ADTRAN Holdings, Inc. Reports Preliminary Third Quarter 2024 Financial Results
-
Revenue:
$227.7 million , up sequentially and above the mid-point of guidance. - Gross margin: GAAP gross margin: 37.4%; Non-GAAP gross margin: 42.1%, a sequential increase of 134 and 17 basis points, respectively.
- Operating margin: GAAP operating margin negative 10.5% up sequentially; Non-GAAP operating margin positive 1.1%, up sequentially and above the mid-point of guidance.
-
GAAP diluted loss per share of
$0.36 ; Non-GAAP diluted loss per share$0.05 .
ADTRAN Holdings’ Chairman and Chief Executive Officer
“ADTRAN remains well-positioned for sustainable and profitable growth as customer inventory levels normalize,” added
Business Outlook1
For the fourth quarter of 2024, the Company expects revenue to be within a range of
1GAAP earnings guidance is not provided. Please see the Explanation of Use of Non-GAAP Financial Measures at the end of this press release for an explanation regarding the Company’s omission of both GAAP earnings guidance and the applicable reconciliation table. In addition, please see the Explanation of Use of Non-GAAP Financial Measures and the Supplemental Information Reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures at the end of this press release for detailed information on calculating the non-GAAP measures referenced herein.
The Company will hold a conference call to discuss its preliminary third quarter results on
An online replay of the Company’s conference call, as well as the transcript of the Company's conference call, will be available on the Investor Relations site approximately 24 hours following the call and will remain available for at least 12 months. For more information, visit investors.adtran.com or email investor.relations@adtran.com.
About Adtran
Cautionary Note Regarding Forward-Looking Statements
Statements contained in this press release and the accompanying earnings call which are not historical facts, such as those relating to expectations regarding future revenue and future non-GAAP operating margin; future service provider spending; future profitability, and growth, including customer acquisition and booking trends, as well as future end market growth; future market trends and customer inventory levels; future operational leverage and cash generation; and ADTRAN Holdings’ strategy and outlook, outlook and financial guidance, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can also generally be identified by the use of words such as “believe,” “expect,” “intend,” “estimate,” “anticipate,” “will,” “may,” “could” and similar expressions. In addition,
Additionally, the financial measures presented herein are preliminary estimates, remain subject to our internal controls and procedures, and are subject to risks and uncertainties, including, among others, changes in connection with quarter-end adjustments. Any variation between the Company’s actual results and the preliminary financial information set forth herein may be material.
Explanation of Use of Non-GAAP Financial Measures
Set forth in the tables below are reconciliations of gross profit, gross margin, operating expenses, operating loss, other (expense) income, net loss inclusive of the non-controlling interest, net loss attributable to the Company, net income attributable to the non-controlling interest, and loss per share - basic and diluted, attributable to the Company, and net cash provided by (used in) operating activities, in each case as reported based on generally accepted accounting principles in
1Non-GAAP operating margin (which is calculated as non-GAAP operating loss divided by revenue) is a non-GAAP financial measure. The Company has provided fourth quarter guidance with regard to non-GAAP operating margin. This measure excludes from the corresponding GAAP financial measure the effect of adjustments as described below. The Company has not provided a reconciliation of such non-GAAP guidance to guidance presented on a GAAP basis because it cannot predict and quantify without unreasonable effort all of the adjustments that may occur during the period due to the difficulty of predicting the timing and amounts of various items within a reasonable range. In particular, non-GAAP operating margin excludes certain items, including continued restructuring expenses, that will continue to evolve as our business efficiency program is implemented that the Company is unable to quantitatively predict. Depending on the materiality of these items, they could have a significant impact on the Company's GAAP financial results.
These non-GAAP financial measures are not prepared in accordance with, or an alternative for, GAAP and therefore should not be considered in isolation or as a substitution for analysis of our results as reported under GAAP. Additionally, our calculation of non-GAAP measures may not be comparable to similar measures calculated by other companies..
