ADTRAN Holdings, Inc. reports preliminary fourth quarter and full-year 2024 financial results
-
Revenue:
$242.9 million , up 7% sequentially and above the mid-point of outlook. - Gross margin: GAAP gross margin: 37.6%; non-GAAP gross margin: 42.0%.
- Operating margin: improved sequentially on a GAAP and non-GAAP basis, above the mid-point of outlook.
-
GAAP diluted loss per share of
$0.58 ; non-GAAP diluted earnings per share$0.00 .
Adtran Holdings’ Chairman and Chief Executive Officer
Business outlook1
For the first quarter of 2025, the Company expects revenue to be within a range of
1 Non-GAAP operating margin (which is calculated as non-GAAP operating income (loss) divided by revenue) is a non-GAAP financial measure. The Company has provided first quarter 2025 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.
Conference call
The Company will hold a conference call to discuss its preliminary fourth quarter 2024 results on
An online replay of the Company’s conference call, as well as the transcript of the call, will be available on the Investor Relations site https://investors.adtran.com/ shortly 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.
Upcoming conference schedule
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 income attributable to the non-controlling interest, net loss attributable to the Company, 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
Published by
www.adtran.com
Condensed Consolidated Balance Sheets (Preliminary, Unaudited) (In thousands) |
|||||||||
ASSETS |
|
|
|
|
|
||||
Current Assets |
|
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
77,567 |
|
|
$ |
87,167 |
|
|
Accounts receivable, net |
|
|
178,030 |
|
|
|
216,445 |
|
|
Other receivables |
|
|
9,775 |
|
|
|
17,450 |
|
|
Income tax receivable |
|
|
4,355 |
|
|
|
7,933 |
|
|
Inventory, net |
|
|
269,337 |
|
|
|
362,295 |
|
|
Assets held for sale |
|
|
11,901 |
|
|
|
— |
|
|
Prepaid expenses and other current assets |
|
|
58,534 |
|
|
|
45,566 |
|
|
Total Current Assets |
|
|
609,499 |
|
|
|
736,856 |
|
|
Property, plant and equipment, net |
|
|
102,942 |
|
|
|
123,020 |
|
|
Deferred tax assets, net |
|
|
17,826 |
|
|
|
25,787 |
|
|
|
|
|
52,918 |
|
|
|
353,415 |
|
|
Intangibles, net |
|
|
284,893 |
|
|
|
327,985 |
|
|
Other non-current assets |
|
|
78,128 |
|
|
|
87,706 |
|
|
Long-term investments |
|
|
32,060 |
|
|
|
27,743 |
|
|
Total Assets |
|
$ |
1,178,266 |
|
|
$ |
1,682,512 |
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
||||
Current Liabilities |
|
|
|
|
|
||||
Accounts payable |
|
$ |
170,451 |
|
|
$ |
162,922 |
|
|
Unearned revenue |
|
|
52,701 |
|
|
|
46,731 |
|
|
Accrued expenses and other liabilities |
|
|
35,704 |
|
|
|
36,204 |
|
|
Accrued wages and benefits |
|
|
32,853 |
|
|
|
27,030 |
|
|
Income tax payable, net |
|
|
830 |
|
|
|
5,221 |
|
|
Total Current Liabilities |
|
|
292,539 |
|
|
|
278,108 |
|
|
Non-current revolving credit agreement outstanding |
|
