| [April 26, 2012] |
 |
Sonus Networks Reports 2012 First Quarter Results
WESTFORD, Mass. --(Business Wire)--
Sonus
Networks, Inc. (Nasdaq: SONS), a global
leader in SIP communications, today announced results for the first
quarter ending March 30, 2012 and provided its outlook for the second
quarter ending Friday, June 29, 2012 and full year ending December 31,
2012.
First Quarter 2012 Highlights
-
Total revenue was $64.3 million
-
SBC total revenue, including maintenance and services, was $17.0
million, compared to $22.5 million in the fourth quarter of 2011 and
$4.8 million in the first quarter of 2011
-
SBC product revenue was $13.2 million, compared to $17.5 million in
the fourth quarter of 2011 and $2.3 million in the first quarter of
2011
Revenue for the first quarter of fiscal 2012 was $64.3 million, compared
to $74.3 million in the fourth quarter of fiscal 2011 and $67.3 million
in the first quarter of fiscal 2011. The GAAP net loss for the first
quarter of fiscal 2012 was $6.4 million, or $0.02 per share, compared to
GAAP net income of $3.7 million, or $0.01 per diluted share, in the
fourth quarter of 2011 and a GAAP net loss of $12.4 million, or $0.04
per share, in the first quarter of fiscal 2011. The non-GAAP net loss
for the first quarter of fiscal 2012 was $4.2 million, or $0.02 per
share, compared to non-GAAP net income of $5.4 million, or $0.02 per
diluted share, in the fourth quarter of fiscal 2011 and a non-GAAP net
loss of $10.3 million, or $0.04 per share, in the first quarter of
fiscal 2011.
"The Company has strong momentum in the high-growth Session Border
Controller market," said Ray Dolan, President and Chief Executive
Officer. "We believe our current product portfolio is giving us a
competitive advantage, enabling us to grow faster than industry growth
rates. We will continue to innovate and enhance our SBC product
portfolio this year, further expanding our addressable market and
strengthening our competitive advantage."
2012 Second Quarter 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 second quarter of 2012, management provides the following
outlook on a non-GAAP basis:
-
Total revenue of $57 million to $59 million
-
SBC total revenue, including maintenance and services, of $14 million
to $15 million
-
SBC product revenue of $10 million to $11 million
-
Gross margins between 58% and 59%
-
Operating expenses of $42 million to $43 million
-
Loss per share of $0.03
-
Basic shares of 280 million
Management reiterates the following outlook on a non-GAAP basis for the
year ending December 31, 2012:
-
Total revenue of $270 million to $280 million
-
Full year overall revenue growth includes expected media gateway
product revenue decline of approximately 10%, offset by strong SBC
growth
-
Total SBC revenue, including maintenance and services, between $75
million and $80 million, up 44% to 54% year over year
-
SBC product revenue between $60 million and $65 million, up 58% to
72% year over year
-
Loss per share of $0.01 to $0.02
-
Basic shares of 282 million
Management provides updated ranges of the following outlook on a
non-GAAP basis for the year ending December 31, 2012:
-
Gross margins of approximately 60% to 61%
-
Operating expenses of $168 million to $171 million
"Our traction in the Session Border Controller market underscores the
value of the investments we are making in order to continue to outpace
SBC industry growth in 2012," said Moe Castonguay, Senior Vice President
and Chief Financial Officer.
Conference Call Details:
The Company will offer a live, listen-only Webcast of the conference
call via the Sonus Networks Investor Web site at http://investors.sonusnet.com/events.cfm
where a replay will also be available shortly following the conference
call.
Date: April 26, 2012 Time: 4:45 p.m. (EST) Dial-in number: 800
755 6634 International Callers: +1 212 231 2910
Replay Information:
A telephone playback of the call will be available following the
conference call until May 10, 2012 and can be accessed by calling 800
633 8284 or +1 402 977 9140 for international callers. The reservation
number for the replay is 21585089.