Published by
Condensed Consolidated Balance Sheets (Preliminary, Unaudited) (In thousands) |
|||||||
|
|
|
|
||||
|
2024 |
|
2023 |
||||
Assets |
|
|
|
|
|
||
Current Assets |
|
|
|
|
|
||
Cash and cash equivalents |
$ |
88,456 |
|
|
$ |
87,167 |
|
Accounts receivable, net |
|
172,025 |
|
|
|
216,445 |
|
Other receivables |
|
12,871 |
|
|
|
17,450 |
|
Income tax receivable |
|
13,466 |
|
|
|
7,933 |
|
Inventory, net |
|
282,926 |
|
|
|
362,295 |
|
Prepaid expenses and other current assets |
|
69,112 |
|
|
|
45,566 |
|
Total Current Assets |
|
638,856 |
|
|
|
736,856 |
|
Property, plant and equipment, net |
|
147,428 |
|
|
|
123,020 |
|
Deferred tax assets |
|
25,697 |
|
|
|
25,787 |
|
|
|
56,884 |
|
|
|
353,415 |
|
Intangibles, net |
|
286,098 |
|
|
|
327,985 |
|
Other non-current assets |
|
86,677 |
|
|
|
87,706 |
|
Long-term investments |
|
31,506 |
|
|
|
27,743 |
|
Total Assets |
$ |
1,273,146 |
|
|
$ |
1,682,512 |
|
|
|
|
|
|
|
||
Liabilities, Redeemable Non-Controlling Interest and Equity |
|
|
|
|
|
||
Current Liabilities |
|
|
|
|
|
||
Accounts payable |
$ |
173,354 |
|
|
$ |
162,922 |
|
Unearned revenue |
|
54,615 |
|
|
|
46,731 |
|
Accrued expenses and other liabilities |
|
34,482 |
|
|
|
36,204 |
|
Accrued wages and benefits |
|
40,366 |
|
|
|
27,030 |
|
Income tax payable, net |
|
2,007 |
|
|
|
5,221 |
|
Total Current Liabilities |
|
304,824 |
|
|
|
278,108 |
|
Non-current revolving credit agreement outstanding |
|
189,849 |
|
|
|
195,000 |
|
Deferred tax liabilities |
|
21,483 |
|
|
|
35,655 |
|
Non-current unearned revenue |
|
24,901 |
|
|
|
25,109 |
|
Non-current pension liability |
|
12,149 |
|
|
|
12,543 |
|
Deferred compensation liability |
|
32,046 |
|
|
|
29,039 |
|
Non-current lease obligations |
|
25,635 |
|
|
|
31,420 |
|
Other non-current liabilities |
|
26,489 |
|
|
|
28,657 |
|
Total Liabilities |
|
637,376 |
|
|
|
635,531 |
|
Redeemable Non-Controlling Interest |
|
421,776 |
|
|
|
442,152 |
|
Equity |
|
|
|
|
|
||
Common stock |
|
792 |
|
|
|
790 |
|
Additional paid-in capital |
|
806,187 |
|
|
|
795,304 |
|
Accumulated other comprehensive income |
|
47,377 |
|
|
|
47,465 |
|
Retained deficit |
|
(635,164 |
) |
|
|
(232,905 |
) |
|
|
(5,198 |
) |
|
|
(5,825 |
) |
Total Equity |
|
213,994 |
|
|
|
604,829 |
|
Total Liabilities, Redeemable Non-Controlling Interest and Equity |
$ |
1,273,146 |
|
|
$ |
1,682,512 |
|
Condensed Consolidated Statements of Loss (Preliminary, Unaudited) (In thousands, except per share amounts) |
||||||||||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
|
|||||||||||
|
|
|
|
|
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
|
2023 |
|||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Network Solutions |
|
$ |
181,488 |
|
|
$ |
228,564 |
|
|
$ |
541,955 |
|
|
$ |
793,984 |
|
Services & Support |
|
|
46,216 |
|
|
|
43,767 |
|
|
|
137,913 |
|
|
|
129,637 |
|
Total Revenue |
|
|
227,704 |
|
|
|
272,331 |
|
|
|
679,868 |
|
|
|
923,621 |
|
Cost of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Network Solutions |
|
|
126,103 |
|
|
|
160,244 |
|
|
|
376,886 |
|
|
|
596,334 |
|
Network Solutions - other (credits), charges and inventory write-down |
|
|
(328 |
) |
|
|
21,043 |
|
|
|
8,597 |
|
|
|
21,043 |
|
Services & Support |
|
|
16,678 |
|
|
|
16,807 |
|
|
|
55,304 |
|
|
|
51,646 |
|
Total Cost of Revenue |
|
|
142,453 |
|
|
|
198,094 |
|
|
|
440,787 |
|
|
|
669,023 |
|
Gross Profit |
|
|
85,251 |
|
|
|
74,237 |
|
|
|
239,081 |
|
|
|
254,598 |
|
Selling, general and administrative expenses |
|
|
57,620 |
|
|
|
62,907 |
|
|
|
176,214 |
|
|
|
196,887 |
|
