Ribbon Communications Inc. Reports Fourth Quarter 2021 Financial Results

February 16, 2022

PLANO, Texas -- 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 fourth quarter and full year 2021.

Revenue for the fourth quarter of 2021 was $231 million, compared to $244 million for the fourth quarter of 2020.  Revenue for 2021 was $845 million, compared to $844 million for 2020.   

"While our financial results for 2021 did not meet our expectations, we continue to make progress on our strategy. Our IP Optical Networks sales grew 22% sequentially in the fourth quarter and full year revenue in North America grew 164% year over year. We had several new wins with major carriers that we expect to begin to contribute in the second half of 2022. In our Cloud & Edge business, our increased focus on Enterprise is yielding results with sales nearly doubling in the fourth quarter both sequentially and year over year. Additionally, we had our first significant Telco Cloud win in the quarter," noted Bruce McClelland, President and Chief Executive Officer of Ribbon Communications. 

McClelland continued, "As we enter 2022, we project 10%+ full year revenue growth in IP Optical Networks. Given the substantial growth opportunity presented by this business amidst a strong demand backdrop, we remain committed to the higher investment level needed to evolve the portfolio and capture share in future years. Our first quarter guidance accounts for continued supply chain delivery and cost issues affecting many industry participants, and increased uncertainty related to the conflicts in the Ukraine and Russia regions that are important markets for us." 

Financial Highlights1, 2

 

Three months ended

Year ended

In millions, except per share amounts.

December 31,

December 31,

 

2021

2020

2021

2020

GAAP Revenue

$  231

$ 244

$ 845

$ 844

GAAP Net (loss) income

$   (96)

$ 124

($177)

$   89

Non-GAAP Net income

$      1

$   27

$   49

$   62

GAAP diluted (loss) earnings per share

($0.65)

$0.81

($1.20)

$0.61

Weighted average shares outstanding for GAAP diluted (loss) earnings per share

149

153

148

145

Non-GAAP diluted earnings per share

$0.01

$0.18

$0.32

$0.43

Weighted average shares outstanding for Non-GAAP diluted earnings per share

154

153

155

145

Non-GAAP Adjusted EBITDA

$   26

$  49

$ 120

$ 131

         
           
 

1 The Company's results include the impact of changes in the fair value of the consideration received from the sale of its Kandy Communications business (the "Kandy Sale") to American Virtual Cloud Technologies ("AVCT") and paid-in-kind interest earned on the consideration.  These amounts totaled approximately $7 million and $71 million of expense in 4Q21 and FY21, respectively, and $30 million of income in 4Q20.  The Company's FY20 results include approximately $114 million of income from gain on the Kandy sale and subsequent remeasurement of the consideration.  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.

 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.

Cash, cash equivalents and restricted cash was $106 million at December 31, 2021, compared with $104 million at September 30, 2021.  GAAP Net loss of $96 million in the fourth quarter of 2021 includes a non-cash $116 million goodwill impairment charge related to revised projections for the IP Optical business segment, and a tax valuation allowance release of $28 million associated with the Company's U.S. tax position.

"To support our investment in critical growth areas, we are implementing a strategic restructuring to streamline operations. We expect to reduce our operating costs by approximately $5 million per quarter, incurring restructuring charges of about $6 million in employee separation costs and approximately $14 million in real estate optimization. We expect these savings to allow us to better align with the current demand environment and increase investment in key parts of the portfolio," said Mick Lopez, Chief Financial Officer of Ribbon Communications.  

Customer and Company Highlights

  • IP Optical Networks 4Q21 revenue of $83 million, up 22% from 3Q21
    • Initiated major project with U.S. Tier 1 service provider to modernize their fixed voice infrastructure over the next several years that will significantly reduce the complexity and operating cost of their network
    • Awarded new business with multi-service communications provider in Japan for TDM to IP migration project to begin in 2H22
    • Selected as new provider of optical transport solutions by major African carrier
    • Other notable new IP Optical wins:
      • Selected by leading European railway operator for a major national backbone project
      • Telehouse selected Ribbon's high-performance Apollo solution to power its flagship Metro Connect offer
      • NamPower deployed Ribbon's IP Optical portfolio to reliably leverage high-capacity bandwidth
      • IPS selected Ribbon's IP Optical Solutions to expand their long-haul submarine data transmission capacity
  • Cloud & Edge 4Q21 revenue of $147 million, up 3% from 3Q21
    • First significant Telco Cloud win with major Japanese mobile carrier, utilizing our cloud-native SBC for deployment in their network
    • Strength in Enterprise with new wins in Financial, IT and Automotive verticals 
      • Partnered with Infosys to deploy Microsoft Teams at one of the world's largest automobile brands
      • Enterprise product revenue increased 91% from 4Q20

