
The Company’s outlook is based on current indications for its business,
which may change during the current quarter. A reconciliation of the
GAAP to non-GAAP outlook and a statement on the use of non-GAAP
financial measures are included at the end of this press release. For
the fourth quarter and fiscal 2011, management provides the following
outlook:
-
Total company revenue of $70 million to $74 million for the fourth
quarter and $255 million to $259 million for the full year
-
SBC product revenue of $17 million to $20 million for the fourth
quarter and $37 million to $40 million for the full year
-
GAAP gross margins between 62% and 63% for the fourth quarter and
between 55% and 56% for the full year
-
Non-GAAP gross margins between 63% and 64% for the fourth quarter and
between 56% and 57% for the full year
-
GAAP operating expenses between $41.5 million and $43 million for the
fourth quarter and between $158 million and $159 million for the full
year
-
Non-GAAP operating expenses between $39.5 million and $41 million for
the fourth quarter and between $151 million and $152 million for the
full year
-
GAAP earnings per share between $0.00 and $0.02 for the fourth quarter
and GAAP loss per share between $0.04 and $0.06 for the full year
-
Non-GAAP earnings per share between $0.01 and $0.03 for the fourth
quarter and non-GAAP loss per share between $0.01 and $0.03 for the
full year
-
Year-end cash and investments of approximately $385 million
"While the fundamentals and prospects for our business are improving,
this revised fourth-quarter financial outlook reflects a more cautious
capital spending environment by our customers,” said Moe Castonguay,
Chief Financial Officer.
Earnings Conference Call Details:
Sonus Networks will host a conference call for analysts and investors to
discuss its third quarter 2011 results, as well as certain
forward-looking information today at 4:45 p.m. ET.
To listen live via telephone:
Dial-in number: 800-931-6361
International Callers: +1 212-231-2929
To listen via internet:
Sonus Networks will host a live webcast of the conference call. To
access the webcast, visit www.sonusnet.com,
About Us, Investor Relations.
Replay information
A telephone playback of the call will be available following the
conference and can be accessed by calling 800-633-8284, or for
international callers, +1 402-977-9140. The reservation number for the
replay is 21542478 and will be available until November 10, 2011.
Non-GAAP Financial Measures
Sonus Networks presents its financial statements in accordance with
accounting principles generally accepted in the United States ("GAAP”).
Many of our investors have requested that we disclose non-GAAP
information because it is useful in understanding our ongoing
performance and comparing it to our historical results, as our non-GAAP
financial measures exclude certain non-cash and one-time charges or
benefits. Likewise, we use non-GAAP measures that exclude certain
expenses, such as stock-based compensation expense, amortization of
intangible assets and restructuring charges, in analyzing and assessing
the overall performance of our business, making operating decisions,
planning and forecasting future periods, and determining payments under
compensation programs. We exclude stock-based compensation expense and
amortization of intangible assets because these charges are non-cash in
nature. We exclude restructuring charges because they are one-time
events. No adjustment to income taxes for non-GAAP items is required, as
we were unable to recognize a tax benefit on domestic losses incurred in
any of the periods presented. We believe that non-GAAP financial
measures, including gross profit, gross margin, operating expenses, net
income (loss) and earnings (loss) per share, are useful when evaluating
our ongoing operations and comparing them to our historical results,
including our liquidity.
Whenever we use a non-GAAP financial measure, we provide a
reconciliation of the non-GAAP financial measure to the most closely
applicable GAAP financial measure. Investors are encouraged to review
the related GAAP financial measures and the reconciliation of these
non-GAAP financial measures to their most directly comparable GAAP
financial measure.
Our non-GAAP financial measures are not presented in accordance with,
nor are they intended to be a substitute for, GAAP financial measures.
In addition, our presentations of these measures may not be comparable
to similarly titled measures used by other companies. Our 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
analytical tools. In particular, many of the adjustments to our GAAP
financial measures reflect the exclusion of items that are recurring and
will be reflected in our financial results for the foreseeable future.
About Sonus Networks
Sonus Networks, Inc. is a leader in IP networking with proven expertise
in delivering secure, reliable and scalable next generation
infrastructure and subscriber solutions. With customers in over 50
countries across the globe and over a decade of experience in
transforming networks to IP, Sonus has enabled service providers and
enterprises to capture and retain users and generate significant ROI.