|
189,576 |
|
|
|
195,000 |
|
|
Deferred tax liabilities |
|
|
30,690 |
|
|
|
35,655 |
|
|
Non-current unearned revenue |
|
|
22,065 |
|
|
|
25,109 |
|
|
Non-current pension liability |
|
|
8,983 |
|
|
|
12,543 |
|
|
Deferred compensation liability |
|
|
33,203 |
|
|
|
29,039 |
|
|
Non-current lease obligations |
|
|
25,925 |
|
|
|
31,420 |
|
|
Other non-current liabilities |
|
|
17,928 |
|
|
|
28,657 |
|
|
Total Liabilities |
|
|
620,909 |
|
|
|
635,531 |
|
|
Redeemable Non-Controlling Interest |
|
|
422,943 |
|
|
|
442,152 |
|
|
Equity |
|
|
|
|
|
||||
Common stock |
|
|
795 |
|
|
|
790 |
|
|
Additional paid-in capital |
|
|
808,913 |
|
|
|
795,304 |
|
|
Accumulated other comprehensive income |
|
|
10,897 |
|
|
|
47,465 |
|
|
Retained deficit |
|
|
(680,993 |
) |
|
|
(232,905 |
) |
|
|
|
|
(5,198 |
) |
|
|
(5,825 |
) |
|
Total Equity |
|
|
134,414 |
|
|
|
604,829 |
|
|
Total Liabilities and Equity |
|
$ |
1,178,266 |
|
|
$ |
1,682,512 |
|
|
Condensed Consolidated Statements of Loss (Preliminary, Unaudited) (In thousands, except per share amounts) |
||||||||||||||||
|
||||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Revenue |
|
|
|
|
|
|
|
|
||||||||
Network Solutions |
|
$ |
197,009 |
|
|
$ |
180,405 |
|
|
$ |
738,964 |
|
|
$ |
974,389 |
|
Services & Support |
|
|
45,843 |
|
|
|
45,074 |
|
|
|
183,756 |
|
|
|
174,711 |
|
Total Revenue |
|
|
242,852 |
|
|
|
225,479 |
|
|
|
922,720 |
|
|
|
1,149,100 |
|
Cost of Revenue |
|
|
|
|
|
|
|
|
||||||||
Network Solutions |
|
|
134,184 |
|
|
|
126,248 |
|
|
|
511,070 |
|
|
|
722,582 |
|
Network Solutions - charges and inventory write-down |
|
|
— |
|
|
|
3,270 |
|
|
|
8,597 |
|
|
|
24,313 |
|
Services & Support |
|
|
17,435 |
|
|
|
17,496 |
|
|
|
72,739 |
|
|
|
69,142 |
|
Total Cost of Revenue |
|
|
151,619 |
|
|
|
147,014 |
|
|
|
592,406 |
|
|
|
816,037 |
|
Gross Profit |
|
|
91,233 |
|
|
|
78,465 |
|
|
|
330,314 |
|
|
|
333,063 |
|
Selling, general and administrative expenses |
|
|
57,156 |
|
|
|
61,262 |
|
|
|
233,369 |
|
|
|
258,149 |
|
Research and development expenses |
|
|
49,209 |
|
|
|
54,818 |
|
|
|
221,463 |
|
|
|
258,311 |
|
|
|
|
— |
|
|
|
— |
|
|
|
292,583 |
|
|
|
37,874 |
|
Operating Loss |
|
|
(15,132 |
) |
|
|
(37,615 |
) |
|
|
(417,101 |
) |
|
|
(221,271 |
) |
Interest and dividend income |
|
|
1,631 |
|
|
|
1,157 |
|
|
|
3,058 |
|
|
|
2,340 |
|
Interest expense |
|
|
(4,870 |
) |
|
|
(4,441 |
) |
|
|
(22,053 |
) |
|
|
(16,299 |
) |
Net investment (loss) gain |
|
|
(920 |
) |
|
|
1,683 |
|
|
|
3,587 |
|
|
|
2,754 |
|
Other income (expense), net |
|
|
687 |
|
|
|
(3,448 |
) |
|
|
246 |
|
|
|
1,266 |
|
Loss Before Income Taxes |
|
|
(18,604 |
) |
|
|
(42,664 |
) |
|
|
(432,263 |
) |
|
|
(231,210 |
) |
Income tax expense |
|
|
(24,906 |
) |
|
|
(64,632 |
) |
|
|
(8,785 |
) |
|
|
(28,133 |
) |
Net Loss |
|
$ |
(43,510 |
) |
|
$ |
(107,296 |
) |
|
$ |
(441,048 |
) |
|
$ |
(259,343 |
) |
Net Income attributable to non-controlling interest |
