Exhibit 99.1
Ribbon Communications Inc. Reports
First Quarter 2021 Financial Results
Revenue was $193 million for the first quarter of 2021, growing 22% from the first quarter of 2020
April 28, 2021
Conference Call Details
Conference call to discuss the Company’s financial results
for the first quarter ended March 31, 2021 on April 28, 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:
April 28, 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 May 12, 2021 and can be accessed by calling 877-660-6853 or 201-612-7415
for international callers. The reservation number for the replay is 13717236.
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, TX – Ribbon 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 first quarter of 2021.
Revenue for the first quarter of 2021 was $193 million, compared to $158 million for the first quarter of 2020, an increase of 22%. This includes a $37 million year over year revenue increase related to acquisition of ECI Telecom Group Ltd. (“ECI”), which closed on March 3, 2020.
“We are off to a good start in 2021 with first quarter results in line with our expectations, and we are particularly pleased with our Adjusted EBITDA exceeding our guidance range and earnings per share at the high end of the range,” noted Bruce McClelland, President and Chief Executive Officer of Ribbon Communications. “We look forward to building on this success as we continue to realize the benefits of our broader portfolio and robust customer relationships.”
Financial Highlights1, 2, 3
The following table summarizes the consolidated financial highlights for the three months ended March 31, 2021 and 2020 (in millions, except per share amounts).
Customer and Company Highlights
| Three months ended | ||||||||
| March 31, | ||||||||
| 2021 | 2020 | |||||||
| GAAP Revenue | $ | 193 | $ | 158 | ||||
| GAAP Net Loss | $ | (45 | ) | $ | (33 | ) | ||
| Non-GAAP Net income | $ | 5 | $ | 1 | ||||
| GAAP Loss per share | $ | (0.31 | ) | $ | (0.27 | ) | ||
| Weighted average shares outstanding for GAAP loss per share | 146 | 121 | ||||||
| Non-GAAP diluted earnings per share | $ | 0.03 | $ | 0.01 | ||||
| Diluted weighted average shares outstanding for Non-GAAP diluted earnings per share | 155 | 122 | ||||||
| Non-GAAP Adjusted EBITDA | $ | 20 | $ | 10 | ||||
Cash was $109 million at March 31, 2021, compared with $136 million at December 31, 2020 and $110 million at March 31, 2020. The $45 million GAAP Net loss in the first quarter of 2021 includes a $24 million non-cash loss associated with the quarterly mark-to-market of the Company’s investment in American Virtual Cloud Technologies, Inc. (“AVCT”) from the sale of the Company’s Kandy Communications business.
1Results for the three months ended March 31, 2020 include the results of ECI for the period from March 3, 2020 to March 31, 2020.
2 GAAP Net loss and GAAP Loss per share for the three months ended March 31, 2021 include $1.5 million of paid-in-kind interest income earned on the convertible debt and $23.9 million of expense associated with the remeasurement of the convertible debt and warrants associated with the consideration received from the sale of the Company’s Kandy Communications business to AVCT. The interest income is included in Interest expense, net, and the remeasurement expense is included in Other (expense) income, net. The income was 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.
3 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
“Our profitability this quarter was ahead of expectations,” said Mick Lopez, Chief Financial Officer of Ribbon Communications. “Our strong focus and execution, along with the structural improvements we made to the business in 2020, resulted in a significant improvement in financial performance year over year.”