Sonus products include media and signaling gateways, policy & routing
servers, session border controllers and subscriber feature servers.
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 http://www.sonusnet.com
and the Sonus
in Session blog.
Important Information Regarding Forward-Looking Statements
This release may contain forward-looking statements (within the meaning
of the Private Securities Litigation Reform Act) regarding future events
that involve risks and uncertainties. Forward-looking statements can be
identified by words such as "anticipates,” "intends,” "plans,” "seeks,”
"believes,” "estimates,” "outlook,” and "expectations” and similar
references to future periods. Readers are cautioned that these
forward-looking statements are only predictions and may differ
materially from actual future events or results. Such forward-looking
statements may relate to, among others, expected financial and operating
results, expected growth rates, future stock-based compensation and
amortization expenses, future business prospects and market conditions.
Such forward-looking statements do not constitute guarantees of future
performance and are subject to a variety of risks and uncertainties that
could cause actual results to differ materially from those anticipated.
These include, but are not limited to: the timing of the Company's
recognition of revenues; the ability to recruit and retain key
personnel; difficulties supporting our new strategic focus on channel
sales; difficulties expanding the Company's customer base; difficulties
leveraging market opportunities; difficulties providing solutions that
meet the needs of customers; market acceptance of the Company's products
and services; rapid technological and market change; the ability to
protect intellectual property rights; the ability to maintain partner,
reseller, distribution and vendor support and supply relationships;
higher risks in international operations and markets; the ability to
hire and retain employees; the impact of increased competition; currency
fluctuations; litigation; changes in the market price of the Company's
common stock; actions taken by significant stockholders; failure or
circumvention of the Company's controls and procedures; and other risks
and uncertainties described more fully in documents filed with or
furnished to the Securities and Exchange Commission by the Company,
including in Item 1A - "Risk Factors" of our Annual Report on Form 10-K
and subsequent Quarterly Reports on Form 10-Q. Any forward-looking
statements represent Sonus' views only as of today and should not be
relied upon as representing Sonus' views as of any subsequent date.
While Sonus may elect to update forward-looking statements at some
point, Sonus specifically disclaims any obligation to do so, except as
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.
|
SONUS NETWORKS, INC.
|
|
Condensed Consolidated Statements of Operations
|
|
(in thousands, except per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
September 30,
|
|
|
June 30,
|
|
|
September 30,
|
|
|
|
|
|
2011
|
|
|
2011
|
|
|
2010
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
$
|
41,892
|
|
|
|
$
|
29,446
|
|
|
|
$
|
19,391
|
|
|
Service
|
|
|
|
|
24,461
|
|
|
|
|
22,326
|
|
|
|
|
23,348
|
|
|
Total revenue
|
|
|
|
|
66,353
|
|
|
|
|
51,772
|
|
|
|
|
42,739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
|
11,504
|
|
|
|
|
9,618
|
|
|
|
|
7,231
|
|
|
Service
|
|
|
|
|
12,633
|
|
|
|
|
12,218
|
|
|
|
|
11,730
|
|
|
Total cost of revenue
|
|
|
|
|
24,137
|
|
|
|
|
21,836
|
|
|
|
|
18,961
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
42,216
|
|
|
|
|
29,936
|
|
|
|
|
23,778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit %
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
|
72.5
|
%
|
|
|
|
67.3
|
%
|
|
|
|
62.7
|
%
|
|
Service
|
|
|
|
|
48.4
|
%
|
|
|
|
45.3
|
%
|
|
|
|
49.8
|
%
|
|
Total gross profit %
|
|
|
|
|
63.6
|
%
|
|
|
|
57.8
|
%
|
|
|
|
55.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
16,231
|
|
|
|
|
15,187
|
|
|
|
|
16,226
|
|
|
Sales and marketing
|
|
|
|
|
14,651
|
|
|
|
|
13,298
|
|
|
|
|
11,836
|
|
|
General and administrative
|
|
|
|
|
10,133
|
|
|
|
|
8,197
|
|
|
|
|
17,157
|
|
|
Restructuring
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
1,114
|
|
|
Total operating expenses
|
|
|
|
|
41,015
|
|
|
|
|
36,682
|
|
|
|
|
46,333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
|
1,201
|
|
|
|
|
(6,746
|
)
|
|
|
|
(22,555
|
)
|
|
Interest income, net
|
|
|
|
|
269
|
|
|
|
|
332
|
|
|
|
|
429
|
|
|
Other income, net
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
|
|
1,470
|
|
|
|
|
(6,414
|
)
|
|
|
|
(22,125
|
)
|
|
Income tax benefit (provision)
|
|
|
|
|
439
|
|
|
|
|
480
|
|
|
|
|
(153
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
1,909
|
|
|
|
$
|
(5,934
|
)
|
|
|
$
|
(22,278
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.01
|
|
|
|
$
|
(0.02
|
)
|
|
|
$
|
(0.08
|
)
|
|
Diluted
|
|
|
|
$
|
0.01
|
|
|
|
$
|
(0.02
|
)
|
|
|
$
|
(0.08
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
278,721
|
|
|
|
|
278,400
|
|
|
|
|
275,412
|
|
|
Diluted
|
|
|
|
|
279,324
|
|
|
|
|
278,400
|
|
|
|
|
275,412
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SONUS NETWORKS, INC.