Business Outlook  
The Company's outlook is based on current indications for its business, which are subject to change.  For the first quarter of 2022, the Company projects revenue of $165 million to $180 million, non-GAAP gross margin of 50% to 51%, non-GAAP diluted loss per share of $0.10 to $0.07, and Adjusted EBITDA of ($11) million to ($5) million.  For the full year 2022, the Company projects revenue of $850 million to $880 million, non-GAAP gross margin of 55% to 56%, non-GAAP earnings per share of $0.30 to $0.34, and Adjusted EBITDA of $110 million to $120 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.

Conference Call Details
Conference call to discuss the Company's financial results for the fourth quarter and year ended December 31, 2021 on February 16, 2022, 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: February 16, 2022
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 March 2, 2022 and can be accessed by calling 877-660-6853 or 201-612-7415 for international callers. The reservation number for the replay is 13726131.

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

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.

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, the financial results for 2021 and projected results for 2022 and beyond, costs and savings associated with the strategic restructuring, potential COVID-19 impacts, customer engagement and momentum, expected supply-chain related costs; plans and objectives for future operations; and plans for future product development and manufacturing, are forward-looking statements.  Without limiting the foregoing, the words "anticipates", "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; the effects of geopolitical instabilities and disputes, including between Russia and Ukraine; 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; risks that we will not realize the estimated cost savings and/or anticipated benefits from our strategic restructuring; the impact of restructuring and cost-containment activities, 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; 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 including compliance with the financial covenants; 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 the Company's business and results from operations. Additional information regarding these and other factors can be found in the Company's reports filed with the Securities and Exchange Commission, including, without limitation, its Form 10-K for the year ended December 31, 2020 and its Form 10-Q for the quarter ended September 30, 2021. 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
The Company's 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.  The Company considers the use of non-GAAP financial measures helpful in assessing the core performance of its continuing operations and when planning and forecasting future periods.  The Company's annual financial plan is prepared on a non-GAAP basis and is approved by its 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.  The Company defines continuing operations as the ongoing results of its business adjusted for certain expenses and credits, as described below.  The Company believes that providing non-GAAP information to investors will allow investors to view the financial results in the way its management views them and helps investors to better understand the Company's core financial and operating performance and evaluate the efficacy of the methodology and information used by its management to evaluate and measure such performance.

While the Company's management uses non-GAAP financial measures as tools to enhance its understanding of certain aspects of the Company's financial performance, its management does not consider these measures to be a substitute for, or superior to, GAAP measures.  In addition, the Company's 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 the Company's financial measures reflect the exclusion of items that are recurring and will be reflected in its 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.  The Company believes that presenting non-GAAP operating results that exclude stock-based compensation provides investors with visibility and insight into its management's method of analysis and its core operating performance.

Amortization of Acquired Technology; Amortization of Acquired Intangible Assets
Amortization amounts are inconsistent in frequency and amount and are significantly impacted by the timing and size of acquisitions.  The Company believes that excluding non-cash amortization of these intangible assets facilitates the comparison of its financial results to its historical operating results and to other companies in its industry as if the acquired intangible assets had been developed internally rather than acquired.

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.  The Company believes that excluding non-cash inventory adjustments arising from acquisitions facilitates the comparison of its financial results to its historical operating results and to other companies in its industry as if the inventory had been acquired by the Company through its normal channels rather than in connection with its acquired businesses.

Litigation Costs
The Company has been involved in litigation with a former GENBAND business partner and had reached a settlement with the other party.  The Company excludes the costs of such litigation because it believes such costs are not part of its core business or ongoing operations.