|
|
2,406 |
|
|
|
2,566 |
|
|
|
9,824 |
|
|
|
6,946 |
|
Net Loss attributable to |
|
$ |
(45,916 |
) |
|
$ |
(109,862 |
) |
|
$ |
(450,872 |
) |
|
$ |
(266,289 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding – basic |
|
|
79,091 |
|
|
|
78,530 |
|
|
|
78,928 |
|
|
|
78,416 |
|
Weighted average shares outstanding – diluted |
|
|
79,091 |
|
|
|
78,530 |
|
|
|
78,928 |
|
|
|
78,416 |
|
|
|
|
|
|
|
|
|
|
||||||||
Loss per common share attributable to |
|
$ |
(0.58 |
) |
(1) |
$ |
(1.40 |
) |
|
$ |
(5.67 |
) |
(1) |
$ |
(3.39 |
) |
Loss per common share attributable to |
|
$ |
(0.58 |
) |
(1) |
$ |
(1.40 |
) |
|
$ |
(5.67 |
) |
(1) |
$ |
(3.39 |
) |
(1) Loss per common share attributable to
Condensed Consolidated Statements of Cash Flows
(Preliminary, Unaudited) (In thousands) |
||||||||
|
|
Twelve Months Ended
|
||||||
|
|
2024 |
|
2023 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net Loss |
|
$ |
(441,048 |
) |
|
$ |
(259,343 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
|
90,985 |
|
|
|
112,949 |
|
|
|
|
292,583 |
|
|
|
37,874 |
|
Amortization of debt issuance cost |
|
|
3,950 |
|
|
|
862 |
|
Accretion on available-for-sale investments, net |
|
|
— |
|
|
|
(22 |
) |
Gain on investments |
|
|
(5,030 |
) |
|
|
(2,900 |
) |
Net loss on disposal of property, plant and equipment |
|
|
1,371 |
|
|
|
458 |
|
Stock-based compensation expense |
|
|
15,342 |
|
|
|
16,016 |
|
Deferred income taxes |
|
|
2,247 |
|
|
|
15,558 |
|
Inventory write down |
|
|
4,135 |
|
|
|
24,313 |
|
Inventory reserves |
|
|
3,980 |
|
|
|
25,546 |
|
Other, net |
|
|
— |
|
|
|
(2,942 |
) |
Change in operating assets and liabilities: |
|
|
|
|
||||
Accounts receivable, net |
|
|
46,108 |
|
|
|
65,612 |
|
Other receivables |
|
|
10,713 |
|
|
|
10,315 |
|
Income taxes receivable |
|
|
648 |
|
|
|
(2,637 |
) |
Inventory |
|
|
75,171 |
|
|
|
20,537 |
|
Prepaid expenses other current assets and other assets |
|
|
(10,718 |
) |
|
|
(29,883 |
) |
Accounts payable |
|
|
11,784 |
|
|
|
(91,907 |
) |
Accrued expenses and other liabilities |
|
|
5,519 |
|
|
|
17,929 |
|
Income taxes payable, net |
|
|
(4,670 |
) |
|
|
(3,939 |
) |
Net cash provided by (used in) operating activities |
|
|
103,070 |
|
|
|
(45,604 |
) |
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of property, plant and equipment |
|
|
(32,454 |
) |
|
|
(43,121 |
) |
Purchases of intangibles - developed technology |
|
|
(30,671 |
) |
|
|
— |
|
Proceeds from sales and maturities of available-for-sale investments |
|
|
1,240 |
|
|
|
10,567 |
|
Purchases of available-for-sale investments |
|
|
(268 |
) |
|
|
(868 |
) |
(Payments) Proceeds from beneficial interests in securitized accounts receivable |
|
|
(55 |
) |
|
|
1,218 |
|
Net cash used in investing activities |
|
|
(62,208 |
) |
|
|
(32,204 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Tax withholdings related to stock-based compensation settlements |
|
|
(1,143 |
) |
|