Accounting Period:
Beginning in fiscal 2012, the Company will report its first, second and
third quarters on a 4-4-5 basis. The Company's fiscal year-end will
continue to be December 31.
Tags:
Sonus Networks, Sonus, SONS, 2012 first quarter, earnings, results,
IP-based network solutions, SBC, 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 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 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.
Important Information Regarding Forward-Looking Statements
The information in this release may contain certain forward-looking
statements within the meaning of the U.S. Private Securities Litigation
Reform Act of 1995 regarding future events that involve 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" 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.
Although the Company believes that its expectations are based on
reasonable assumptions, readers are cautioned that these forward-looking
statements are only predictions and are subject to inherent
uncertainties, risks and changes in circumstances that are difficult to
predict. Our actual results may differ materially from those
contemplated by the forward-looking statements. Such forward-looking
statements may relate to, among others, expected growth rates, 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 prices 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 Part I,
Item 1A "Risk Factors", Part II, Item 7 "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and Part II,
Item 7A "Quantitative and Qualitative Disclosure about Market Risk" in
the Company's most recent Annual Report on Form 10-K, and 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 quarterly reports filed thereafter.
Any forward-looking statements represent Sonus' views only as of the
date on which such statement is made, 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 percentages and per share amounts)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
March 30,
|
|
December 31,
|
March 31,
|
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2011
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
|
$
|
41,411
|
|
|
$
|
47,082
|
|
|
$
|
35,953
|
|
|
Service
|
|
|
|
|
|
22,928
|
|
|
|
27,190
|
|
|
|
31,346
|
|
|
Total revenue
|
|
|
|
|
|
64,339
|
|
|
|
74,272
|
|
|
|
67,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
|
|
9,193
|
|
|
|
13,646
|
|
|
|
23,161
|
|
|
Service
|
|
|
|
|
|
13,392
|
|
|
|
13,282
|
|
|
|
17,513
|
|
|
Total cost of revenue
|
|
|
|
|
|
22,585
|
|
|
|
26,928
|
|
|
|
40,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
41,754
|
|
|
|
47,344
|
|
|
|
26,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin:
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
|
|
77.8
|
%
|
|
|
71.0
|
%
|
|
|
35.6
|
%
|
|
Service
|
|
|
|
|
|
41.6
|
%
|
|
|
51.2
|
%
|
|
|
44.1
|
%
|
|
Total gross margin
|
|
|
|
|
|
64.9
|
%
|
|
|
63.7
|
%
|
|
|
39.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
|
18,387
|
|
|
|
17,384
|
|
|
|
15,608
|
|
|
Sales and marketing
|
|
|
|
|
|
20,585
|
|
|
|
17,033
|
|
|
|
14,297
|
|
|
General and administrative
|
|
|
|
|
|
8,979
|
|
|
|
8,431
|
|
|
|
8,196
|
|
|
Total operating expenses
|
|
|
|
|
|
47,951
|
|
|
|
42,848
|
|
|
|
38,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from operations
|
|
|
|
|
|
(6,197
|
)
|
|
|
4,496
|
|
|
|
(11,476
|
)
|
|
Interest income, net
|
|
|
|
|
|
215
|
|
|
|
251
|
|
|
|
435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income taxes
|
|
|
|
|
|
(5,982
|
)
|
|
|
4,747
|
|
|
|
(11,041
|
)
|
|
Income tax provision
|
|
|
|
|
|
(456
|
)
|
|
|
(1,017
|
)
|
|
|
(1,367
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
|
|
|
$
|
(6,438
|
)
|
|
$
|
3,730
|
|
|
$
|
(12,408
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings per share:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.04
|
)
|
|
Diluted
|
|
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.04
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute (loss) earnings per share:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
279,487
|
|
|
|
279,293
|
|
|
|
277,712
|
|
|
Diluted
|
|
|
|
|
|
279,487
|
|
|
|
279,565
|
|
|
|
277,712
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SONUS NETWORKS, INC.