|
|
Condensed Consolidated Statements of Operations
|
|
(in thousands, except per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
2011
|
|
|
2010
|
|
Revenue:
|
|
|
|
|
|
|
|
Product
|
|
|
$
|
107,291
|
|
|
|
$
|
92,465
|
|
|
Service
|
|
|
|
78,133
|
|
|
|
|
73,863
|
|
|
Total revenue
|
|
|
|
185,424
|
|
|
|
|
166,328
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
Product
|
|
|
|
44,283
|
|
|
|
|
30,358
|
|
|
Service
|
|
|
|
42,364
|
|
|
|
|
35,501
|
|
|
Total cost of revenue
|
|
|
|
86,647
|
|
|
|
|
65,859
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
98,777
|
|
|
|
|
100,469
|
|
|
|
|
|
|
|
|
|
|
Gross profit %
|
|
|
|
|
|
|
|
Product
|
|
|
|
58.7
|
%
|
|
|
|
67.2
|
%
|
|
Service
|
|
|
|
45.8
|
%
|
|
|
|
51.9
|
%
|
|
Total gross profit %
|
|
|
|
53.3
|
%
|
|
|
|
60.4
|
%
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
47,026
|
|
|
|
|
46,272
|
|
|
Sales and marketing
|
|
|
|
42,246
|
|
|
|
|
37,822
|
|
|
General and administrative
|
|
|
|
26,526
|
|
|
|
|
38,272
|
|
|
Restructuring
|
|
|
|
-
|
|
|
|
|
1,114
|
|
|
Total operating expenses
|
|
|
|
115,798
|
|
|
|
|
123,480
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
|
(17,021
|
)
|
|
|
|
(23,011
|
)
|
|
Interest income, net
|
|
|
|
1,036
|
|
|
|
|
1,367
|
|
|
Other income, net
|
|
|
|
-
|
|
|
|
|
12
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
|
|
(15,985
|
)
|
|
|
|
(21,632
|
)
|
|
Income tax provision
|
|
|
|
(448
|
)
|
|
|
|
(469
|
)
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(16,433
|
)
|
|
|
$
|
(22,101
|
)
|
|
|
|
|
|
|
|
|
|
Loss per share:
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
(0.06
|
)
|
|
|
$
|
(0.08
|
)
|
|
Diluted
|
|
|
$
|
(0.06
|
)
|
|
|
$
|
(0.08
|
)
|
|
|
|
|
|
|
|
|
|
Shares used to compute loss per share:
|
|
|
|
|
|
|
|
Basic
|
|
|
|
278,286
|
|
|
|
|
275,107
|
|
|
Diluted
|
|
|
|
278,286
|
|
|
|
|
275,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SONUS NETWORKS, INC.