Customer and Company Highlights
| · | Strong performance in Cloud & Edge segment with Non-GAAP Adjusted EBITDA up 191% year over year to $28 million |
| Õ | Core SBC grew 12% year over year | |
| Õ | Support for newly introduced Microsoft Operator Connect | |
| Õ | Continued strong demand for VoIP Network Transformation products; expansion orders from three Tier 1 carriers totaling more than $40 million |
| · | Organic IP Optical year over year revenue growth of 22% |
| Õ | Significant RFP and proof of concept activity across all regions including several large mobile carrier opportunities | |
| Õ | 13 new customer wins in multiple market verticals including four US regional telcos | |
| Õ | Introduced two new IP transport access products that address the needs of the 5G cell site router and critical infrastructure markets | |
| Õ | Strong interest and evaluation of new 400G ZR+ solution with commercial availability planned for early in the third quarter |
Business Outlook1
The Company’s outlook is based on current indications for its business, which are subject to change. For the second quarter of 2021, the Company projects revenue of $215 million to $225 million, non-GAAP gross margin of 56% to 57%, non-GAAP diluted earnings per share of $0.09 to $0.11, and Adjusted EBITDA of $30 million to $34 million. For the full year 2021, guidance remains unchanged at revenue of $925 million to $945 million, non-GAAP gross margin of 55% to 56%, non-GAAP diluted earnings per share of $0.49 to $0.54, and Adjusted EBITDA of $145 million to $155 million. The current outlook assumes no worsening of conditions related to the COVID-19 pandemic.
1 Please see the reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures and additional information about the non-GAAP measures in the section entitled “Discussion of Non-GAAP Financial Measures” in the attached schedules.
Upcoming Investor Conference Schedule
| · | May 11-12, 2021 – Oppenheimer Emerging Growth Conference (virtual one-on-one institutional investor meetings). |
| · | May 24-26, 2021 – JP Morgan Global Technology, Media and Communications Conference (virtual presentation and one-on-one institutional investor meetings). |
| · | June 1-3, 2021 – Cowen Annual Technology, Media & Telecom Conference (virtual presentation and one-on-one institutional investor meetings). |
| · | August 10-11, 2021 – Oppenheimer Technology, Internet & Communications Conference (virtual presentation and one-on-one institutional investor meetings). |
| · | August 31-September 1, 2021 – Jefferies Semis, IT Hardware, and Communications Infrastructure Summit (TBD virtual or in-person 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 second 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 the continuing COVID-19 pandemic; risks that 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”); supply chain disruptions resulting from component availability and/or geopolitical instabilities and disputes; unpredictable fluctuations in quarterly revenue and operating results; failure to compete successfully against telecommunications equipment and networking companies; credit risks; the timing of customer purchasing decisions and our recognition of revenues; macro economic conditions; our ability to recruit and retain key personnel; the impact of restructuring and cost-containment activities; litigation; rapid technological and market change; our ability to protect our intellectual property rights and obtain necessary licenses; risks related to cybersecurity and data intrusion; 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 its 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 the 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.
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 the Company’s core operating performance.
3
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 a 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 December 1, 2020, we completed the sale of Kandy to AVCT. As consideration, we received units of AVCT securities, comprised of AVCT’s Series A-1 convertible debentures (“Debentures”) and warrants to purchase shares of AVCT’s common stock (“Warrants”), with an aggregate fair value approximating $84 million on the date of sale. We exclude this gain because we believe that such gain is not part of our core business or ongoing operations.
Interest Income on Debentures
We recorded paid-in-kind interest income on 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 value of the Debentures and Warrants 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 the Debentures and Warrants 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; 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.
4
RIBBON COMMUNICATIONS INC.