Impairment of Goodwill
The Company performs its annual testing for impairment of goodwill in the fourth quarter of 2021.  For the purpose of testing goodwill for impairment, all goodwill has been assigned to one of the Company's two operating segments.  The Company performs a fair value analysis using both an income and market approach, which encompasses a discounted cash flow analysis and a guideline public company analysis using selected multiples.  Based on the results of its recently completed impairment test, the Company determined that the carrying value of its IP Optical Networks segment exceeded its fair value, and accordingly, recorded a non-cash impartment charge of $116 million in the fourth quarter.  There was no impairment of the Company's Cloud and Edge segment.  The Company believes that such non-cash costs are not part of its core business or ongoing operations.  Accordingly, the Company believes that excluding the goodwill impairment charge facilitates the comparison of the Company's financial results to its historical operating results and to other companies in its industry.

Acquisition-, Disposal- and Integration-Related Expense
The Company considers certain acquisition-, disposal- and integration-related costs to be unrelated to the organic continuing operations of its acquired businesses and the Company.  Such costs are generally not relevant to assessing or estimating the long-term performance of the acquired assets.  The Company excludes such acquisition-, disposal- and integration-related costs to allow more accurate comparisons of its financial results to its 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
The Company has recorded restructuring and related expense to streamline operations and reduce operating costs by closing and consolidating certain facilities and reducing its worldwide workforce.  The Company believes that excluding restructuring and related expense facilitates the comparison of its financial results to its historical operating results and to other companies in its industry, as there are no future revenue streams or other benefits associated with these costs.

Interest Income on Debentures
The Company recorded paid-in-kind interest income on the Debentures through September 8, 2021, when the Debentures were converted to the Debenture Shares, which increased their fair value.  The Company excludes this interest income because it believes that such a gain is not part of its core business or ongoing operations.

Gain on Sale of Business
On May 12, 2021, the Company sold its QualiTech business, which it had acquired as part of the ECI Acquisition, to Hermon Laboratories, Ltd.  As consideration, the Company received $2.9 million of cash and recorded a gain on the sale of $2.8 million.  On December 1, 2020, the Company completed the sale of Kandy to AVCT.  As consideration, the Company 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.  The Debentures were converted to shares of AVCT common stock (the "Debenture Shares") on September 8, 2021 (the "Debenture Conversion Date").  The Company excludes these gains because it believes that such gains are not part of its core business or ongoing operations.

Decrease (Increase) in Fair Value of Investments
The Company calculates the fair values of the Debentures and the Warrants (prior to September 8, 2021) and the Debenture Shares and Warrants (effective September 8, 2021) at each quarter-end and records any adjustments to their fair values in Other (expense) income, net.  The Company excludes these and any subsequent gains and losses from the change in fair value of this investment because it believes that such gains or losses are not part of its core business or ongoing operations.

Tax Effect of Non-GAAP Adjustments
The Non-GAAP income tax benefit (provision) is presented based on an estimated tax rate applied against forecasted annual non-GAAP income.  The Non-GAAP income tax benefit (provision) 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.  The Company is reporting its 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 its consolidated quarterly results.  The Company expects that this methodology will provide a consistent rate throughout the year and allow investors to better understand the impact of income taxes on its results.  Due to the methodology applied to its estimated annual tax rate, the Company's estimated tax rate on non-GAAP income will differ from its GAAP tax rate and from its actual tax liabilities.

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

RIBBON COMMUNICATIONS INC.

Condensed Consolidated Statements of Operations

(in thousands, except percentages and per share amounts)

(unaudited)

                 
         
       

Three months ended

       

December 31,

 

September 30,

 

December 31,

       

2021

 

2021

 

2020

Revenue:

             
 

Product

 

$      130,298

 

$      111,726

 

$      142,225

 

Service

 

100,279

 

98,672

 

101,977

   

Total revenue

230,577

 

210,398

 

244,202

                 

Cost of revenue:

         
 

Product

 

70,165

 

53,494

 

59,669

 

Service

 

36,711

 

36,576

 

40,171

 

Amortization of acquired technology

8,908

 

9,674

 

10,743

   

Total cost of revenue

115,784

 

99,744

 

110,583

                 

Gross profit

 

114,793

 

110,654

 

133,619

                 

Gross margin

 

49.8%

 

52.6%

 

54.7%

                 

Operating expenses:

         
 

Research and development

51,609

 

49,132

 

51,321

 

Sales and marketing

42,067

 