Research and development expenses |
|
|
51,615 |
|
|
|
62,752 |
|
|
|
172,253 |
|
|
|
203,493 |
|
|
|
|
— |
|
|
|
37,874 |
|
|
|
292,583 |
|
|
|
37,874 |
|
Operating Loss |
|
|
(23,984 |
) |
|
|
(89,296 |
) |
|
|
(401,969 |
) |
|
|
(183,656 |
) |
Interest and dividend income |
|
|
664 |
|
|
|
521 |
|
|
|
1,427 |
|
|
|
1,183 |
|
Interest expense |
|
|
(5,679 |
) |
|
|
(4,507 |
) |
|
|
(17,183 |
) |
|
|
(11,858 |
) |
Net investment gain (loss) |
|
|
1,382 |
|
|
|
(1,443 |
) |
|
|
4,507 |
|
|
|
1,071 |
|
Other (expense) income, net |
|
|
(850 |
) |
|
|
2,523 |
|
|
|
(441 |
) |
|
|
4,714 |
|
Loss Before Income Taxes |
|
|
(28,467 |
) |
|
|
(92,202 |
) |
|
|
(413,659 |
) |
|
|
(188,546 |
) |
Income tax (expense) benefit |
|
|
(390 |
) |
|
|
16,553 |
|
|
|
16,121 |
|
|
|
36,229 |
|
Net Loss |
|
$ |
(28,857 |
) |
|
$ |
(75,649 |
) |
|
$ |
(397,538 |
) |
|
$ |
(152,317 |
) |
Less: Net (Loss) Income attributable to non-controlling interest |
|
|
2,382 |
|
|
|
2,561 |
|
|
|
7,417 |
|
|
|
4,380 |
|
Net Loss attributable to |
|
$ |
(31,239 |
) |
|
$ |
(78,210 |
) |
|
$ |
(404,955 |
) |
|
$ |
(156,697 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares outstanding – basic |
|
|
78,952 |
|
|
|
78,389 |
|
|
|
78,873 |
|
|
|
78,378 |
|
Weighted average shares outstanding – diluted |
|
|
78,952 |
|
|
|
78,389 |
|
|
|
78,873 |
|
|
|
78,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loss per common share attributable to |
|
$ |
(0.36 |
) |
(1) |
$ |
(1.00 |
) |
|
$ |
(5.10 |
) |
(1) |
$ |
(2.00 |
) |
Loss per common share attributable to |
|
$ |
(0.36 |
) |
(1) |
$ |
(1.00 |
) |
|
$ |
(5.10 |
) |
(1) |
$ |
(2.00 |
) |
(1) Loss per common share attributable to |
Condensed Consolidated Statements of Cash Flows (Preliminary, Unaudited) (In thousands) |
||||||||
|
|
Nine Months Ended |
||||||
|
|
|
||||||
|
|
2024 |
|
2023 |
||||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net loss |
|
$ |
(397,538 |
) |
|
$ |
(152,317 |
) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
68,421 |
|
|
|
91,422 |
|
|
|
|
292,583 |
|
|
|
37,874 |
|
Amortization of debt issuance cost |
|
|
1,013 |
|
|
|
607 |
|
Gain on investments, net |
|
|
(4,238 |
) |
|
|
(3,316 |
) |
Net loss on disposal of property, plant and equipment |
|
|
203 |
|
|
|
— |
|
Stock-based compensation expense |
|
|
11,417 |
|
|
|
12,229 |
|
Deferred income taxes |
|
|
(13,399 |
) |
|
|
(45,941 |
) |
Other, net |
|
|
(267 |
) |
|
|
204 |
|
Inventory write down - business efficiency program |
|
|
4,135 |
|
|
|
21,043 |
|
Inventory reserves |
|
|
6,667 |
|
|
|
29,836 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable, net |
|
|
59,446 |
|
|
|
47,347 |
|
Other receivables |
|
|
4,875 |
|
|
|
8,340 |
|
Income taxes receivable, net |
|
|
(5,682 |
) |
|
|
— |
|
Inventory |
|
|
69,412 |
|
|
|
536 |
|
Prepaid expenses, other current assets and other assets |
|
|
(20,083 |
) |
|
|
1,816 |
|
Accounts payable |
|
|
9,697 |
|
|
|
(87,903 |
) |
Accrued expenses and other liabilities |
|
|
15,039 |
|
|
|
6,476 |
|
Income taxes payable, net |
|
|
(3,175 |
) |
|
|
2,433 |
|
Net cash provided by (used in) operating activities |
|
|
98,526 |
|
|
|
(29,314 |
) |
|
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
|
||
Purchases of property, plant and equipment |
|
|
(48,183 |
) |
|
|
(33,674 |
) |
Proceeds from sales and maturities of available-for-sale investments |
|
|
1,195 |
|
|
|
10,545 |
|
Purchases of available-for-sale investments |
|
|
(195 |
) |
|
|
(807 |
) |
Proceeds from beneficial interests in securitized accounts receivable |
|
|
282 |
|
|
|
1,178 |
|
Net cash used in investing activities |