Condensed Consolidated Statements of Operations
(in thousands, except percentages and per share amounts)
(unaudited)
| Three months ended | ||||||||||||
| March 31, | December 31, | March 31, | ||||||||||
| 2021 | 2020 | 2020 | ||||||||||
| Revenue: | ||||||||||||
| Product | $ | 97,889 | $ | 142,225 | $ | 75,899 | ||||||
| Service | 94,883 | 101,977 | 82,083 | |||||||||
| Total revenue | 192,772 | 244,202 | 157,982 | |||||||||
| Cost of revenue: | ||||||||||||
| Product | 44,445 | 59,669 | 35,979 | |||||||||
| Service | 37,780 | 40,171 | 31,479 | |||||||||
| Total cost of revenue | 82,225 | 99,840 | 67,458 | |||||||||
| Gross profit | 110,547 | 144,362 | 90,524 | |||||||||
| Gross margin: | ||||||||||||
| Product | 54.6 | % | 58.0 | % | 52.6 | % | ||||||
| Service | 60.2 | % | 60.6 | % | 61.6 | % | ||||||
| Total gross margin | 57.3 | % | 59.1 | % | 57.3 | % | ||||||
| Operating expenses: | ||||||||||||
| Research and development | 47,410 | 51,321 | 42,295 | |||||||||
| Sales and marketing | 37,218 | 37,551 | 30,971 | |||||||||
| General and administrative | 15,553 | 14,966 | 17,205 | |||||||||
| Amortization of acquired intangible assets | 15,823 | 15,558 | 14,334 | |||||||||
| Acquisition-, disposal- and integration-related expense | 1,197 | 2,557 | 12,384 | |||||||||
| Restructuring and related expense | 5,950 | 5,509 | 2,075 | |||||||||
| Total operating expenses | 123,151 | 127,462 | 119,264 | |||||||||
| (Loss) income from operations | (12,604 | ) | 16,900 | (28,740 | ) | |||||||
| Interest expense, net | (5,819 | ) | (5,393 | ) | (3,395 | ) | ||||||
| Other (expense) income, net | (25,448 | ) | 115,534 | (844 | ) | |||||||
| (Loss) income before income taxes | (43,871 | ) | 127,041 | (32,979 | ) | |||||||
| Income tax provision | (816 | ) | (3,281 | ) | (191 | ) | ||||||
| Net (loss) income | $ | (44,687 | ) | $ | 123,760 | $ | (33,170 | ) | ||||
| (Loss) earnings per share | ||||||||||||
| Basic | $ | (0.31 | ) | $ | 0.85 | $ | (0.27 | ) | ||||
| Diluted | $ | (0.31 | ) | $ | 0.81 | $ | (0.27 | ) | ||||
| Weighted average shares used to compute (loss) earnings per share: | ||||||||||||
| Basic | 145,936 | 145,311 | 120,992 | |||||||||
| Diluted | 145,936 | 153,441 | 120,992 | |||||||||
RIBBON COMMUNICATIONS INC.
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
| March 31, | December 31, | |||||||
| 2021 | 2020 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 106,228 | $ | 128,428 | ||||
| Restricted cash | 2,659 | 7,269 | ||||||
| Accounts receivable, net | 209,163 | 237,738 | ||||||
| Inventory | 44,854 | 45,750 | ||||||
| Other current assets | 34,018 | 28,461 | ||||||
| Total current assets | 396,922 | 447,646 | ||||||
| Property and equipment, net | 49,237 | 48,888 | ||||||
| Intangible assets, net | 401,533 | 417,356 | ||||||
| Goodwill | 416,892 | 416,892 | ||||||
| Investments | 92,742 | 115,183 | ||||||
| Deferred income taxes | 10,832 | 10,651 | ||||||
| Operating lease right-of-use assets | 62,579 | 69,757 | ||||||
| Other assets | 22,047 | 20,892 | ||||||
| $ | 1,452,784 | $ | 1,547,265 | |||||
| Liabilities and Stockholders' Equity | ||||||||
| Current liabilities: | ||||||||
| Current portion of term debt | $ | 20,058 | $ | 15,531 | ||||
| Accounts payable | 58,549 | 63,387 | ||||||
| Accrued expenses and other | 98,185 | 134,865 | ||||||
| Operating lease liabilities | 17,627 | 17,023 | ||||||
| Deferred revenue | 102,103 | 96,824 | ||||||