36,113

 

37,551

 

General and administrative

13,226

 

12,148

 

14,966

 

Amortization of acquired intangible assets

7,493

 

7,547

 

4,815

 

Impairment of goodwill

116,000

 

-

 

-

 

Acquisition-, disposal- and integration-related expense

3,428

 

1,955

 

2,557

 

Restructuring and related expense

1,106

 

1,767

 

5,509

   

Total operating expenses

234,929

 

108,662

 

116,719

                 

(Loss) income from operations

(120,136)

 

1,992

 

16,900

Interest expense, net

(3,995)

 

(2,969)

 

(5,393)

Other (expense) income, net

(8,546)

 

(57,702)

 

115,534

                 

(Loss) income before income taxes

(132,677)

 

(58,679)

 

127,041

Income tax benefit (provision)

36,369

 

(752)

 

(3,281)

                 

Net (loss) income

$      (96,308)

 

$      (59,431)

 

$      123,760

                 

(Loss) earnings per share:

         
 

Basic

 

$          (0.65)

 

$          (0.40)

 

$            0.85

 

Diluted

 

$          (0.65)

 

$          (0.40)

 

$            0.81

                 

Weighted average shares used to compute (loss) earnings per share:

         
 

Basic

 

148,675

 

148,184

 

145,311

 

Diluted

 

148,675

 

148,184

 

153,441

 

RIBBON COMMUNICATIONS INC.

Condensed Consolidated Statements of Operations

(in thousands, except percentages and per share amounts)

(unaudited)

             
             
       

Year ended

       

December 31,

 

December 31,

       

2021

 

2020

Revenue:

         
 

Product

 

$         453,042

 

$         467,912

 

Service

 

391,915

 

375,883

   

Total revenue

844,957

 

843,795

             

Cost of revenue:

     
 

Product

 

214,745

 

204,772

 

Service

 

147,209

 

145,916

 

Amortization of acquired technology

38,343

 

42,290

   

Total cost of revenue

400,297

 

392,978

             

Gross profit

 

444,660

 

450,817

             

Gross margin

 

52.6%

 

53.4%

             

Operating expenses:

     
 

Research and development

194,948

 

194,525

 

Sales and marketing

150,279

 

139,318

 

General and administrative

53,661

 

63,286

 

Amortization of acquired intangible assets

28,283

 

18,620

 

Impairment of goodwill

116,000

 

-

 

Acquisition-, disposal- and integration-related expense

7,632

 

17,164

 

Restructuring and related expense

11,653

 

16,235

   

Total operating expenses

562,456

 

449,148

             

(Loss) income from operations

(117,796)

 

1,669

Interest expense, net

(15,831)

 

(21,042)

Other (expense) income, net

(74,516)

 

112,690

             

(Loss) income before income taxes

(208,143)

 

93,317

Income tax benefit (provision)

30,958

 

(4,726)

             

Net (loss) income

$       (177,185)

 

$           88,591

             

(Loss) earnings per share:

     
 

Basic

 

$             (1.20)

 

$               0.64

 

Diluted

 

$             (1.20)

 

$               0.61

             

Weighted average shares used to compute (loss) earnings per share:

     
 

Basic

 

147,575

 

138,967

 

Diluted

 

147,575

 

144,650

 

RIBBON COMMUNICATIONS INC.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

             
             
       

December 31,

 

December 31,

       

2021

 

2020

Assets

     

Current assets:

     
 

Cash and cash equivalents

$         103,915

 

$         128,428

 

Restricted cash

2,570

 

7,269

 

Accounts receivable, net

282,917

 

237,738

 

Inventory

54,043

 

45,750

 

Other current assets

37,545

 

28,461

   

Total current assets

480,990

 

447,646

             

Property and equipment, net

47,685

 

48,888

Intangible assets, net

350,730

 

417,356

Goodwill

   

300,892

 

416,892

Investments

 

43,931

 

115,183

Deferred income taxes

47,287

 

10,651

Operating lease right-of-use assets

53,147

 

69,757

Other assets

 

23,075

 

20,892

       

$      1,347,737

 

$      1,547,265

             

Liabilities and Stockholders' Equity

     

Current liabilities:

     
 

Current portion of term debt

$           20,058

 

$           15,531

 