|
|
(46,901 |
) |
|
|
(22,758 |
) |
|
|
|
|
|
|
|
||
Cash flows from financing activities: |
|
|
|
|
|
|
||
Tax withholdings related to stock-based compensation settlements |
|
|
(189 |
) |
|
|
(6,331 |
) |
Proceeds from stock option exercises |
|
|
219 |
|
|
|
187 |
|
Dividend payments |
|
|
— |
|
|
|
(21,237 |
) |
Proceeds from receivables purchase agreement |
|
|
68,556 |
|
|
|
— |
|
Repayments on receivables purchase agreement |
|
|
(83,772 |
) |
|
|
— |
|
Proceeds from draw on revolving credit agreements |
|
|
— |
|
|
|
163,760 |
|
Repayment of revolving credit agreements |
|
|
(5,000 |
) |
|
|
(49,233 |
) |
Payment for redemption of redeemable non-controlling interest |
|
|
(17,395 |
) |
|
|
(1,196 |
) |
Payment for annual recurring compensation to non-controlling interest |
|
|
(10,084 |
) |
|
|
— |
|
Payment of debt issuance cost |
|
|
(1,994 |
) |
|
|
(708 |
) |
Repayment of notes payable |
|
|
— |
|
|
|
(24,931 |
) |
Net cash (used in) provided by financing activities |
|
|
(49,659 |
) |
|
|
60,311 |
|
|
|
|
|
|
|
|
||
Net increase in cash and cash equivalents |
|
|
1,966 |
|
|
|
8,239 |
|
Effect of exchange rate changes |
|
|
(677 |
) |
|
|
(791 |
) |
Cash and cash equivalents, beginning of period |
|
|
87,167 |
|
|
|
108,644 |
|
Cash and cash equivalents, end of period |
|
$ |
88,456 |
|
|
$ |
116,092 |
|
|
|
|
|
|
|
|
||
Supplemental disclosure of cash financing activities: |
|
|
|
|
|
|
||
Cash paid for interest |
|
$ |
18,225 |
|
|
$ |
8,540 |
|
Cash paid for income taxes |
|
$ |
9,122 |
|
|
$ |
— |
|
Cash used in operating activities related to operating leases |
|
$ |
7,380 |
|
|
$ |
7,378 |
|
Supplemental disclosure of non-cash investing activities: |
|
|
|
|
|
|
||
Right-of-use assets obtained in exchange for lease obligations |
|
$ |
2,122 |
|
|
$ |
8,490 |
|
Purchases of property, plant and equipment included in accounts payable |
|
$ |
952 |
|
|
$ |
2,508 |
|
Revision of Previously Issued Condensed Consolidated Financial Statements
Following the third quarter of 2024, the Company identified errors primarily impacting the carrying values of the redeemable non-controlling interest, retained deficit, the net income attributable to the non-controlling interest and the net loss attributable to the Company and, as a consequence, of the loss per common share attributable to the Company. The Company has evaluated the errors and determined that the related impacts were not material to the previously issued consolidated financial statements for any prior period. A summary of the corrections to the Company's Condensed Consolidated Financial Statements for the periods ended
-
Pursuant to the terms of the DPLTA, each Adtran Networks shareholder (other than the Company) is entitled to receive from us an Annual Recurring Compensation payment of €0.52 per share. The Company erroneously accrued this liability every quarter at €0.59 per share, overstating the associated accrual, the net income attributable to non-controlling interest and the net loss attributable to
ADTRAN Holdings, Inc. for fiscal periods beginning with the quarter endedMarch 31, 2023 through the quarter endedJune 30, 2024 . -
For the periods beginning with the quarter ended
March 31, 2023 through the quarter endedJune 30, 2024 the Company remeasured the redeemable non-controlling interest each quarter-end at the current exchange rate of Euros toU.S. Dollar. The Company treated the redeemable non-controlling interest as a monetary mezzanine equity instrument but should have treated it as a non-monetary mezzanine equity instrument not subject to remeasurement.