| Total current liabilities | 296,522 | 327,630 | ||||||
| Long-term debt, net of current | 363,888 | 369,035 | ||||||
| Operating lease liabilities, net of current | 68,100 | 72,614 | ||||||
| Deferred revenue, net of current | 23,054 | 26,010 | ||||||
| Deferred income taxes | 17,303 | 16,842 | ||||||
| Other long-term liabilities | 41,184 | 48,281 | ||||||
| Total liabilities | 810,051 | 860,412 | ||||||
| Commitments and contingencies | ||||||||
| Stockholders' equity: | ||||||||
| Common stock | 15 | 15 | ||||||
| Additional paid-in capital | 1,864,107 | 1,870,256 | ||||||
| Accumulated deficit | (1,223,163 | ) | (1,178,476 | ) | ||||
| Accumulated other comprehensive (loss) income | 1,774 | (4,942 | ) | |||||
| Total stockholders' equity | 642,733 | 686,853 | ||||||
| $ | 1,452,784 | $ | 1,547,265 | |||||
RIBBON COMMUNICATIONS INC.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
| Three months ended | ||||||||
| March 31, | March 31, | |||||||
| 2021 | 2020 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | (44,687 | ) | $ | (33,170 | ) | ||
| Adjustments to reconcile net loss to cash flows (used in) provided by operating activities: | ||||||||
| Depreciation and amortization of property and equipment | 4,226 | 3,474 | ||||||
| Amortization of intangible assets | 15,823 | 14,334 | ||||||
| Amortization of debt issuance costs | 3,141 | 1,854 | ||||||
| Stock-based compensation | 5,060 | 2,976 | ||||||
| Deferred income taxes | 293 | (99 | ) | |||||
| Decrease in fair value of investments | 22,441 | - | ||||||
| Reduction in deferred purchase consideration | - | (69 | ) | |||||
| Foreign currency exchange losses | 1,716 | 854 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | 28,083 | 46,156 | ||||||
| Inventory | (330 | ) | 4,468 | |||||
| Other operating assets | 979 | (478 | ) | |||||
| Accounts payable | (3,800 | ) | (27,029 | ) | ||||
| Accrued expenses and other long-term liabilities | (41,480 | ) | 22,310 | |||||
| Deferred revenue | 2,323 | 4,351 | ||||||
| Net cash (used in) provided by operating activities | (6,212 | ) | 39,932 | |||||
| Cash flows from investing activities: | ||||||||
| Purchases of property and equipment | (5,357 | ) | (6,017 | ) | ||||
| Business acqusitions, net of cash acquired | - | (346,852 | ) | |||||
| Proceeds from the sale of fixed assets | - | 43,500 | ||||||
| Net cash used in investing activities | (5,357 | ) | (309,369 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Principal payments on revolving line of credit | - | (8,000 | ) | |||||
| Proceeds from issuance of term debt | 74,625 | 403,500 | ||||||
| Principal payments of term debt | (77,132 | ) | (48,750 | ) | ||||
| Principal payments of finance leases | (272 | ) | (338 | ) | ||||
| Payment of debt issuance costs | (789 | ) | (10,573 | ) | ||||
| Proceeds from the exercise of stock options | 24 | 5 | ||||||
| Payment of tax withholding obligations related to net share settlements of restricted stock awards | (11,233 | ) | (792 | ) | ||||
| Net cash (used in) provided by financing activities | (14,777 | ) | 335,052 | |||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (464 | ) | (190 | ) | ||||
| Net (decrease) increase in cash, cash equivalents and restricted cash | (26,810 | ) | 65,425 | |||||
| Cash and cash equivalents, beginning of year | 135,697 | 44,643 | ||||||
| Cash, cash equivalents and restricted cash, end of period | $ | 108,887 | $ | 110,068 | ||||
RIBBON COMMUNICATIONS INC.
Supplemental Information
(in thousands)
(unaudited)
The following tables provide the details of stock-based compensation included as components of other line items in the Company's Condensed Consolidated Statements of Operations and the line items in which these amounts are reported.
| Three months ended | ||||||||||||
| March 31, | December 31, | March 31, | ||||||||||
| 2021 | 2020 | 2020 | ||||||||||
| Stock-based compensation | ||||||||||||
| Cost of revenue - product | $ | 27 | $ | 51 | $ | 27 | ||||||
| Cost of revenue - service | 235 | 208 | 130 | |||||||||
| Cost of revenue | 262 | 259 | 157 | |||||||||
| Research and development | 627 | 804 | 558 | |||||||||
| Sales and marketing | 1,874 | 1,177 | 752 | |||||||||
| General and administrative | 2,297 | 1,492 | 1,509 | |||||||||
| Operating expense | 4,798 | 3,473 | 2,819 | |||||||||
| Total stock-based compensation | $ | 5,060 | $ | 3,732 | $ | 2,976 | ||||||
RIBBON COMMUNICATIONS INC.
Reconciliation of Non-GAAP and GAAP Financial Measures
(in thousands, except per share amounts)
(unaudited)
| Three months ended | ||||||||||||
| March 31, | December 31, | March 31, | ||||||||||
| 2021 | 2020 | 2020 | ||||||||||
| GAAP Total gross margin | 57.3 | % | 59.1 | % | 57.3 | % | ||||||
| Stock-based compensation | 0.2 | % | 0.1 | % | 0.1 | % | ||||||
| Non-GAAP Total gross margin | 57.5 | % | 59.2 | % | 57.4 | % | ||||||
| GAAP Net (loss) income | $ | (44,687 | ) | $ | 123,760 | $ | (33,170 | ) | ||||
| Stock-based compensation | 5,060 | 3,732 | 2,976 | |||||||||
| Amortization of acquired intangible assets | 15,823 | 15,558 | 14,334 | |||||||||
| Litigation costs | - | - | 3,038 | |||||||||
| Acquisition-, disposal- and integration-related expense | 1,197 | 2,557 | 12,384 | |||||||||
| Restructuring and related expense | 5,950 | 5,509 | 2,075 | |||||||||
| Gain on sale of business | - | (83,552 | ) | - | ||||||||
| Interest income on debentures | (1,459 | ) | - | - | ||||||||
| Decrease (increase) in fair value of investments | 23,900 | (30,296 | ) | - | ||||||||
| Tax effect of non-GAAP adjustments | (880 | ) | (10,000 | ) | (408 | ) | ||||||
| Non-GAAP Net income | $ | 4,904 | $ | 27,268 | $ | 1,229 | ||||||
| (Loss) earnings per share | ||||||||||||
| GAAP (Loss) diluted earnings per share | $ | (0.31 | ) | $ | 0.81 | $ | (0.27 | ) | ||||
| Stock-based compensation | 0.03 | 0.02 | 0.02 | |||||||||
| Amortization of acquired intangible assets | 0.11 | 0.10 | 0.12 | |||||||||
| Litigation costs | - | - | 0.02 | |||||||||
| Acquisition-, disposal- and integration-related expense | 0.01 | 0.02 | 0.10 | |||||||||
| Restructuring and related expense | 0.05 | 0.04 | 0.02 | |||||||||
| Gain on sale of business | - | (0.54 | ) | - | ||||||||
| Interest income on debentures | (0.01 | ) | - | - | ||||||||
| Decrease (increase) in fair value of investments | 0.16 | (0.20 | ) | - | ||||||||
| Tax effect of non-GAAP adjustments | (0.01 | ) | (0.07 | ) | * | |||||||
| Non-GAAP Diluted earnings per share | $ | 0.03 | $ | 0.18 | $ | 0.01 | ||||||
| Weighted average shares used to compute (loss) diluted earnings per share | ||||||||||||
| Shares used to compute GAAP (loss) diluted earnings per share | 145,936 | 153,441 | 120,992 | |||||||||
| Shares used to compute Non-GAAP diluted earnings per share | 155,032 | 153,441 | 121,603 | |||||||||
| Adjusted EBITDA | ||||||||||||
| GAAP (Loss) income from operations | $ | (12,604 | ) | $ | 16,900 | $ | (28,740 | ) | ||||
| Depreciation | 4,226 | 4,434 | 3,474 | |||||||||
| Amortization of acquired intangible assets | 15,823 | 15,558 | 14,334 | |||||||||
| Stock-based compensation | 5,060 | 3,732 | 2,976 | |||||||||
| Litigation costs | - | - | 3,038 | |||||||||
| Acquisition-, disposal- and integration-related expense | 1,197 | 2,557 | 12,384 | |||||||||
| Restructuring and related expense | 5,950 | 5,509 | 2,075 | |||||||||
| Non-GAAP Adjusted EBITDA | $ | 19,652 | $ | 48,690 | $ | 9,541 | ||||||
* Less than $0.01 impact on earnings (loss) per share.