|
|
Condensed Consolidated Balance Sheets
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
|
2011
|
|
|
2010
|
|
Assets
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
76,272
|
|
|
|
$
|
62,501
|
|
|
Marketable securities
|
|
|
|
249,822
|
|
|
|
|
258,831
|
|
|
Accounts receivable, net
|
|
|
|
44,279
|
|
|
|
|
52,813
|
|
|
Inventory
|
|
|
|
20,886
|
|
|
|
|
22,499
|
|
|
Deferred income taxes
|
|
|
|
434
|
|
|
|
|
408
|
|
|
Other current assets
|
|
|
|
13,765
|
|
|
|
|
16,474
|
|
|
Total current assets
|
|
|
|
405,458
|
|
|
|
|
413,526
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
22,921
|
|
|
|
|
21,284
|
|
|
Intangible assets, net
|
|
|
|
1,300
|
|
|
|
|
1,600
|
|
|
Goodwill
|
|
|
|
5,062
|
|
|
|
|
5,062
|
|
|
Investments
|
|
|
|
52,585
|
|
|
|
|
87,087
|
|
|
Deferred income taxes
|
|
|
|
1,336
|
|
|
|
|
1,271
|
|
|
Other assets
|
|
|
|
5,372
|
|
|
|
|
26,124
|
|
|
|
|
|
$
|
494,034
|
|
|
|
$
|
555,954
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
9,426
|
|
|
|
$
|
16,936
|
|
|
Accrued expenses
|
|
|
|
17,107
|
|
|
|
|
29,999
|
|
|
Current portion of deferred revenue
|
|
|
|
41,897
|
|
|
|
|
42,776
|
|
|
Current portion of long-term liabilities
|
|
|
|
664
|
|
|
|
|
338
|
|
|
Total current liabilities
|
|
|
|
69,094
|
|
|
|
|
90,049
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue
|
|
|
|
10,323
|
|
|
|
|
42,811
|
|
|
Long-term liabilities
|
|
|
|
4,126
|
|
|
|
|
4,138
|
|
|
Total liabilities
|
|
|
|
83,543
|
|
|
|
|
136,998
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
279
|
|
|
|
|
277
|
|
|
Additional paid-in capital
|
|
|
|
1,308,715
|
|
|
|
|
1,301,285
|
|
|
Accumulated deficit
|
|
|
|
(905,934
|
)
|
|
|
|
(889,501
|
)
|
|
Accumulated other comprehensive income
|
|
|
|
7,431
|
|
|
|
|
6,895
|
|
|
Total stockholders' equity
|
|
|
|
410,491
|
|
|
|
|
418,956
|
|
|
|
|
|
$
|
494,034
|
|
|
|
$
|
555,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SONUS NETWORKS, INC.
|
|
Supplemental Information
|
|
(In thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables provide the details of stock-based compensation
and amortization of intangible assets included in the Company's
Condensed Consolidated Statements of Operations (unaudited) and the
line items in which these amounts are reported. Additional
information regarding these items is available in the Investor
Relations section of our website at http://www.sonusnet.com. The
information contained on our website or that can be accessed through
our website should not be considered to be part of, or incorporated
into, this press release.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
September 30,
|
|
|
June 30,
|
|
|
September 30,
|
|
|
|
|
2011
|
|
|
2011
|
|
|
2010
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue - product
|
|
|
$
|
100
|
|
|
$
|
109
|
|
|
$
|
105
|
|
Cost of revenue - service
|
|
|
|
258
|
|
|
|
389
|
|
|
|
396
|
|
Cost of revenue
|
|
|
|
358
|
|
|
|
498
|
|
|
|
501
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expense
|
|
|
|
505
|
|
|
|
527
|
|
|
|
617
|
|
Sales and marketing expense
|
|
|
|
408
|
|
|
|
563
|
|
|
|
647
|
|
General and administrative expense
|
|
|
|
796
|
|
|
|
627
|
|
|
|
4,947
|
|
Operating expense
|
|
|
|
1,709
|
|
|
|
1,717
|
|
|
|
6,211
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation
|
|
|
$
|
2,067
|
|
|
$
|
2,215
|
|
|
$
|
6,712
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue - product
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
37
|
|
Research and development
|
|
|
|
100
|
|
|
|
100
|
|
|
|
100
|
|
Total amortization of intangible assets
|
|
|
$
|
100
|
|
|
$
|
100
|
|
|
$
|
137
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue - product
|
|
|
$
|
317
|
|
|
$
|
265
|
|
|
|
|
Cost of revenue - service
|
|
|
|
1,032
|
|
|
|
1,219
|
|
|
|
|
Cost of revenue
|
|
|
|
1,349
|
|
|
|
1,484
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expense
|
|
|
|
1,565
|
|
|
|
1,888
|
|
|
|
|
Sales and marketing expense
|
|
|
|
1,468
|
|
|
|
2,064
|
|
|
|
|
General and administrative expense
|
|
|
|
1,926
|
|
|
|
6,974
|
|
|
|
|
Operating expense
|
|
|
|
4,959
|
|
|
|
10,926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation
|
|
|
$
|
6,308
|
|
|
$
|
12,410
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue - product
|
|
|
$
|
-
|
|
|
$
|
113
|
|
|
|
|
Research and development
|
|
|
|
300
|
|
|
|
300
|
|
|
|
|
Total amortization of intangible assets
|
|
|
$
|
300
|
|
|
$
|
413
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SONUS NETWORKS, INC.