For additional information, please see our Note 1 to the Condensed Consolidated Financial Statements set forth in the Form 10-Q for the quarterly period ended
Supplemental Information Reconciliation of Preliminary Gross Profit and Preliminary Gross Margin to Preliminary Non-GAAP Gross Profit and Preliminary Non-GAAP Gross Margin (Preliminary, Unaudited) (In thousands) |
|||||||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total Revenue |
|
$ |
227,704 |
|
|
$ |
225,991 |
|
|
$ |
272,331 |
|
|
|
$ |
679,868 |
|
|
$ |
923,621 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cost of Revenue |
|
$ |
142,453 |
|
|
$ |
144,416 |
|
|
$ |
198,094 |
|
|
|
$ |
440,787 |
|
|
$ |
669,023 |
|
Acquisition-related expenses, amortizations and adjustments(1) |
|
|
(10,276 |
) |
|
|
(10,064 |
) |
|
|
(13,537 |
) |
|
|
|
(30,517 |
) |
|
|
(79,554 |
) |
Stock-based compensation expense |
|
|
(270 |
) |
|
|
(280 |
) |
|
|
(279 |
) |
|
|
|
(825 |
) |
|
|
(854 |
) |
Restructuring expenses(2) |
|
|
(7 |
) |
|
|
(2,788 |
) |
|
|
(21,630 |
) |
|
|
|
(14,042 |
) |
|
|
(21,706 |
) |
Integration expenses(3) |
|
|
(34 |
) |
|
|
(35 |
) |
|
|
(154 |
) |
|
|
|
(104 |
) |
|
|
(154 |
) |
Non-GAAP Cost of Revenue |
|
$ |
131,866 |
|
|
$ |
131,249 |
|
|
$ |
162,494 |
|
|
|
$ |
395,299 |
|
|
$ |
566,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross Profit |
|
$ |
85,251 |
|
|
$ |
81,575 |
|
|
$ |
74,237 |
|
|
|
$ |
239,081 |
|
|
$ |
254,598 |
|
Non-GAAP Gross Profit |
|
$ |
95,838 |
|
|
$ |
94,742 |
|
|
$ |
109,837 |
|
|
|
$ |
284,569 |
|
|
$ |
356,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross Margin |
|
|
37.4 |
% |
|
|
36.1 |
% |
|
|
27.3 |
% |
|
|
|
35.2 |
% |
|
|
27.6 |
% |
Non-GAAP Gross Margin |
|
|
42.1 |
% |
|
|
41.9 |
% |
|
|
40.3 |
% |
|
|
|
41.9 |
% |
|
|
38.6 |
% |
(1) Includes intangible amortization of backlog, inventory fair value adjustments, developed technology, customer relationships, and trade names acquired in connection with business combinations. |
(2) Includes expenses for restructuring program designed to optimize the assets and business processes following the business combination with Adtran Networks. These expenses include inventory write down and other charges of |
(3) Includes expenses related to the Company's one-time integration bonus program in connection with synergy targets as a result of the business combination with Adtran Networks. |
Supplemental Information Reconciliation of Preliminary Operating Expenses to Preliminary Non-GAAP Operating Expenses (Unaudited) (In thousands) |
||||||||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2024 |
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|
||||||||||
Operating Expenses |
|
$ |
109,235 |
|
|
$ |
119,881 |
|
|
$ |
163,533 |
|
|
|
$ |
641,050 |
|
|
$ |
438,254 |
|
|
Acquisition-related expenses, amortizations and adjustments |
|
|
(5,054 |
) |
(1) |
|
(7,233 |
) |
(6) |
|
(4,534 |
) |
(10) |
|
|
(17,168 |
) |
(14) |
|
(13,516 |
) |
(19) |
Stock-based compensation expense |
|
|
(3,126 |
) |
(2) |
|
(3,321 |
) |
(7) |
|
(3,251 |
) |
(11) |
|
|
(9,894 |
) |
(15) |
|
(10,683 |
) |
(20) |
Restructuring expenses |
|
|
(5,930 |
) |
(3) |
|
(14,742 |
) |
(8) |
|
(3,242 |
) |
(12) |
|
|
(26,534 |
) |
(16) |
|
(11,471 |
) |
(21) |
Integration expenses |
|
|
(333 |
) |
(4) |
|
(531 |
) |
(9) |
|
(1,485 |
) |
(13) |
|
|
(1,344 |
) |
(17) |
|
(2,897 |
) |
(22) |
Deferred compensation adjustments(5) |
|
|
(1,471 |
) |
|
|
(848 |
) |
|
|
1,801 |
|
|
|
|
(4,259 |
) |