|
|
Condensed Consolidated Balance Sheets
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 30,
|
|
December 31,
|
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
112,659
|
|
|
$
|
105,451
|
|
|
Marketable securities
|
|
|
|
|
|
207,807
|
|
|
|
224,090
|
|
|
Accounts receivable, net
|
|
|
|
|
|
32,629
|
|
|
|
53,126
|
|
|
Inventory
|
|
|
|
|
|
17,683
|
|
|
|
15,434
|
|
|
Deferred income taxes
|
|
|
|
|
|
456
|
|
|
|
486
|
|
|
Other current assets
|
|
|
|
|
|
18,239
|
|
|
|
12,246
|
|
|
Total current assets
|
|
|
|
|
|
389,473
|
|
|
|
410,833
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
|
|
21,555
|
|
|
|
22,084
|
|
|
Intangible assets, net
|
|
|
|
|
|
1,100
|
|
|
|
1,200
|
|
|
Goodwill
|
|
|
|
|
|
5,062
|
|
|
|
5,062
|
|
|
Investments
|
|
|
|
|
|
58,584
|
|
|
|
55,427
|
|
|
Deferred income taxes
|
|
|
|
|
|
1,159
|
|
|
|
1,137
|
|
|
Other assets
|
|
|
|
|
|
13,898
|
|
|
|
8,972
|
|
|
|
|
|
|
|
$
|
490,831
|
|
|
$
|
504,715
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
$
|
7,861
|
|
|
$
|
12,754
|
|
|
Accrued expenses
|
|
|
|
|
|
17,595
|
|
|
|
21,620
|
|
|
Current portion of deferred revenue
|
|
|
|
|
|
37,941
|
|
|
|
38,565
|
|
|
Current portion of long-term liabilities
|
|
|
|
|
|
1,252
|
|
|
|
1,275
|
|
|
Total current liabilities
|
|
|
|
|
|
64,649
|
|
|
|
74,214
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue
|
|
|
|
|
|
11,281
|
|
|
|
11,601
|
|
|
Long-term liabilities
|
|
|
|
|
|
3,432
|
|
|
|
3,599
|
|
|
Total liabilities
|
|
|
|
|
|
79,362
|
|
|
|
89,414
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity:
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
|
280
|
|
|
|
279
|
|
|
Additional paid-in capital
|
|
|
|
|
|
1,313,070
|
|
|
|
1,309,919
|
|
|
Accumulated deficit
|
|
|
|
|
|
(908,642
|
)
|
|
|
(902,204
|
)
|
|
Accumulated other comprehensive income
|
|
|
|
|
|
6,761
|
|
|
|
7,307
|
|
|
Total stockholders' equity
|
|
|
|
|
|
411,469
|
|
|
|
415,301
|
|
|
|
|
|
|
|
$
|
490,831
|
|
|
$
|
504,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SONUS NETWORKS, INC.