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
|
2011
|
|
|
|
|
2010
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net loss
|
|
|
$
|
(16,433
|
)
|
|
|
$
|
(22,101
|
)
|
|
Adjustments to reconcile net loss to cash flows (used in) provided
by operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization of property and equipment
|
|
|
|
8,721
|
|
|
|
|
8,134
|
|
|
Amortization of intangible assets
|
|
|
|
300
|
|
|
|
|
413
|
|
|
Stock-based compensation
|
|
|
|
6,308
|
|
|
|
|
12,410
|
|
|
Loss on disposal of property and equipment
|
|
|
|
14
|
|
|
|
|
81
|
|
|
Deferred income taxes
|
|
|
|
-
|
|
|
|
|
60
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
8,762
|
|
|
|
|
13,471
|
|
|
Inventory
|
|
|
|
19,113
|
|
|
|
|
(10,360
|
)
|
|
Other operating assets
|
|
|
|
9,763
|
|
|
|
|
1,484
|
|
|
Accounts payable
|
|
|
|
(7,234
|
)
|
|
|
|
12,704
|
|
|
Accrued expenses
|
|
|
|
(12,046
|
)
|
|
|
|
4,477
|
|
|
Deferred revenue
|
|
|
|
(33,477
|
)
|
|
|
|
(8,347
|
)
|
|
Net cash (used in) provided by operating activities
|
|
|
|
(16,209
|
)
|
|
|
|
12,426
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
(10,962
|
)
|
|
|
|
(9,193
|
)
|
|
Purchase of intangible assets
|
|
|
|
-
|
|
|
|
|
(2,000
|
)
|
|
Purchases of marketable securities
|
|
|
|
(152,402
|
)
|
|
|
|
(283,461
|
)
|
|
Sale/maturities of marketable securities
|
|
|
|
192,769
|
|
|
|
|
236,698
|
|
|
Net cash provided by (used in) investing activities
|
|
|
|
29,405
|
|
|
|
|
(57,956
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Proceeds from sale of common stock in connection with employee stock
purchase plan
|
|
|
|
1,513
|
|
|
|
|
1,353
|
|
|
Proceeds from exercise of stock options
|
|
|
|
818
|
|
|
|
|
327
|
|
|
Payment of tax withholding obligations related to net share
settlements of restricted stock awards
|
|
|
|
(1,245
|
)
|
|
|
|
(572
|
)
|
|
Principal payments of capital lease obligations
|
|
|
|
(66
|
)
|
|
|
|
(194
|
)
|
|
Net cash provided by financing activities
|
|
|
|
1,020
|
|
|
|
|
914
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
(445
|
)
|
|
|
|
538
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
13,771
|
|
|
|
|
(44,078
|
)
|
|
Cash and cash equivalents, beginning of year
|
|
|
|
62,501
|
|
|
|
|
125,323
|
|
|
Cash and cash equivalents, end of period
|
|
|
$
|
76,272
|
|
|
|
$
|
81,245
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SONUS NETWORKS, INC.
|
|
Reconciliation Between GAAP and Non-GAAP Financial Measures
|
|
(In thousands, except percentages and per share amounts)
|
|
(unaudited)
|
|
The tables below include non-GAAP financial measures derived from
our Condensed Consolidated Statements of Operations (unaudited).
These non-GAAP financial measures of Gross profit, Gross margin,
Operating expenses, Net income (loss) and Earnings (loss) per share
are not presented in accordance with, nor are they intended to be a
substitute for, accounting principles generally accepted in the
United States of America ("GAAP”). In addition, our presentations of
these measures may not be comparable to similarly titled measures
used by other companies. The non-GAAP financial measures described
below should not be considered alternatives for, or in isolation
from, the financial information prepared and presented in accordance
with GAAP.
|
|
|
|
We use a number of different financial measures, both GAAP and
non-GAAP, in analyzing and assessing the overall performance of our
business, in making operating decisions, planning and forecasting
future periods and determining payments under compensation programs.
We consider the use of these non-GAAP financial measures helpful in
assessing the core performance of our continuing operations and
liquidity, and when planning and forecasting future periods. These
items for the periods presented are Stock-based compensation
expense, Amortization of intangible assets and Restructuring.
|
|
|
|
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 the
Company’s GAAP financial measures reflect the exclusion of items
that are recurring and will be reflected in the Company’s financial
results for the foreseeable future.
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
|
Notes
|
|
2011
|
|
2011
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross profit
|
|
|
$
|
42,216
|
|
|
$
|
29,936
|
|
|
$
|
23,778
|
|
|
Stock-based compensation expense
|
A
|
|
|
358
|
|
|
|
498
|
|
|
|
501
|
|
|
Amortization of intangible assets
|
B
|
|
|
-
|
|
|
|
-
|
|
|
|
37
|
|
|
Non-GAAP Gross profit
|
|
|
$
|
42,574
|
|
|
$
|
30,434
|
|
|
$
|
24,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross margin
|
|
|
|
63.6
|
%
|
|
|
57.8
|
%
|
|
|
55.6
|
%
|
|
Stock-based compensation expense
|
A
|
|
|
0.6
|
%
|
|
|
1.0
|
%
|
|
|
1.2
|
%
|
|
Amortization of intangible assets
|
B
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
|
|
0.1
|
%
|
|
Non-GAAP Gross margin
|
|
|
|
64.2
|
%
|
|
|
58.8
|
%
|
|
|
56.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating expenses
|
|
|
$
|
41,015
|
|
|
$
|
36,682
|
|
|
$
|
46,333
|
|
|
Stock-based compensation expense
|
A
|
|
|
(1,709
|
)
|
|
|
(1,717
|
)
|
|
|
(6,211
|
)
|
|
Amortization of intangible assets
|
B
|
|
|
(100
|
)
|
|
|
(100
|
)
|
|
|
(100
|
)
|
|
Restructuring
|
C
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,114
|
)
|
|
Non-GAAP Operating expenses
|
|
|
$
|
39,206
|
|
|
$
|
34,865
|
|
|
$
|
38,908
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net income (loss)
|
|
|
$
|
1,909
|
|
|
$
|
(5,934
|
)
|
|
$
|
(22,278
|
)
|
|
Stock-based compensation expense
|
A
|
|
|
2,067
|
|
|
|
2,215
|
|
|
|
6,712
|
|
|
Amortization of intangible assets
|
B
|
|
|
100
|
|
|
|
100
|
|
|
|
137
|
|
|
Restructuring
|
C
|
|
|
-
|
|
|
|
-
|
|
|
|
1,114
|
|
|
Non-GAAP Net income (loss)
|
|
|
$
|
4,076
|
|
|
$
|
(3,619
|
)
|
|
$
|
(14,315
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share *
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Earnings (loss) per share *
|
|
|
$
|
0.01
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.08
|
)
|
|
Non-GAAP Earnings (loss) per share *
|
|
|
$
|
0.01
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.05
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute earnings (loss) per share *
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute diluted earnings per share *
|
|
|
|
279,324
|
|
|
|
N/A
|
|
|
|
N/A
|
|
|
Shares used to compute loss per share *
|
|
|
|
N/A
|
|
|
|
278,400
|
|
|
|
275,412
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* In periods of net income, diluted earnings per share is presented.
|
|
|
|
|
SONUS NETWORKS, INC.
Reconciliation Between GAAP and Non-GAAP
Financial Measures
(In thousands, except percentages and per share
amounts)
(unaudited)
The tables below include non-GAAP financial measures derived from our
Condensed Consolidated Statements of Operations (unaudited). These
non-GAAP financial measures of Gross profit, Gross margin, Operating
expenses, Net income (loss) and Earnings (loss) per share are not
presented in accordance with, nor are they intended to be a substitute
for, accounting principles generally accepted in the United States of
America ("GAAP”). In addition, our presentations of these measures may
not be comparable to similarly titled measures used by other companies.