|
|
1,714 |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
(37,874 |
) |
|
|
|
(292,583 |
) |
|
|
(37,874 |
) |
|
Non-GAAP Operating Expenses |
|
$ |
93,321 |
|
|
$ |
93,206 |
|
|
$ |
114,948 |
|
|
|
$ |
289,268 |
|
|
$ |
363,527 |
|
|
(1) Includes |
(2) |
(3) |
(4) |
(5) Includes non-cash change in fair value of equity investments held in the |
(6) Includes |
(7) |
(8) |
(9) |
(10) Includes intangible amortization of developed technology, customer relationships, and trade names acquired in connection with business combinations, of which |
(11) |
(12) |
(13) |
(14) Includes intangible amortization of developed technology, customer relationships, and trade names acquired in connection with business combinations, of which |
(15) |
(16) |
(17) |
(18) Non-cash impairment of goodwill in our Network Solutions reporting unit, necessitated by factors such as a decrease in the Company's market capitalization, cautious service provider spending due to economic uncertainty and continued elevated customer inventory adjustments. |
(19) Includes intangible amortization of developed technology, customer relationships, and trade names acquired in connection with business combinations, of which |
(20) |
(21) |
(22) |
Supplemental Information Reconciliation of Preliminary Operating Loss to Preliminary Non-GAAP Operating Income (Loss) (Unaudited) (In thousands) |
|||||||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2024 |
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
||||||||||
Operating Loss |
|
$ |
(23,984 |
) |
|
$ |
(38,306 |
) |
|
$ |
(89,296 |
) |
|
|
$ |
(401,969 |
) |
|
$ |
(183,656 |
) |
Acquisition related expenses, amortizations and adjustments(1) |
|
|
15,330 |
|
|
|
17,297 |
|
|
|
18,070 |
|
|
|
|
47,685 |
|
|
|
93,069 |
|
Stock-based compensation expense |
|
|
3,396 |
|
|
|
3,601 |
|
|
|
3,530 |
|
|
|
|
10,719 |
|
|
|
11,537 |
|
Restructuring expenses(2) |
|
|
5,936 |
|
|
|
17,530 |
|
|
|
24,873 |
|
|
|
|
40,576 |
|
|
|
33,178 |
|
Integration expenses(3) |
|
|
367 |
|
|
|
566 |
|
|
|
1,639 |
|
|
|
|
1,447 |
|
|
|
3,051 |
|
Deferred compensation adjustments(4) |
|
|
1,471 |
|
|
|
848 |
|
|
|
(1,801 |
) |
|
|
|
4,259 |
|
|
|
(1,714 |
) |
|
|
|
— |
|
|
|
— |
|
|
|
37,874 |
|
|
|
|
292,583 |
|
|
|
37,874 |
|
Non-GAAP Operating Income (Loss) |
|
$ |
2,516 |
|
|
$ |
1,536 |
|
|
$ |
(5,111 |
) |
|
|
$ |
(4,700 |
) |
|
$ |
(6,661 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes intangible amortization of backlog, inventory fair value adjustments, developed technology, customer relationships, and trade names acquired in connection with business combinations. |
(2) Includes expenses for restructuring program designed to optimize the assets and business processes following the business combination with Adtran Networks. These expenses include inventory write down and other charges incurred as a result of a strategic shift in certain product lines in connection with the restructuring program. Additionally, includes expenses related to the closure of the Greifswald facility. |
(3) Includes expenses related to the Company's one-time integration bonus program in connection with synergy targets as a results of the business combination with Adtran Networks. Includes fees incurred for the expansion of internal controls at Adtran Networks and the implementation of the DPTLA. |
(4) Includes non-cash change in fair value of equity investments held in the |