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
March 30,
|
|
March 31,
|
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
$
|
(6,438
|
)
|
|
$
|
(12,408
|
)
|
|
Adjustments to reconcile net loss to cash flows used in operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization of property and equipment
|
|
|
|
|
|
2,900
|
|
|
|
2,850
|
|
|
Amortization of intangible assets
|
|
|
|
|
|
100
|
|
|
|
100
|
|
|
Stock-based compensation
|
|
|
|
|
|
2,117
|
|
|
|
2,026
|
|
|
Loss on disposal of property and equipment
|
|
|
|
|
|
-
|
|
|
|
(12
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
|
20,457
|
|
|
|
24,390
|
|
|
Inventory
|
|
|
|
|
|
(2,867
|
)
|
|
|
10,425
|
|
|
Other operating assets
|
|
|
|
|
|
(9,541
|
)
|
|
|
2,981
|
|
|
Accounts payable
|
|
|
|
|
|
(5,204
|
)
|
|
|
900
|
|
|
Accrued expenses and other long-term liabilities
|
|
|
|
|
|
(4,137
|
)
|
|
|
(11,281
|
)
|
|
Deferred revenue
|
|
|
|
|
|
(906
|
)
|
|
|
(22,624
|
)
|
|
Net cash used in operating activities
|
|
|
|
|
|
(3,519
|
)
|
|
|
(2,653
|
)
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Purchases of property and equipment
|
|
|
|
|
|
(2,120
|
)
|
|
|
(3,165
|
)
|
|
Purchases of marketable securities
|
|
|
|
|
|
(70,990
|
)
|
|
|
(42,773
|
)
|
|
Sale/maturities of marketable securities
|
|
|
|
|
|
82,851
|
|
|
|
72,487
|
|
|
Net cash provided by investing activities
|
|
|
|
|
|
9,741
|
|
|
|
26,549
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Proceeds from sale of common stock in connection with employee stock
purchase plan
|
|
|
|
|
|
993
|
|
|
|
754
|
|
|
Proceeds from exercise of stock options
|
|
|
|
|
|
39
|
|
|
|
665
|
|
|
Payment of tax withholding obligations related to net share
settlements of restricted stock awards
|
|
|
|
|
|
(91
|
)
|
|
|
(877
|
)
|
|
Principal payments of capital lease obligations
|
|
|
|
|
|
(33
|
)
|
|
|
(26
|
)
|
|
Net cash provided by financing activities
|
|
|
|
|
|
908
|
|
|
|
516
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
|
|
78
|
|
|
|
239
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
|
|
|
7,208
|
|
|
|
24,651
|
|
|
Cash and cash equivalents, beginning of year
|
|
|
|
|
|
105,451
|
|
|
|
62,501
|
|
|
Cash and cash equivalents, end of period
|
|
|
|
|
$
|
112,659
|
|
|
$
|
87,152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 and the line items
in which these amounts are reported.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
|
|
|
|
March 30,
|
|
December 31,
|
|
March 31,
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
2011
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue - product
|
|
|
|
|
$
|
53
|
|
$
|
81
|
|
$
|
108
|
|
Cost of revenue - service
|
|
|
|
|
|
175
|
|
|
171
|
|
|
385
|
|
Cost of revenue
|
|
|
|
|
|
228
|
|
|
252
|
|
|
493
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expense
|
|
|
|
|
|
616
|
|
|
480
|
|
|
533
|
|
Sales and marketing expense
|
|
|
|
|
|
467
|
|
|
349
|
|
|
497
|
|
General and administrative expense
|
|
|
|
|
|
806
|
|
|
476
|
|
|
503
|
|
Operating expense
|
|
|
|
|
|
1,889
|
|
|
1,305
|
|
|
1,533
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation
|
|
|
|
|
$
|
2,117
|
|
$
|
1,557
|
|
$
|
2,026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
$
|
100
|
|
$
|
100
|
|
$
|
100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SONUS NETWORKS, INC. Statement on the Use of Non-GAAP Financial
Measures and Reconciliation of Non-GAAP to GAAP Financial Measures (unaudited)
To supplement its condensed consolidated financial statements presented
in accordance with accounting principles generally accepted in the
United States ("GAAP"), the Company discloses certain non-GAAP financial
measures, including Gross margin - product, Gross margin - service,
Total gross profit, Total gross margin, Research and development
expense, Sales and marketing expense, General and administrative
expense, Operating expenses, Loss (income) from operations, Net (loss)
income, and (Loss) per share/diluted earnings per share. These non-GAAP
financial measures are not presented in accordance with, nor are they
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. 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.
We use a number of different financial measures, both GAAP and non-GAAP,
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 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. We define continuing operations
as the ongoing revenues and expenses of the business, excluding certain
items. These excluded items for the periods presented are stock-based
compensation expense and amortization of intangible assets. We do not
include any income tax effect of non-GAAP adjustments as we were unable
to recognize a tax benefit on domestic losses incurred in any of the
periods presented; accordingly, no adjustment to income taxes for
non-GAAP items is required.
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.
Stock-Based Compensation
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
operating results to our historical results and to other companies in
our industry.
Amortization of Intangible Assets
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 to license 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 are being 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 charged to Research and development expense. 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.
|
|
|
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
|
|
|
|
|
|
|
June 29, 2012
|
|
December 31, 2012
|
|
|
|
|
|
|
Range
|
|
Range
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
$ 57
|
|
$ 59
|
|
$ 270
|
|
$ 280
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP outlook
|
|
|
|
|
57.7%
|
|
58.7%
|
|
59.2%
|
|
60.2%
|
|
Stock-based compensation
|
|
|
|
|
0.3%
|
|
0.3%
|
|
0.3%
|
|
0.3%
|
|
Non-GAAP outlook
|
|
|
|
|
58.0%
|
|
59.0%
|
|
59.5%
|
|
60.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP outlook
|
|
|
|
|
$ 44.4
|
|
$ 45.4
|
|
$ 180.2
|
|
$ 183.2
|
|
Stock-based compensation
|
|
|
|
|
(2.3)
|
|
(2.3)
|
|
(11.8)
|
|
(11.8)
|
|
Amortization of intangible assets
|
|
|
|
|
(0.1)
|
|
(0.1)
|
|
(0.4)
|
|
(0.4)
|
|
Non-GAAP outlook
|
|
|
|
|
$ 42.0
|
|
$ 43.0
|
|
$ 168.0
|
|
$ 171.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP outlook
|
|
|
|
|
$ (0.04)
|
|
$ (0.04)
|
|
$ (0.07)
|
|
$ (0.06)
|
|
Stock-based compensation expense
|
|
|
|
|
0.01
|
|
0.01
|
|
0.05
|
|
0.05
|
|
Amortization of intangible assets *
|
|
|
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Non-GAAP outlook
|
|
|
|
|
$ (0.03)
|
|
$ (0.03)
|
|
$ (0.02)
|
|
$ (0.01)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* The impact of amortization of intangible assets on loss per
share is less than $0.01 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
|
|
|
|
|
|
|
March 30,
|
|
December 31,
|
March 31,
|
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin - product
|
|
|
|
|
|
77.8
|
%
|
|
|
71.0
|
%
|
|
|
35.6
|
%
|
|
Stock-based compensation expense
|
|
|
|
|
|
0.1
|
%
|
|
|
0.2
|
%
|
|
|
0.3
|
%
|
|
Non-GAAP gross margin - product
|
|
|
|
|
|
77.9
|
%
|
|
|
71.2
|
%
|
|
|
35.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross margin - service
|
|
|
|
|
|
41.6
|
%
|
|
|
51.2
|
%
|
|
|
44.1
|
%
|
|
Stock-based compensation expense
|
|
|
|
|
|
0.8
|
%
|
|
|
0.6
|
%
|
|
|
1.3
|
%
|
|
Non-GAAP gross margin - service
|
|
|
|
|
|
42.4
|
%
|
|
|
51.8
|
%
|
|
|
45.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP total gross profit
|
|
|
|
|
$
|
41,754
|
|
|
$
|
47,344
|
|
|
$
|
26,625
|
|
|
Stock-based compensation expense
|
|
|
|
|
|
228
|
|
|
|
252
|
|
|
|
493
|
|
|
Non-GAAP total gross profit
|
|
|
|
|
$
|
41,982
|
|
|
$
|
47,596
|
|
|
$
|
27,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP total gross margin
|
|
|
|
|
|
64.9
|
%
|
|
|
63.7
|
%
|
|
|
39.6
|
%
|
|
Stock-based compensation expense % of revenue