The non-GAAP financial measures described below should not be considered
alternatives for, or in isolation from, the financial information
prepared and presented in accordance with GAAP.
We use a number of different financial measures, both GAAP and non-GAAP,
in analyzing and assessing the overall performance of our business, in
making operating decisions, planning and forecasting future periods and
determining payments under compensation programs. We consider the use of
these non-GAAP financial measures helpful in assessing the core
performance of our continuing operations and liquidity, and when
planning and forecasting future periods. These items for the periods
presented are Stock-based compensation expense, Amortization of
intangible assets and Restructuring.
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 the Company’s GAAP financial
measures reflect the exclusion of items that are recurring and will be
reflected in the Company’s financial results for the foreseeable future.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
Notes
|
|
|
2011
|
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
GAAP Gross profit
|
|
|
$
|
98,777
|
|
|
$
|
100,469
|
|
|
Stock-based compensation expense
|
A
|
|
|
1,349
|
|
|
|
1,484
|
|
|
Amortization of intangible assets
|
B
|
|
|
-
|
|
|
|
113
|
|
|
Non-GAAP gross profit
|
|
|
$
|
100,126
|
|
|
$
|
102,066
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross margin
|
|
|
|
53.3
|
%
|
|
|
60.4
|
%
|
|
Stock-based compensation expense
|
A
|
|
|
0.7
|
%
|
|
|
0.9
|
%
|
|
Amortization of intangible assets
|
B
|
|
|
0.0
|
%
|
|
|
0.1
|
%
|
|
Non-GAAP Gross margin
|
|
|
|
54.0
|
%
|
|
|
61.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating expenses
|
|
|
$
|
115,798
|
|
|
$
|
123,480
|
|
|
Stock-based compensation expense
|
A
|
|
|
(4,959
|
)
|
|
|
(10,926
|
)
|
|
Amortization of intangible assets
|
B
|
|
|
(300
|
)
|
|
|
(300
|
)
|
|
Restructuring
|
C
|
|
|
-
|
|
|
|
(1,114
|
)
|
|
Non-GAAP Operating expenses
|
|
|
$
|
110,539
|
|
|
$
|
111,140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net loss
|
|
|
$
|
(16,433
|
)
|
|
$
|
(22,101
|
)
|
|
Stock-based compensation expense
|
A
|
|
|
6,308
|
|
|
|
12,410
|
|
|
Amortization of intangible assets
|
B
|
|
|
300
|
|
|
|
413
|
|
|
Restructuring
|
C
|
|
|
-
|
|
|
|
1,114
|
|
|
Non-GAAP Net loss
|
|
|
$
|
(9,825
|
)
|
|
$
|
(8,164
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share
|
|
|
|
|
|
|
GAAP loss per share
|
|
|
$
|
(0.06
|
)
|
|
$
|
(0.08
|
)
|
|
Non-GAAP loss per share
|
|
|
$
|
(0.04
|
)
|
|
$
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
Shares used to compute loss per share
|
|
|
|
278,286
|
|
|
|
275,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SONUS NETWORKS, INC.
Reconciliation Between GAAP and Non-GAAP
Financial Measures
(In millions, except percentages and per share
amounts)
(unaudited)
The following tables include non-GAAP measures provided as outlook for
the three months and year ended December 31, 2011 derived from our GAAP
(accounting principles generally accepted in the United States)
2011outlook. This non-GAAP outlook for gross margin, operating expenses
and earnings (loss) per share is not presented in accordance with, nor
is it intended to be a substitute for, GAAP. In addition, our
presentations of these measures may not be comparable to similarly
titled measures used by other companies. The non-GAAP measures provided
as outlook should not be considered alternatives for, or in isolation
from, the financial information prepared and presented in accordance
with GAAP.
We use a number of different financial measures, both GAAP and non-GAAP,
in analyzing and assessing the overall performance of our business, in
making operating decisions, planning and forecasting future periods and
determining payments under compensation programs. We consider the use of
these non-GAAP financial measures helpful in assessing the core
performance of our continuing operations and liquidity, and when
planning and forecasting future periods. These items for the periods
presented are Stock-based compensation expense and Amortization of
intangible assets.