(5) Non-cash impairment of goodwill in our Network Solutions reporting unit, necessitated by factors such as a decrease in the Company’s market capitalization, cautious service provider spending due to economic uncertainty and continued customer inventory adjustments. |
Supplemental Information Reconciliation of Preliminary Other Expense to Preliminary Non-GAAP Other Expense (Unaudited) (In thousands) |
|||||||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest and dividend income |
|
$ |
664 |
|
|
$ |
366 |
|
|
$ |
521 |
|
|
|
$ |
1,427 |
|
|
$ |
1,183 |
|
Interest expense |
|
|
(5,679 |
) |
|
|
(6,906 |
) |
|
|
(4,507 |
) |
|
|
|
(17,183 |
) |
|
|
(11,858 |
) |
Net investment gain (loss) |
|
|
1,382 |
|
|
|
872 |
|
|
|
(1,443 |
) |
|
|
|
4,507 |
|
|
|
1,071 |
|
Other (expense) income, net |
|
|
(850 |
) |
|
|
(901 |
) |
|
|
2,523 |
|
|
|
|
(441 |
) |
|
|
4,714 |
|
Total Other Expense |
|
$ |
(4,483 |
) |
|
$ |
(6,569 |
) |
|
$ |
(2,906 |
) |
|
|
$ |
(11,690 |
) |
|
$ |
(4,890 |
) |
Deferred compensation adjustments (1) |
|
|
(1,294 |
) |
|
|
(896 |
) |
|
|
1,117 |
|
|
|
|
(4,629 |
) |
|
|
(1,387 |
) |
Pension expense (2) |
|
|
7 |
|
|
|
7 |
|
|
|
7 |
|
|
|
|
21 |
|
|
|
20 |
|
Non-GAAP Other Expense |
|
$ |
(5,770 |
) |
|
$ |
(7,458 |
) |
|
$ |
(1,782 |
) |
|
|
$ |
(16,298 |
) |
|
$ |
(6,257 |
) |
(1) Includes non-cash change in fair value of equity investments held in the |
(2) Includes amortization of actuarial losses related to the Company's pension plan for employees in certain foreign countries. |
Supplemental Information Reconciliation of Preliminary Net Loss inclusive of Non-Controlling Interest to Preliminary Non-GAAP Net (Loss) Income inclusive of Non-Controlling Interest (Unaudited)
and
Reconciliation of Preliminary Net Income attributable to Non-Controlling Interest to Preliminary Non-GAAP Net Income attributable to Non-Controlling Interest (Unaudited)
and
Reconciliation of Preliminary Net Loss attributable to
Preliminary Loss per Common Share attributable to
Preliminary Non-GAAP Net Loss attributable to
Preliminary Non-GAAP Loss per Common Share attributable to (Unaudited) (In thousands, except per share amounts) |
|||||||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Loss attributable to |
|
|
(31,239 |
) |
|
$ |
(49,515 |
) |
|
$ |
(78,210 |
) |
|
|
$ |
(404,955 |
) |
|
$ |
(156,697 |
) |
Plus: Net (Loss) Income attributable to non-controlling interest (1) |
|
|
2,382 |
|
|
|
2,504 |
|
|
|
2,561 |
|
|
|
|
7,417 |
|
|
|
4,380 |
|
Net Loss inclusive of non-controlling interest |
|
$ |
(28,857 |
) |
|
$ |
(47,011 |
) |
|
$ |
(75,649 |
) |
|
|
$ |
(397,538 |
) |
|
$ |
(152,317 |
) |
Acquisition related expenses, amortizations and adjustments |
|
|
15,330 |
|
|
|
17,297 |
|
|
|
18,070 |
|
|
|
|
47,685 |
|
|
|
93,069 |
|
Stock-based compensation expense |
|
|
3,396 |
|
|
|
3,601 |
|
|
|
3,530 |
|
|
|
|
10,719 |
|
|
|
11,537 |
|
Deferred compensation adjustments (2) |
|
|
177 |
|
|
|
(48 |
) |
|
|
(684 |
) |
|
|
|
(370 |
) |
|
|
(3,101 |
) |
Pension adjustments (3) |
|
|
7 |
|
|
|
7 |
|
|
|
7 |
|
|
|
|
21 |
|
|
|
20 |
|
Restructuring expenses |
|
|
5,936 |
|
|
|
17,530 |
|
|
|
24,873 |
|
|
|
|
40,576 |
|
|
|
33,178 |
|
Integration expenses |
|
|
367 |
|
|
|
566 |
|
|
|
1,639 |
|
|
|
|
1,447 |
|
|
|
3,051 |
|
|
|
|
— |
|
|
|
— |
|
|
|
37,874 |
|
|
|
|
292,583 |
|
|
|
37,874 |
|
Tax effect of adjustments to net loss (4) |
|
|
(712 |
) |
|
|
755 |
|
|
|
(21,024 |
) |
|
|
|
(19,022 |
) |
|
|
(50,146 |
) |
Non-GAAP Net Loss inclusive of non-controlling interest |
|
$ |
(4,356 |
) |
|
$ |
(7,303 |
) |
|
$ |