RIBBON COMMUNICATIONS INC.
Reconciliation of Non-GAAP and GAAP Financial Measures - Outlook
(unaudited)
| Three months ending | Year ending | ||||||||||||||||
| June 30, 2021 | December 31, 2021 | ||||||||||||||||
| Range | Range | ||||||||||||||||
| Revenue ($ millions) | $ | 215 | to | $ | 225 | $ | 925 | $ | 945 | ||||||||
| Gross margin | |||||||||||||||||
| GAAP outlook | 55.9 | % | 56.9 | % | 54.9 | % | 55.9 | % | |||||||||
| Stock-based compensation | 0.1 | % | 0.1 | % | 0.1 | % | 0.1 | % | |||||||||
| Non-GAAP outlook | 56.0 | % | 57.0 | % | 55.0 | % | 56.0 | % | |||||||||
| (Loss) earnings per share ** | |||||||||||||||||
| GAAP outlook | $ | (0.05 | ) | $ | (0.02 | ) | $ | (0.02 | ) | $ | 0.05 | ||||||
| Stock-based compensation | 0.03 | 0.03 | 0.14 | 0.14 | |||||||||||||
| Amortization of acquired intangible assets | 0.11 | 0.11 | 0.43 | 0.43 | |||||||||||||
| Acquisition-, disposal- and integration-related expense | 0.01 | 0.01 | 0.02 | 0.02 | |||||||||||||
| Restructuring and related expense | 0.01 | 0.01 | 0.06 | 0.06 | |||||||||||||
| Interest income on debentures | * | * | (0.01 | ) | (0.01 | ) | |||||||||||
| Tax effect of non-GAAP adjustments | (0.02 | ) | (0.03 | ) | (0.13 | ) | (0.15 | ) | |||||||||
| Non-GAAP outlook | $ | 0.09 | $ | 0.11 | $ | 0.49 | $ | 0.54 | |||||||||
| Weighted average shares used to compute (loss) diluted earnings per share (in thousands) | |||||||||||||||||
| Shares used to compute GAAP (loss) diluted earnings per share | 147,500 | 147,500 | 148,000 | 155,000 | |||||||||||||
| Shares used to compute Non-GAAP diluted earnings per share | 155,000 | 155,000 | 155,000 | 155,000 | |||||||||||||
| Adjusted EBITDA ($ millions) | |||||||||||||||||
| GAAP (loss) income from operations | $ | (0.5 | ) | $ | 3.5 | $ | 27.1 | $ | 37.1 | ||||||||
| Depreciation | 4.4 | 4.4 | 17.4 | 17.4 | |||||||||||||
| Amortization of acquired intangible assets | 17.2 | 17.2 | 66.7 | 66.7 | |||||||||||||
| Stock-based compensation | 5.2 | 5.2 | 20.9 | 20.9 | |||||||||||||
| Acquisition-, disposal- and integration-related expense | 1.5 | 1.5 | 3.6 | 3.6 | |||||||||||||
| Restructuring and related expense | 2.2 | 2.2 | 9.3 | 9.3 | |||||||||||||
| Non-GAAP outlook | $ | 30.0 | $ | 34.0 | $ | 145.0 | $ | 155.0 | |||||||||
* Less than $0.01 impact on earnings (loss) per share
** Excludes any income (loss) related to the change in fair value of the Debentures and Warrants received as sale consideration