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 the Company’s GAAP financial
measures reflect the exclusion of items that are recurring and will be
reflected in the Company’s financial results for the foreseeable future.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Year ended
|
|
|
|
|
|
December 31, 2011
|
|
December 31, 2011
|
|
|
|
Notes
|
|
Range
|
|
Range
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
$
|
70
|
|
|
$
|
74
|
|
|
$
|
255
|
|
|
$
|
259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
|
|
|
|
|
|
|
|
GAAP outlook
|
|
|
|
|
62
|
%
|
|
|
63
|
%
|
|
|
55
|
%
|
|
|
56
|
%
|
|
Stock-based compensation
|
|
A
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
1
|
%
|
|
Non-GAAP outlook
|
|
|
|
|
63
|
%
|
|
|
64
|
%
|
|
|
56
|
%
|
|
|
57
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
GAAP outlook
|
|
|
|
$
|
41.5
|
|
|
$
|
43.0
|
|
|
$
|
158.0
|
|
|
$
|
159.0
|
|
|
Stock-based compensation
|
|
A
|
|
|
(1.9
|
)
|
|
|
(1.9
|
)
|
|
|
(6.6
|
)
|
|
|
(6.6
|
)
|
|
Amortization of intangible assets
|
|
B
|
|
|
(0.1
|
)
|
|
|
(0.1
|
)
|
|
|
(0.4
|
)
|
|
|
(0.4
|
)
|
|
Non-GAAP outlook
|
|
|
|
$
|
39.5
|
|
|
$
|
41.0
|
|
|
$
|
151.0
|
|
|
$
|
152.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share
|
|
|
|
|
|
|
|
|
|
|
|
GAAP outlook
|
|
|
|
$
|
-
|
|
|
$
|
0.02
|
|
|
$
|
(0.04
|
)
|
|
$
|
(0.06
|
)
|
|
Stock-based compensation expense
|
|
A
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.03
|
|
|
|
0.03
|
|
|
Amortization of intangible assets
|
|
B
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Non-GAAP outlook
|
|
|
|
$
|
0.01
|
|
|
$
|
0.03
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.03
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SONUS NETWORKS, INC.
|
|
Notes to Reconciliation Between GAAP and Non-GAAP Financial Measures
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
A
|
|
Stock-based compensation is different from other forms of
compensation, as it is a non-cash expense. A cash salary or bonus
has a fixed and unvarying cash cost. In contrast, the expense
associated with the award of an option 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 enables the readers of our financial statements to
more accurately compare our operating results to our historical
results and to other companies in our industry.
|
|
|
|
|
|
B
|
|
On January 15, 2010, we entered into an intellectual property asset
purchase and license agreement with Winphoria, Inc. ("Winphoria”)
and Motorola, Inc. ("Motorola”) to purchase certain of Winphoria’s
software code and related patents and licensed certain other
intellectual property from Winphoria and Motorola. The purchase
price included an initial payment of $2.0 million and future
potential royalty payments dependent upon future sales of certain of
our products that include the Winphoria technology that was
purchased or licensed. In connection with this transaction we
recorded identifiable intangible assets which we have classified as
developed technology and that will be amortized on a straight-line
basis over five years, the expected useful life of the technology.
The amortization expense for these identifiable intangible assets is
included in Amortization of intangible assets.
|
|
|
|
|
|
|
|
On April 13, 2007, we completed our acquisition of Zynetix Limited
("Zynetix”), a privately-held designer of innovative Global System
for Mobile Communications infrastructure solutions located in the
United Kingdom. In connection with this acquisition we recorded
intangible assets consisting of customer relationships, intellectual
property and a trade name. A portion of the Intellectual property
was allocated to the Sonus reporting unit. During the third quarter
of fiscal 2008, we committed to a plan to sell Zynetix, and
completed the sale transaction on November 26, 2008. The
amortization expense for the intellectual property allocated to the
Sonus reporting unit is included in Amortization of intangible
assets.
|
|
|
|
|
|
|
|
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
and provides meaningful information regarding our liquidity.
|
|
|
|
|
|
C
|
|
We recorded restructuring expense for a headcount reduction
initiative related to the closing of our office in Ottawa, Canada,
which reduced our workforce by 12 employees. We believe that
excluding these restructuring expenses facilitates the comparison of
our financial results to our historical operating results and to
other companies in our industry and provides meaningful information
regarding our liquidity.
|