|
|
|
|
|
|
0.4
|
%
|
|
|
0.4
|
%
|
|
|
0.7
|
%
|
|
Non-GAAP total gross margin
|
|
|
|
|
|
65.3
|
%
|
|
|
64.1
|
%
|
|
|
40.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP research and development expense
|
|
|
|
|
$
|
18,387
|
|
|
$
|
17,384
|
|
|
$
|
15,608
|
|
|
Stock-based compensation expense
|
|
|
|
|
|
(616
|
)
|
|
|
(480
|
)
|
|
|
(533
|
)
|
|
Amortization of intangible assets
|
|
|
|
|
|
(100
|
)
|
|
|
(100
|
)
|
|
|
(100
|
)
|
|
Non-GAAP research and development expense
|
|
|
|
|
$
|
17,671
|
|
|
$
|
16,804
|
|
|
$
|
14,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP sales and marketing expense
|
|
|
|
|
$
|
20,585
|
|
|
$
|
17,033
|
|
|
$
|
14,297
|
|
|
Stock-based compensation expense
|
|
|
|
|
|
(467
|
)
|
|
|
(349
|
)
|
|
|
(497
|
)
|
|
Non-GAAP sales and marketing expense
|
|
|
|
|
$
|
20,118
|
|
|
$
|
16,684
|
|
|
$
|
13,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative expense
|
|
|
|
|
$
|
8,979
|
|
|
$
|
8,431
|
|
|
$
|
8,196
|
|
|
Stock-based compensation expense
|
|
|
|
|
|
(806
|
)
|
|
|
(476
|
)
|
|
|
(503
|
)
|
|
Non-GAAP general and administrative expense
|
|
|
|
|
$
|
8,173
|
|
|
$
|
7,955
|
|
|
$
|
7,693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
|
|
|
|
$
|
47,951
|
|
|
$
|
42,848
|
|
|
$
|
38,101
|
|
|
Stock-based compensation expense
|
|
|
|
|
|
(1,889
|
)
|
|
|
(1,305
|
)
|
|
|
(1,533
|
)
|
|
Amortization of intangible assets
|
|
|
|
|
|
(100
|
)
|
|
|
(100
|
)
|
|
|
(100
|
)
|
|
Non-GAAP operating expenses
|
|
|
|
|
$
|
45,962
|
|
|
$
|
41,443
|
|
|
$
|
36,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP (loss) income from operations
|
|
|
|
|
$
|
(6,197
|
)
|
|
$
|
4,496
|
|
|
$
|
(11,476
|
)
|
|
Stock-based compensation expense
|
|
|
|
|
|
2,117
|
|
|
|
1,557
|
|
|
|
2,026
|
|
|
Amortization of intangible assets
|
|
|
|
|
|
100
|
|
|
|
100
|
|
|
|
100
|
|
|
Non-GAAP (loss) income from operations
|
|
|
|
|
$
|
(3,980
|
)
|
|
$
|
6,153
|
|
|
$
|
(9,350
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net (loss) income
|
|
|
|
|
$
|
(6,438
|
)
|
|
$
|
3,730
|
|
|
$
|
(12,408
|
)
|
|
Stock-based compensation expense
|
|
|
|
|
|
2,117
|
|
|
|
1,557
|
|
|
|
2,026
|
|
|
Amortization of intangible assets
|
|
|
|
|
|
100
|
|
|
|
100
|
|
|
|
100
|
|
|
Non-GAAP net (loss) income
|
|
|
|
|
$
|
(4,221
|
)
|
|
$
|
5,387
|
|
|
$
|
(10,282
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) per share/diluted earnings per share
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.04
|
)
|
|
Non-GAAP
|
|
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.04
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute (loss) per share/diluted earnings per share
|
|
|
|
|
|
|
|
|
|
|
GAAP shares used to compute (loss) per share/diluted earnings
per share
|
|
|
|
|
|
279,487
|
|
|
|
279,565
|
|
|
|
277,712
|
|
|
Non-GAAP shares used to compute (loss) per share/diluted
earnings per share
|
|
|
|
|
|
279,487
|
|
|
|
279,565
|
|
|
|
277,712
|
|

[ Back To TMCnet.com's Homepage ]
|