Accounts payable

97,121

 

63,387

 

Accrued expenses and other

100,752

 

134,865

 

Operating lease liabilities

17,403

 

17,023

 

Deferred revenue

109,119

 

96,824

   

Total current liabilities

344,453

 

327,630

             

Long-term debt, net of current

350,217

 

369,035

Operating lease liabilities, net of current

55,196

 

72,614

Deferred revenue, net of current

20,619

 

26,010

Deferred income taxes

8,116

 

16,842

Other long-term liabilities

41,970

 

48,281

     

Total liabilities

820,571

 

860,412

             

Commitments and contingencies

     
             

Stockholders' equity:

     
 

Common stock

15

 

15

 

Additional paid-in capital

1,875,234

 

1,870,256

 

Accumulated deficit

(1,355,661)

 

(1,178,476)

 

Accumulated other comprehensive income (loss)

7,578

 

(4,942)

     

Total stockholders' equity

527,166

 

686,853

       

$      1,347,737

 

$      1,547,265

 

RIBBON COMMUNICATIONS INC.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

               
               
         

Year ended

         

 December 31, 

 

 December 31, 

         

2021

 

2020

Cash flows from operating activities:

     
 

Net (loss) income

$       (177,185)

 

$          88,591

 

Adjustments to reconcile net (loss) income to cash flows provided by operating activities:

     
   

Depreciation and amortization of property and equipment

16,962

 

17,188

   

Amortization of intangible assets

66,626

 

60,910

   

Amortization of debt issuance costs

4,763

 

5,673

   

Impairment of goodwill

116,000

 

-

   

Stock-based compensation

19,418

 

13,899

   

Deferred income taxes

(45,596)

 

(4,616)

   

Gain on sale of business

(2,772)

 

(83,552)

   

Decrease (increase) in fair value of investments

71,252

 

(30,296)

   

Reduction to deferred purchase consideration

-

 

(70)

   

Foreign currency exchange losses

5,002

 

2,961

   

Changes in operating assets and liabilities:

     
     

Accounts receivable

(47,279)

 

9,578

     

Inventory

(9,029)

 

11,842

     

Other operating assets

9,958

 

44,343

     

Accounts payable

34,482

 

(49,561)

     

Accrued expenses and other long-term liabilities

(50,324)

 

20,629

     

Deferred revenue

6,904

 

(5,955)

       

Net cash provided by operating activities

19,182

 

101,564

               

Cash flows from investing activities:

     
 

Purchases of property and equipment

(17,132)

 

(26,721)

 

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

(14,188)

 

(330,073)

               

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

(92,176)

 

(134,188)

 

Principal payments of finance leases

(903)

 

(1,258)

 

Payment of debt issuance costs

(789)

 

(14,147)

 

Proceeds from the exercise of stock options

24

 

70

 

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

(14,464)

 

(1,674)

       

Net cash (used in) provided by financing activities

(33,683)

 

319,303

               

Effect of exchange rate changes on cash, cash equivalents and restricted cash

(523)

 

260

               

Net (decrease) increase in cash, cash equivalents and restricted cash

(29,212)

 

91,054

Cash, cash equivalents and restricted cash, beginning of year

135,697

 

44,643

Cash, cash equivalents and restricted cash, end of year

$        106,485

 

$        135,697

 

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 

 

 Year ended 

       

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

       

2021

 

2021

 

2020

 

2021

 

2020

Stock-based compensation

                 

Cost of revenue - product

$              97

 

$               96

 

$              51

 

$            313

 

$            174

Cost of revenue - service

488

 

492

 

208

 

1,684

 

701

 

Cost of revenue

585

 

588

 

259

 

1,997

 

875

                         

Research and development

1,243

 

1,223

 

804

 

4,253

 

2,968

Sales and marketing

2,011

 

1,581

 

1,177

 

7,218

 

4,129

General and administrative

1,168

 

1,169

 

1,492

 

5,950

 

5,927

 

Operating expense

4,422

 

3,973

 

3,473

 

17,421

 

13,024

                         
   

Total stock-based compensation

$         5,007

 

$          4,561

 

$         3,732

 

$       19,418

 

$       13,899

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures

(in thousands, except per share amounts)

(unaudited)

           
           
 

Three months ended

 

December 31,

 