(11,364 |
) |
|
|
$ |
(23,899 |
) |
|
$ |
(26,835 |
) |
Less: Non-GAAP Net (Loss) Income attributable to non-controlling interest (1) |
|
|
2,382 |
|
|
|
2,504 |
|
|
|
2,561 |
|
|
|
|
7,417 |
|
|
|
5,909 |
|
Non-GAAP Net Loss attributable to |
|
$ |
(6,738 |
) |
|
$ |
(9,807 |
) |
|
$ |
(13,925 |
) |
|
|
$ |
(31,316 |
) |
|
$ |
(32,744 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
GAAP Net Income attributable to non-controlling interest (1) |
|
$ |
2,382 |
|
|
$ |
2,504 |
|
|
$ |
2,561 |
|
|
|
$ |
7,417 |
|
|
$ |
4,380 |
|
Acquisition related expenses, amortizations and adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
1,457 |
|
Restructuring expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
29 |
|
Integration expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
6 |
|
Stock-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
37 |
|
Non-GAAP Net Income attributable to non-controlling interest (1) |
|
$ |
2,382 |
|
|
$ |
2,504 |
|
|
$ |
2,561 |
|
|
|
$ |
7,417 |
|
|
$ |
5,909 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average shares outstanding – basic |
|
|
78,952 |
|
|
|
78,852 |
|
|
|
78,389 |
|
|
|
|
78,873 |
|
|
|
78,378 |
|
Weighted average shares outstanding – diluted |
|
|
78,952 |
|
|
|
78,852 |
|
|
|
78,389 |
|
|
|
|
78,873 |
|
|
|
78,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loss per common share attributable to |
|
$ |
(0.36 |
) |
(5) |
$ |
(0.63 |
) |
|
$ |
(1.00 |
) |
|
|
$ |
(5.10 |
) |
(5) |
$ |
(2.00 |
) |
Loss per common share attributable to |
|
$ |
(0.36 |
) |
(5) |
$ |
(0.63 |
) |
|
$ |
(1.00 |
) |
|
|
$ |
(5.10 |
) |
(5) |
$ |
(2.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-GAAP Loss per common share attributable to ADTRAN – basic |
|
$ |
(0.05 |
) |
(5) |
$ |
(0.12 |
) |
|
$ |
(0.18 |
) |
|
|
$ |
(0.36 |
) |
(5) |
$ |
(0.42 |
) |
Non-GAAP Loss per common share attributable to ADTRAN – diluted |
|
$ |
(0.05 |
) |
(5) |
$ |
(0.12 |
) |
|
$ |
(0.18 |
) |
|
|
$ |
(0.36 |
) |
(5) |
$ |
(0.42 |
) |
(1) Represents the non-controlling interest portion of the Company's ownership of Adtran Networks pre-DPLTA and the annual recurring compensation earned by redeemable non-controlling interests and accrued by the Company post-DPLTA. |
(2) Includes non-cash change in fair value of equity investments held in deferred compensation plans offered to certain employees. |
(3) Includes amortization of actuarial losses related to the Company's pension plan for employees in certain foreign countries. |
(4) Represents the tax effect of non-GAAP adjustments. Beginning in period ending |
(5) Loss per common share attributable to |
Supplemental Information Reconciliation of Preliminary Net Cash Provided By (Used In) Operating Activities to Preliminary Free Cash Flow (Unaudited) (In thousands) |
|||||||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2024 |
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
||||||||||
|
|
$ |
42,030 |
|
|
$ |
19,898 |
|
|
$ |
6,846 |
|
|
|
$ |
98,526 |
|
|
$ |
(29,314 |
) |
Purchases of property, plant and equipment(1) |
|
|
(18,814 |
) |
|
|
(15,995 |
) |
|
|
(13,556 |
) |
|
|
|
(48,183 |
) |
|
|
(33,674 |
) |
Free cash flow |
|
$ |
23,216 |
|
|
$ |
3,903 |
|
|
$ |
(6,710 |
) |
|
|
$ |
50,343 |
|
|
$ |
(62,988 |
) |
(1) Purchases related to capital expenditures. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241106734785/en/
For media
+44 1904 699 358
public.relations@adtran.com
For investors
+1 650 743 7948
investor.relations@adtran.com
Source: