Try our mobile app

Published: 2021-10-27 00:00:00 ET
<<<  go to RBBN company page
HTTP/1.1 200 OK HTTP/1.1 200 OK X-Crawlera-Slave: 23.94.8.164:3128 X-Crawlera-Version: 1.60.1 accept-ranges: bytes content-type: text/html last-modified: Wed, 27 Oct 2021 20:07:20 GMT server: AmazonS3 x-amz-id-2: RkbztVh+XtzwB6vyjCU2o7Q4GXdGX8/lrWtC8VeJlGE7V5/BVgmU12BxttWnG6bNc6/XMZ35iZc= x-amz-meta-mode: 33188 x-amz-meta-s3cmd-attrs: uid:504/gname:fitrprnt/uname:fitrprnt/gid:504/mode:33184/mtime:1635365232/atime:1635365232/md5:b7bd60b68a974ebc2176b0b67c54a2de/ctime:1635365235 x-amz-replication-status: COMPLETED x-amz-request-id: 1ZKG5S8H9FXRN8S3 x-amz-version-id: xtFam4wRa0EmLaEP2Y5.kwn5lqkM4gAm x-content-type-options: nosniff x-frame-options: SAMEORIGIN x-xss-protection: 1; mode=block x-akamai-transformed: 9 20374 0 pmb=mTOE,2 expires: Fri, 07 Apr 2023 02:57:02 GMT cache-control: max-age=0, no-cache, no-store pragma: no-cache date: Fri, 07 Apr 2023 02:57:02 GMT vary: Accept-Encoding akamai-x-true-ttl: -1 strict-transport-security: max-age=31536000 ; includeSubDomains ; preload set-cookie: ak_bmsc=36E861183EB33F5798054C76776D6220~000000000000000000000000000000~YAAQlQ8kF/2Wgk+HAQAAf1ylWRMfGSYij7oeXq1qnuZEFoAchrn0Hd2G2pFZU5qq0qsTXpq9Ky2V38IBCOqBGSvrqBuRv87EDfVNvyvj7NtlzJ+RDdXl/T5oNJRNaGKXmRY7PgLNH4d/zDp9/fo5wNRWHQpGauBZA50guFcAHSvB4SO+qH1UJo9YovaehovW8JC/JZhJMuD4DpnQcC33QkH6P43s/pvEjLS2fsYQm3nEQUzrmIFY2A7XgnmIZ+8Cg9QQM9DVyG54a3TY5GSzS8hwKbVWiGP+CQmLISur7FZjhitJVUW03GXJPFOFDP10K91Fpsc5IoaLrihe8j6bWQC25oIkdcLBXuJ1UPYfFKRElk1/ksCIrvNCz6GVmhq5USzo9w==; Domain=.sec.gov; Path=/; Expires=Fri, 07 Apr 2023 04:57:01 GMT; Max-Age=7199; HttpOnly set-cookie: bm_mi=AB9A8A321783B9A93828DB292CC704B5~YAAQlQ8kF/6Wgk+HAQAAf1ylWROs5ybvSAgKrqz3IHNE/Uv5Nf/3ZheGIcFKfZgiXTGEEQ5K7rYy4HHRp2T84Mc0pi0uNUwTsiE/3rnml3I6p/w8RpLQ6Sr1y8Y89rOzw/3nyf6VOl/CvrM1dcy+CxurSCI7dsHqnzXVzghJEc4ICFWaGcdxA9AWTGBKTFj+0agoAhKJjkxevCXbtq0y+AdknzFQMJfJ+ScDh7HZhFaN8nx+rVxwvzmb7D+f/a+Uc89Gk3OvlVQARodloWpchWqeYPJcXLQfbbvaj4MVM3ATZzyqGVdH4ALTPaz5ECrbreviwBCtsKAVRG3nou3fLvrRxVFdjCr9+2dRG8u1At8pjCtcGssCKzh9mq+HGGagRSrEX41XZy9Bzly+3/RX~1; Domain=.sec.gov; Path=/; Expires=Fri, 07 Apr 2023 02:57:02 GMT; Max-Age=0; Secure Transfer-Encoding: chunked Proxy-Connection: close Connection: close EX-99.1 2 tm2131109d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

 

 

Ribbon Communications Inc. Reports
Third Quarter 2021 Financial Results

 

IP Optical Networks new customer wins and strong profitability in Cloud & Edge

Global supply chain constraints affected in-quarter revenue

 

 

October 27, 2021

 

Conference Call Details

Conference call to discuss the Company’s financial results for the third quarter ended September 30, 2021 on October 27, 2021, via the investor section of its website at http://investors.ribboncommunications.com, where a replay will also be available shortly following the conference call.

 

Conference Call Details:
Date:  October 27, 2021
Time:  4:30 p.m. (ET)
Dial-in number (Domestic): 877-407-2991

Dial-in number (Intl): 201-389-0925

Instant Telephone Access: Call me™

 

Replay information:
A telephone playback of the call will be available following the conference call until November 10, 2021 and can be accessed by calling 877-660-6853 or 201-612-7415 for international callers. The reservation number for the replay is 13723100.

 

Investor Relations

Tom Berry

+1 (978) 614-8050

tom.berry@rbbn.com

 

North American Press

Dennis Watson

+1 (214) 695-2224

dwatson@rbbn.com

 

APAC, CALA & EMEA Press

Catherine Berthier

+1 (646) 741-1974

cberthier@rbbn.com

 

Analyst Relations

Michael Cooper

+1 (708) 212-6922

mcooper@rbbn.com

 

 

Plano, TXRibbon Communications Inc. (Nasdaq: RBBN), a global provider of real-time communications software and IP optical transport solutions to service providers, enterprises, and critical infrastructure sectors, today announced its financial results for the third quarter of 2021.

 

For the first nine months of 2021, sales increased by 2%, Adjusted EBITDA increased 14% and Non-GAAP diluted earnings per share increased 29% versus 2020 (GAAP loss per share increased by $0.291). Revenue for the third quarter of 2021 was $210 million, impacted by approximately $9.5 million related to supply chain constraints in the quarter.

 

“We’re excited by our recent IP Optical Networks wins and growth prospects as our funnel of opportunities strengthen and benefit from the breadth of existing Ribbon relationships with customers,” noted Bruce McClelland, President and Chief Executive Officer of Ribbon Communications. “We believe these customer wins, along with accelerating investments in fiber networks and 5G technology, position Ribbon for strong growth in 2022 and beyond. While revenues this quarter were impacted by supply chain constraints, we believe our IP Optical product book to revenue ratio of 1.17 times demonstrates growing demand.”

 


Financial Highlights1, 2

 

The following table summarizes the consolidated financial highlights for the three and nine months ended September 30, 2021 and 2020 (in millions, except per share amounts).

 

   Three months ended   Nine months ended 
   September 30,   September 30, 
   2021   2020   2021   2020 
GAAP Revenue  $210   $231   $614   $600 
GAAP Net income (loss)  $(59)  $6   $(81)  $(35)
Non-GAAP Net income  $16   $22   $48   $34 
GAAP Income (loss) per share  $(0.40)  $0.04   $(0.55)  $(0.26)
Weighted average shares outstanding for GAAP income (loss) per share   148    152    147    137 
Non-GAAP diluted earnings per share  $0.11   $0.14   $0.31   $0.24 
Diluted weighted average shares outstanding for Non-GAAP diluted earnings per share   154    152    155    141 
Non-GAAP Adjusted EBITDA  $32   $43   $94   $82 

 

1 GAAP Net income and GAAP Diluted earnings per share for the three months and nine months ended September 30, 2021 include $0.9 million and $3.6 million, respectively, of paid-in-kind interest income earned on the convertible debentures received as consideration from the sale of our Kandy Communications business to American Virtual Cloud Technologies (“AVCT”).  The interest income is included in Interest expense, net, and the remeasurement losses and gains are included in Other (expense) income, net. The remeasurement (gains) losses were calculated using valuation methods in accordance with accounting guidance. Fluctuations in AVCT’s stock price will impact the future amounts that are recorded in Other (expense) income, net, and could materially impact the Company’s quarterly results. Year-to-date GAAP EPS was negatively impacted by $0.46 attributable to the remeasurement loss of our investment in AVCT.

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

 

  

 

 1 

 

 

Cash, cash equivalents and restricted cash was $104 million at September 30, 2021, compared with $115 million at June 30, 2021, due in part to an increase of $16 million in accounts receivable. The GAAP Net loss of $59 million in the third quarter of 2021 includes a $56 million non-cash loss associated with the quarterly mark-to-market of our investment in AVCT from the sale of our Kandy Communications business.

 

“Our Cloud & Edge business continued to generate strong profitability in the quarter, while we expand our investment in our IP Optical Networks portfolio to address the growing tier 1 service provider opportunity pipeline. We believe this investment will generate future returns as we execute on our cross-sell strategy. We remain confident in the Company’s direction as we navigate the impact of supply chain constraints,” said Mick Lopez, Chief Financial Officer of Ribbon Communications.

 

Customer and Company Highlights

Solid performance despite supply chain disruptions

o2% year-to-date YoY revenue growth

o14% year-to-date YoY Adj. EBITDA growth

oApproximately $9.5 million of shipments delayed to 4Q21 and approximately $3 million in expedited shipping and cost increases in 3Q21

Building momentum with new IP Optical Networks wins and 1.17x product book to revenue in the quarter

oViaero Wireless and Viaero Fiber Networks (top 10 mobile network operator) have selected Ribbon's IP Optical portfolio to upgrade their network from microwave and leased services to fiber connectivity

oDakota Central deployed Apollo and Neptune platform to upgrade their broadband network with increased capacity and 5G backhaul capabilities

oMegafon (2nd largest mobile operator in Russia) selected Apollo DWDM platform

oLeading Swiss utility provider selected Ribbon products including Muse platform and network slicing technology

oLargest European rail network operator implemented Apollo DWDM based backbone

oIntroduced new version of Muse featuring enhanced traffic optimization capability and zero-touch provisioning

Cloud & Edge continues to generate strong and steady profitability with 32% Adjusted EBITDA margin

oStrong demand for Voice over IP Network Transformation solutions growing 25% year-to-date YoY

oHigher software mix (68% of product revenue) contributed to segment gross margin of 67% in 3Q21

 

Business Outlook1

The Company’s outlook is based on current indications for its business, which are subject to change. For the fourth quarter of 2021, the Company projects revenue of $240 million to $260 million, non-GAAP gross margin of 58%, non-GAAP diluted earnings per share of $0.13 to $0.17, and Adjusted EBITDA of $45 million to $51 million. The current outlook assumes no worsening of conditions related to the COVID-19 pandemic or supply chain disruptions.

 

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

 

Upcoming Investor Conference Schedule

November 18, 2021 - Ribbon Spotlight virtual event series to showcase the latest strategic growth opportunities and technology: “IP Wave” for IP Optical Networks and “Telco Cloud” for Cloud and Edge

November 15 –18, 2021 – Needham Virtual Security, Networking & Communications Conference (virtual presentation and one-on-one institutional investor meetings).

December 7 – 8, 2021 – Barclays Global Technology, Media and Telecommunications Conference (virtual one-on-one institutional investor meetings).

December 13, 2021 – Cowen’s 12 Days of Networking Series (virtual one-on-one institutional investor meetings).

January 10 – 14, 2022 – Needham Growth Conference (virtual presentation and one-on-one institutional investor meetings).

 

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

 

 2 

 

 

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 several risks and uncertainties. All statements other than statements of historical facts contained in this release, including without limitation statements regarding, projected financial results for the fourth quarter 2021 and beyond, sales trends, and plans and objectives of management for future operations are forward-looking statements. Without limiting the foregoing, the words “believes”, “estimates”, “expects”, “expectations”, “intends”, “may”, “plans”, “projects” and other similar language, whether in the negative or affirmative, are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words.

 

Forward-looking statements are based on our current expectations and assumptions regarding our business, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Our actual results may differ materially from those contemplated in these forward-looking statements due to various risks, uncertainties and other important factors, including, among others, risks related to supply chain disruptions resulting from component availability and/or geopolitical instabilities and disputes; risks related to the continuing COVID-19 pandemic, including delays in customer deployments as a result of rises in cases; risks that we will not realize estimated cost savings and/or anticipated benefits from the acquisition of ECI; failure to realize anticipated benefits from the sale of our Kandy Communications business (“Kandy”) or declines in the value of our ongoing investment in AVCT, the purchaser of the Kandy Communications business; unpredictable fluctuations in quarterly revenue and operating results; risks related to cybersecurity and data intrusion; failure to compete successfully against telecommunications equipment and networking companies; failure to grow our customer base or generate recurring business from our existing customers; credit risks; the timing of customer purchasing decisions and our recognition of revenues; macroeconomic conditions; the impact of restructuring and cost-containment activities; litigation; market acceptance of our products and services; rapid technological and market change; our ability to protect our intellectual property rights and obtain necessary licenses; our ability to maintain partner, reseller, distribution and vendor support and supply relationships; the potential for defects in our products; risks related to the terms of our credit agreement; higher risks in international operations and markets; increases in tariffs, trade restrictions or taxes on our products; currency fluctuations; and failure or circumvention of our controls and procedures.

 

These factors are not intended to be an all-encompassing list of risks and uncertainties that may affect our business and results from operations. Additional information regarding these and other factors can be found in our reports filed with the Securities and Exchange Commission, including our Form 10-K for the year ended December 31, 2020. In providing forward-looking statements, the Company expressly disclaims any obligation to update these statements publicly or otherwise, whether as a result of new information, future events or otherwise, except as required by law.

 

Discussion of Non-GAAP Financial Measures

Our management uses several 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 non-GAAP financial measures helpful in assessing the core performance of our continuing operations and when planning and forecasting future periods. Our annual financial plan is prepared on a non-GAAP basis and is approved by our board of directors. In addition, budgeting and forecasting for revenue and expenses are conducted on a non-GAAP basis and actual results on a non-GAAP basis are assessed against the annual financial plan. By continuing operations, we mean the ongoing results of our business adjusted for certain expenses and credits, as described below. We believe that providing non-GAAP information to investors will allow investors to view the financial results in the way our management views them and helps investors to better understand our core financial and operating performance and evaluate the efficacy of the methodology and information used by our management to evaluate and measure such performance.

 

While our management uses non-GAAP financial measures as tools 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. In particular, many of the adjustments to our financial measures reflect the exclusion of items that are recurring and will be reflected in our financial results for the foreseeable future.

 

 3 

 

 

Acquisition-Related Inventory Adjustment

Acquisition-related inventory adjustment amounts are inconsistent in frequency and amount and are significantly impacted by the then-current market prices of such inventory items. We believe that excluding non-cash inventory adjustments arising from acquisitions facilitates the comparison of our financial results to our historical operating results and to other companies in our industry as if the inventory had been acquired by us through our normal channels rather than in connection with our acquired businesses.

 

Stock-Based Compensation

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

 

Amortization of Acquired Intangible Assets

Amortization amounts are inconsistent in frequency and amount and are significantly impacted by the timing and size of acquisitions. We believe that excluding 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.

 

Litigation Costs

We have been involved in litigation with a former GENBAND business partner and have reached settlement with the other party. We exclude the costs of such litigation because we believe such costs are not part of our core business or ongoing operations.

 

Acquisition-, Disposal- and Integration-Related Expense

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

 

Restructuring and Related Expense

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

 

Gain on Sale of Business

On May 12, 2021, we sold our Qualitech business, which we had acquired as part of the ECI Acquisition, to Hermon Laboratories, Ltd. As consideration, we received $2.9 million of cash and recorded a gain on the sale of $2.8 million. We exclude this gain because we believe that such gains are not part of our core business or ongoing operations.

 

 4 

 

 

Interest Income on Debentures

We recorded paid-in-kind interest income on the debentures received as consideration from the sale of our Kandy Communications business (the “Debentures”), which increased their fair value. We exclude this interest income because we believe that such a gain is not part of our core business or ongoing operations.

 

Decrease (Increase) in Fair Value of Investments

We calculate the fair values of the Debentures and the Warrants received as consideration from the sale of our Kandy Communications business (the “Warrants”) (prior to September 8, 2021) and the shares of AVCT common stock and Warrants (effective September 8, 2021) at each quarter-end and record any adjustments to their fair values in Other (expense) income, net. We exclude these and any subsequent gains and losses from the change in fair value of this investment because we believe that such gains or losses are not part of our core business or ongoing operations.

 

Tax Effect of Non-GAAP Adjustments

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

 

Adjusted EBITDA

We use Adjusted EBITDA as a supplemental measure to review and assess our performance. We calculate Adjusted EBITDA by excluding from Income (loss) from operations: depreciation; amortization of acquired intangible assets; stock-based compensation; acquisition-related inventory adjustments; certain litigation costs; acquisition-, disposal- and integration-related expense; and restructuring and related expense. In general, we exclude the expenses that we consider to be non-cash and/or not part of our ongoing operations. We may exclude other items in the future that have those characteristics. Adjusted EBITDA is a non-GAAP financial measure that is used by our investing community for comparative and valuation purposes. We disclose this metric to support and facilitate our dialogue with research analysts and investors. Other companies may calculate Adjusted EBITDA differently than we do, limiting its usefulness as a comparative measure.

 

 5 

 

 

 

RIBBON COMMUNICATIONS INC.

Condensed Consolidated Statements of Operations

(in thousands, except percentages and per share amounts)

(unaudited)

 

   Three months ended 
   September 30,   June 30,   September 30, 
   2021   2021   2020 
Revenue:            
Product  $111,726   $113,129   $128,926 
Service   98,672    98,081    102,192 
Total revenue   210,398    211,210    231,118 
                
Cost of revenue:               
Product   53,494    46,641    58,545 
Service   36,576    36,142    37,619 
Total cost of revenue   90,070    82,783    96,164 
                
Gross profit   120,328    128,427    134,954 
                
Gross margin:               
Product   52.1%   58.8%   54.6%
Service   62.9%   63.2%   63.2%
Total gross margin   57.2%   60.8%   58.4%
                
Operating expenses:               
Research and development   49,132    46,797    49,113 
Sales and marketing   36,113    34,881    36,898 
General and administrative   12,148    12,734    16,021 
Amortization of acquired intangible assets   17,221    17,181    16,349 
Acquisition-, disposal- and integration-related expense   1,955    1,052    1,366 
Restructuring and related expense   1,767    2,830    3,290 
Total operating expenses   118,336    115,475    123,037 
                
Income from operations   1,992    12,952    11,917 
Interest expense, net   (2,969)   (3,048)   (6,854)
Other (expense) income, net   (57,702)   17,180    407 
                
(Loss) income before income taxes   (58,679)   27,084    5,470 
Income tax (provision) benefit   (752)   (3,843)   782 
                
Net (loss) income  $(59,431)  $23,241   $6,252 
                
(Loss) earnings per share:               
Basic  $(0.40)  $0.16   $0.04 
Diluted  $(0.40)  $0.15   $0.04 
                
Weighted average shares used to compute (loss) earnings per share:               
Basic   148,184    147,467    144,948 
Diluted   148,184    154,160    151,680 

 

 6 

 

 

RIBBON COMMUNICATIONS INC.

Condensed Consolidated Statements of Operations

(in thousands, except percentages and per share amounts)

(unaudited)

 

   Nine months ended 
   September 30,   September 30, 
   2021   2020 
Revenue:          
Product  $322,744   $325,687 
Service   291,636    273,906 
Total revenue   614,380    599,593 
           
Cost of revenue:          
Product   144,580    145,103 
Service   110,498    105,745 
Total cost of revenue   255,078    250,848 
           
Gross profit   359,302    348,745 
           
Gross margin:          
Product   55.2%   55.4%
Service   62.1%   61.4%
Total gross margin   58.5%   58.2%
           
Operating expenses:          
Research and development   143,339    143,204 
Sales and marketing   108,212    101,767 
General and administrative   40,435    48,320 
Amortization of acquired intangible assets   50,225    45,352 
Acquisition-, disposal- and integration-related expense   4,204    14,607 
Restructuring and related expense   10,547    10,726 
Total operating expenses   356,962    363,976 
           
Income (loss) from operations   2,340    (15,231)
Interest expense, net   (11,836)   (15,649)
Other expense, net   (65,970)   (2,844)
           
Loss before income taxes   (75,466)   (33,724)
Income tax provision   (5,411)   (1,445)
           
Net loss  $(80,877)  $(35,169)
           
Loss per share:          
Basic  $(0.55)  $(0.26)
Diluted  $(0.55)  $(0.26)
           
Weighted average shares used to compute loss per share:          
Basic   147,204    136,837 
Diluted   147,204    136,837 

 

 7 

 

 

RIBBON COMMUNICATIONS INC.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

   September 30,   December 31, 
   2021   2020 
Assets          
Current assets:          
Cash and cash equivalents  $101,212   $128,428 
Restricted cash   2,543    7,269 
Accounts receivable, net   235,710    237,738 
Inventory   44,789    45,750 
Other current assets   34,399    28,461 
Total current assets   418,653    447,646 
           
Property and equipment, net   48,557    48,888 
Intangible assets, net   367,131    417,356 
Goodwill   416,892    416,892 
Investments   50,439    115,183 
Deferred income taxes   10,673    10,651 
Operating lease right-of-use assets   54,446    69,757 
Other assets   19,834    20,892 
   $1,386,625   $1,547,265 
           
Liabilities and Stockholders' Equity          
Current liabilities:          
Current portion of term debt  $20,058   $15,531 
Accounts payable   63,253    63,387 
Accrued expenses and other   94,021    134,865 
Operating lease liabilities   17,848    17,023 
Deferred revenue   89,553    96,824 
Total current liabilities   284,733    327,630 
           
Long-term debt, net of current   354,778    369,035 
Operating lease liabilities, net of current   58,609    72,614 
Deferred revenue, net of current   21,618    26,010 
Deferred income taxes   13,477    16,842 
Other long-term liabilities   39,862    48,281 
Total liabilities   773,077    860,412 
           
Commitments and contingencies          
           
Stockholders' equity:          
Common stock   15    15 
Additional paid-in capital   1,870,711    1,870,256 
Accumulated deficit   (1,259,353)   (1,178,476)
Accumulated other comprehensive income (loss)   2,175    (4,942)
Total stockholders' equity   613,548    686,853 
   $1,386,625   $1,547,265 

 

 8 

 

 

RIBBON COMMUNICATIONS INC.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

   Nine months ended 
   September 30,   September 30, 
   2021   2020 
Cash flows from operating activities:          
Net loss  $(80,877)  $(35,169)
Adjustments to reconcile net loss to cash flows provided by operating activities:          
Depreciation and amortization of property and equipment   12,684    12,754 
Amortization of intangible assets   50,225    45,352 
Amortization of debt issuance costs   4,227    4,915 
Stock-based compensation   14,411    10,167 
Deferred income taxes   (3,295)   (2,455)
Gain on sale of business   (2,772)   - 
Decrease in fair value of investments   64,745    - 
Reduction in deferred purchase consideration   -    (69)
Foreign currency exchange losses   3,235    3,162 
Changes in operating assets and liabilities:          
Accounts receivable   1,892    42,489 
Inventory   253    6,285 
Other operating assets   11,303    36,416 
Accounts payable   2,194    (54,489)
Accrued expenses and other long-term liabilities   (58,661)   10,143 
Deferred revenue   (11,665)   (14,253)
Net cash provided by operating activities   7,899    65,248 
           
Cash flows from investing activities:          
Purchases of property and equipment   (14,279)   (18,685)
Business acqusitions, net of cash acquired   -    (346,852)
Proceeds from sale of business   2,944    - 
Proceeds from the sale of fixed assets   -    43,500 
Net cash used in investing activities   (11,335)   (322,037)
           
Cash flows from financing activities:          
Borrowings under revolving line of credit   -    615 
Principal payments on revolving line of credit   -    (8,615)
Proceeds from issuance of term debt   74,625    478,500 
Principal payments of term debt   (87,161)   (131,279)
Principal payments of finance leases   (736)   (971)
Payment of debt issuance costs   (789)   (14,065)
Proceeds from the exercise of stock options   24    29 
Payment of tax withholding obligations related to net share settlements of restricted stock awards   (13,980)   (1,196)
Net cash (used in) provided by financing activities   (28,017)   323,018 
           
Effect of exchange rate changes on cash, cash equivalents and restricted cash   (489)   24 
           
Net (decrease) increase in cash, cash equivalents and restricted cash   (31,942)   66,253 
Cash and cash equivalents, beginning of year   135,697    44,643 
Cash, cash equivalents and restricted cash, end of period  $103,755   $110,896 

 

 9 

 

  

RIBBON COMMUNICATIONS INC.

Supplemental Information

(in thousands)

(unaudited)

 

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

 

   Three months ended   Nine months ended 
   September 30,   June 30,   September 30,   September 30,   September 30, 
   2021   2021   2020   2021   2020 
Stock-based compensation                         
Cost of revenue - product  $96   $93   $57   $216   $123 
Cost of revenue - service   492    469    204    1,196    493 
Cost of revenue   588    562    261    1,412    616 
                          
Research and development   1,223    1,160    868    3,010    2,164 
Sales and marketing   1,581    1,752    1,189    5,207    2,952 
General and administrative   1,169    1,316    1,651    4,782    4,435 
Operating expense   3,973    4,228    3,708    12,999    9,551 
                          
Total stock-based compensation  $4,561   $4,790   $3,969   $14,411   $10,167 

 

 10 

 

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures

(in thousands, except per share amounts)

(unaudited)

 

   Three months ended 
   September 30,   June 30,   September 30, 
   2021   2021   2020 
GAAP Total gross margin   57.2%   60.8%   58.4%
Acquisition-related inventory adjustment   0.0%   0.0%   0.9%
Stock-based compensation   0.3%   0.3%   0.1%
Non-GAAP Total gross margin   57.5%   61.1%   59.4%
                
GAAP Net (loss) income  $(59,431)  $23,241   $6,252 
Acquisition-related inventory adjustment   -    -    2,000 
Stock-based compensation   4,561    4,790    3,969 
Amortization of acquired intangible assets   17,221    17,181    16,349 
Acquisition-, disposal- and integration-related expense   1,955    1,052    1,366 
Restructuring and related expense   1,767    2,830    3,290 
Gain on sale of business   -    (2,772)   - 
Interest income on debentures   (901)   (1,196)   - 
Decrease (increase) in fair value of investments   56,475    (12,074)   - 
Tax effect of non-GAAP adjustments   (5,294)   (6,205)   (11,409)
Non-GAAP Net income  $16,353   $26,847   $21,817 
                
(Loss) earnings per share               
GAAP (Loss) diluted earnings per share  $(0.40)  $0.15   $0.04 
Acquisition-related inventory adjustment   -    -    0.01 
Stock-based compensation   0.03    0.03    0.03 
Amortization of acquired intangible assets   0.12    0.11    0.11 
Acquisition-, disposal- and integration-related expense   0.01    0.01    0.01 
Restructuring and related expense   0.01    0.02    0.02 
Gain on sale of business   -    (0.02)   - 
Interest income on debentures   (0.01)   (0.01)   - 
Decrease (increase) in fair value of investments   0.38    (0.08)   - 
Tax effect of non-GAAP adjustments   (0.03)   (0.04)   (0.08)
Non-GAAP Diluted earnings per share  $0.11   $0.17   $0.14 
                
Weighted average shares used to compute (loss) diluted earnings per share               
Shares used to compute GAAP (loss) diluted earnings per share   148,184    154,160    151,680 
Shares used to compute Non-GAAP diluted earnings per share   154,061    154,160    151,680 
                
Adjusted EBITDA               
GAAP Income from operations  $1,992   $12,952   $11,917 
Depreciation   4,209    4,249    4,494 
Amortization of acquired intangible assets   17,221    17,181    16,349 
Stock-based compensation   4,561    4,790    3,969 
Acquisition-related inventory adjustment   -    -    2,000 
Acquisition-, disposal- and integration-related expense   1,955    1,052    1,366 
Restructuring and related expense   1,767    2,830    3,290 
Non-GAAP Adjusted EBITDA  $31,705   $43,054   $43,385 

 

 11 

 

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures

(in thousands, except per share amounts)

(unaudited)

 

   Nine months ended 
   September 30,   September 30, 
   2021   2020 
GAAP Total gross margin   58.5%   58.2%
Acquisition-related inventory adjustment   0.0%   0.3%
Stock-based compensation   0.2%   0.1%
Non-GAAP Total gross margin   58.7%   58.6%
           
GAAP Net loss  $(80,877)  $(35,169)
Acquisition-related inventory adjustment   -    2,000 
Stock-based compensation   14,411    10,167 
Amortization of acquired intangible assets   50,225    45,352 
Litigation costs   -    2,101 
Acquisition-, disposal- and integration-related expense   4,204    14,607 
Restructuring and related expense   10,547    10,726 
Gain on sale of business   (2,772)   - 
Interest income on debentures   (3,556)   - 
Decrease in fair value of investments   68,301    - 
Tax effect of non-GAAP adjustments   (12,379)   (15,335)
Non-GAAP Net income  $48,104   $34,449 
           
(Loss) earnings per share          
GAAP Loss per share  $(0.55)  $(0.26)
Acquisition-related inventory adjustment   -    0.01 
Stock-based compensation   0.09    0.07 
Amortization of acquired intangible assets   0.33    0.33 
Litigation costs   -    0.01 
Acquisition-, disposal- and integration-related expense   0.03    0.10 
Restructuring and related expense   0.07    0.08 
Gain on sale of business   (0.02)   - 
Interest income on debentures   (0.02)   - 
Decrease in fair value of investments   0.45    - 
Tax effect of non-GAAP adjustments   (0.07)   (0.10)
Non-GAAP Diluted earnings per share  $0.31   $0.24 
           
Weighted average shares used to compute (loss) diluted earnings per share          
Shares used to compute GAAP loss per share   147,204    136,837 
Shares used to compute Non-GAAP diluted earnings per share   154,573    141,498 
           
Adjusted EBITDA          
GAAP Income (loss) from operations  $2,340   $(15,231)
Depreciation   12,684    12,754 
Amortization of acquired intangible assets   50,225    45,352 
Acquisition-related inventory adjustment   -    2,000 
Stock-based compensation   14,411    10,167 
Litigation costs   -    2,101 
Acquisition-, disposal- and integration-related expense   4,204    14,607 
Restructuring and related expense   10,547    10,726 
Non-GAAP Adjusted EBITDA  $94,411   $82,476 

 

 12 

 

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures - Outlook

(unaudited)

 

   Three months ending 
   December 31, 2021 
   Range 
Revenue ($ millions)  $240   $260 
           
Gross margin          
GAAP outlook   57.8%   57.8%
Stock-based compensation   0.2%   0.2%
Non-GAAP outlook   58.0%   58.0%
           
Earnings per share          
GAAP outlook  $0.04   $0.08 
Stock-based compensation   0.03    0.03 
Amortization of acquired intangible assets   0.11    0.11 
Acquisition-, disposal- and integration-related expense   0.01    0.01 
Restructuring and related expense   0.01    0.01 
Tax effect of non-GAAP adjustments   (0.07)   (0.07)
Non-GAAP outlook  $0.13   $0.17 
           
Weighted average shares used to compute diluted earnings per share (GAAP and Non-GAAP) (in thousands)   154,000    154,000 
           
Adjusted EBITDA ($ millions)          
GAAP income from operations  $16.2   $22.2 
Depreciation   4.3    4.3 
Amortization of acquired intangible assets   16.3    16.3 
Stock-based compensation   5.0    5.0 
Acquisition-, disposal- and integration-related expense   1.8    1.8 
Restructuring and related expense   1.4    1.4 
Non-GAAP outlook  $45.0   $51.0 

 

 13