September 30,

 

December 31,

 

2021

 

2021

 

2020

           

GAAP Gross margin

49.8%

 

52.6%

 

54.7%

Stock-based compensation

0.3%

 

0.3%

 

0.1%

Amortization of acquired technology

3.8%

 

4.6%

 

4.4%

Non-GAAP Gross margin

53.9%

 

57.5%

 

59.2%

           

GAAP Net (loss) income

$         (96,308)

 

$         (59,431)

 

$         123,760

Stock-based compensation

5,007

 

4,561

 

3,732

Amortization of acquired intangible assets

16,401

 

17,221

 

15,558

Impairment of goodwill

116,000

 

-

 

-

Acquisition-, disposal- and integration-related expense

3,428

 

1,955

 

2,557

Restructuring and related expense

1,106

 

1,767

 

5,509

Interest income on debentures

-

 

(901)

 

-

Gain on sale of business

-

 

-

 

(83,552)

Decrease (increase) in fair value of investments

6,508

 

56,475

 

(30,296)

Tax effect of non-GAAP adjustments

(50,830)

 

(5,294)

 

(10,000)

Non-GAAP Net income

$             1,312

 

$           16,353

 

$           27,268

           

GAAP Diluted (loss) earnings per share

$             (0.65)

 

$             (0.40)

 

$               0.81

Stock-based compensation

0.03

 

0.03

 

0.02

Amortization of acquired intangible assets

0.12

 

0.12

 

0.10

Impairment of goodwill

0.77

 

-

 

-

Acquisition-, disposal- and integration-related expense

0.02

 

0.01

 

0.02

Restructuring and related expense

0.01

 

0.01

 

0.04

Interest income on debentures

-

 

(0.01)

 

-

Gain on sale of business

-

 

-

 

(0.54)

Decrease (increase) in fair value of investments

0.04

 

0.38

 

(0.20)

Tax effect of non-GAAP adjustments

(0.33)

 

(0.03)

 

(0.07)

Non-GAAP Diluted earnings per share

$               0.01

 

$               0.11

 

$               0.18

           

Weighted average shares used to compute diluted (loss) earnings per share

         

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

148,675

 

148,184

 

153,441

  Shares used to compute Non-GAAPdiluted earnings per share

153,898

 

154,061

 

153,441

           

GAAP (Loss) income from operations

$       (120,136)

 

$             1,992

 

$           16,900

Depreciation

4,278

 

4,209

 

4,434

Amortization of acquired intangible assets

16,401

 

17,221

 

15,558

Stock-based compensation

5,007

 

4,561

 

3,732

Impairment of goodwill

116,000

       

Acquisition-, disposal- and integration-related expense

3,428

 

1,955

 

2,557

Restructuring and related expense

1,106

 

1,767

 

5,509

Non-GAAP Adjusted EBITDA

$           26,084

 

$           31,705

 

$           48,690

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures

(in thousands, except per share amounts)

(unaudited)

       
       
 

Year ended

 

December 31,

 

December 31,

 

2021

 

2020

       

GAAP Total gross margin

52.6%

 

53.4%

Stock-based compensation

0.2%

 

0.1%

Amortization of acquired technology

4.6%

 

5.0%

Acquisition-related inventory adjustment

0.0%

 

0.3%

Non-GAAP Total gross margin

57.4%

 

58.8%

       

GAAP Net (loss) income

$       (177,185)

 

$           88,591

Stock-based compensation

19,418

 

13,899

Amortization of acquired intangible assets

66,626

 

60,910

Acquisition-related inventory adjustment

-

 

2,000

Litigation costs

-

 

2,101

Impairment of goodwill

116,000

 

-

Acquisition-, disposal- and integration-related expense

7,632

 

17,164

Restructuring and related expense

11,653

 

16,235

Interest income on debentures

(3,556)

 

-

Gain on sale of business

(2,772)

 

(83,552)

Decrease (increase) in fair value of investments

74,809

 

(30,296)

Tax effect of non-GAAP adjustments

(63,209)

 

(25,335)

Non-GAAP Net income

$           49,416

 

$           61,717

       

GAAP diluted (loss) earnings per share

$             (1.20)

 

$               0.61

Stock-based compensation

0.14

 

0.11

Amortization of acquired intangible assets

0.44

 

0.42

Acquisition-related inventory adjustment

-

 

0.01

Litigation costs

-

 

0.01

Impairment of goodwill

0.77

 

-

Acquisition-, disposal- and integration-related expense

0.05

 

0.12

Restructuring and related expense

0.08

 

0.11

Interest income on debentures

(0.02)

 

-

Gain on sale of business

(0.02)

 

(0.58)

Decrease (increase) in fair value of investments

0.50

 

(0.21)

Tax effect of non-GAAP adjustments

(0.42)

 

(0.17)

Non-GAAP Diluted earnings per share

$               0.32

 

$               0.43

       

Weighted average shares used to compute diluted (loss) earnings per share:

     

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

147,575

 

144,650

  Shares used to compute Non-GAAP diluted earnings per share

154,527

 

144,650

       

GAAP (Loss) income from operations

$       (117,796)

 

$             1,669

Depreciation

16,962

 

17,188

Amortization of acquired intangible assets

66,626

 

60,910

Stock-based compensation

19,418

 

13,899

Acquisition-related inventory adjustment

-

 

2,000

Litigation costs

-

 

2,101

Impairment of goodwill

116,000

 

-

Acquisition-, disposal- and integration-related expense

7,632

 

17,164

Restructuring and related expense

11,653

 

16,235

Non-GAAP Adjusted EBITDA

$         120,495

 

$         131,166

 

RIBBON COMMUNICATIONS INC.

Reconciliation of Non-GAAP and GAAP Financial Measures - Outlook

(unaudited)

                   
                   
     

 Three months ending 

 

 Year ending 

     

March 31, 2022

 

December 31, 2022

     

 Range 

 

 Range 

                   

Revenue ($ millions)

$      165

 

$      180

 

$      850

 

$      880

                   

Gross margin:

             
 

GAAP outlook

44.6%

 

46.0%

 

51.0%

 

52.1%

 

Stock-based compensation

0.4%

 

0.4%

 

0.4%

 

0.4%

 

Amortization of acquired technology

5.0%

 

4.6%

 

3.6%

 

3.5%

   

Non-GAAP outlook

50.0%

 

51.0%

 

55.0%

 

56.0%

                   

Earnings per share:

             
 

GAAP outlook

$   (0.30)

 

$   (0.27)

 

$   (0.31)

 

$   (0.27)

 

Stock-based compensation

0.04

 

0.04

 

0.16

 

0.16

 

Amortization of acquired intangible assets

0.10

 

0.10

 

0.39

 

0.39

 

Acquisition-, disposal- and integration-related expense

0.01

 

0.01

 

0.02

 

0.02

 

Restructuring and related expense

0.02

 

0.02

 

0.13

 

0.13

 

Tax effect of non-GAAP adjustments

0.03

 

0.03

 

(0.09)

 

(0.09)

   

Non-GAAP outlook

$   (0.10)

 

$   (0.07)

 

$     0.30

 

$     0.34

                   

Weighted average shares used to compute GAAP diluted loss per share (in thousands)

149,000

 

149,000

 

151,000

 

151,000

Weighted average shares used to compute Non-GAAP diluted (loss) earnings per share (in thousands)

149,000

 

149,000

 

157,000

 

157,000

                   

Adjusted EBITDA ($ millions):

             
 

GAAP income from operations

$   (40.6)

 

$   (34.6)

 

$   (16.3)

 

$     (6.3)

 

Depreciation

4.0

 

4.0

 

16.9

 

16.9

 

Amortization of acquired intangible assets

15.5

 

15.5

 

60.4

 

60.4

 

Stock-based compensation

5.5

 

5.5

 

25.7

 

25.7

 

Acquisition-, disposal- and integration-related expense

1.3

 

1.3

 

3.3

 

3.3

 

Restructuring and related expense

3.3

 

3.3

 

20.0

 

20.0

   

Non-GAAP outlook

$   (11.0)

 

$     (5.0)

 

$   110.0

 

$   120.0

 

Media Contact
Catherine Berthier
+1 (646) 741-1974
North America Press
Dennis Watson
+1 (214) 695 2224
Analyst Relations
Michael Cooper
+1 (708) 383-3387
Investor Relations
Tom Berry
+1 (978) 614-8050