|
(6,458 |
) |
Proceeds from stock option exercises |
|
|
824 |
|
|
|
540 |
|
Dividend payments |
|
|
— |
|
|
|
(21,237 |
) |
Proceeds from receivables purchase agreement |
|
|
68,556 |
|
|
|
14,099 |
|
Repayments on receivables purchase agreement |
|
|
(83,772 |
) |
|
|
— |
|
Proceeds from draw on revolving credit agreements |
|
|
26,000 |
|
|
|
163,733 |
|
Repayment of revolving credit agreements |
|
|
(31,000 |
) |
|
|
(64,987 |
) |
Redemption of redeemable non-controlling interest |
|
|
(17,398 |
) |
|
|
(1,224 |
) |
Payment of annual recurring compensation to non-controlling interest |
|
|
(10,084 |
) |
|
|
— |
|
Payment of debt issuance cost |
|
|
(1,994 |
) |
|
|
(708 |
) |
Repayment of notes payable |
|
|
— |
|
|
|
(24,891 |
) |
Net cash (used in) provided by financing activities |
|
|
(50,011 |
) |
|
|
58,867 |
|
Net decrease in cash and cash equivalents |
|
|
(9,149 |
) |
|
|
(18,941 |
) |
Effect of exchange rate changes |
|
|
(451 |
) |
|
|
(2,536 |
) |
Cash and cash equivalents, beginning of year |
|
|
87,167 |
|
|
|
108,644 |
|
Cash and cash equivalents, end of year |
|
$ |
77,567 |
|
|
$ |
87,167 |
|
|
|
|
|
|
||||
Supplemental disclosure of cash financing activities |
|
|
|
|
||||
Cash paid for interest |
|
$ |
20,884 |
|
|
$ |
12,596 |
|
Cash paid for income taxes |
|
$ |
10,384 |
|
|
$ |
18,552 |
|
Cash used in operating activities related to operating leases |
|
$ |
9,274 |
|
|
$ |
9,682 |
|
Supplemental disclosure of non-cash investing activities |
|
|
|
|
||||
Right-of-use assets obtained in exchange for lease obligations |
|
$ |
5,317 |
|
|
$ |
17,865 |
|
Purchases of property, plant and equipment included in accounts payable |
|
$ |
2,635 |
|
|
$ |
1,298 |
|
Redemption of redeemable non-controlling interest |
|
$ |
2,986 |
|
|
$ |
371 |
|
Supplemental Information Reconciliation of Preliminary Gross Profit and Preliminary Gross Margin to Preliminary Non-GAAP Gross Profit and Preliminary Non-GAAP Gross Margin (Unaudited) (In thousands) |
|||||||||||||||||||||
|
|
Three Months Ended |
|
|
Twelve Months Ended |
||||||||||||||||
|
|
2024 |
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
||||||||||
Total Revenue |
|
$ |
242,852 |
|
|
$ |
227,704 |
|
|
$ |
225,479 |
|
|
|
$ |
922,720 |
|
|
$ |
1,149,100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of Revenue |
|
$ |
151,619 |
|
|
$ |
142,453 |
|
|
$ |
147,014 |
|
|
|
$ |
592,406 |
|
|
$ |
816,037 |
|
Acquisition-related expenses, amortization and adjustments(1) |
|
|
(9,980 |
) |
|
|
(10,276 |
) |
|
|
(10,048 |
) |
|
|
|
(40,497 |
) |
|
|
(89,602 |
) |
Stock-based compensation expense |
|
|
(317 |
) |
|
|
(270 |
) |
|
|
(440 |
) |
|
|
|
(1,142 |
) |
|
|
(1,294 |
) |
Restructuring expenses(2) |
|
|
(538 |
) |
|
|
(7 |
) |
|
|
(5,517 |
) |
|
|
|
(14,580 |
) |
|
|
(27,223 |
) |
Integration expenses(3) |
|
|
123 |
|
|
|
(34 |
) |
|
|
39 |
|
|
|
|
19 |
|
|
|
(115 |
) |
Non-GAAP Cost of Revenue |
|
$ |
140,907 |
|
|
$ |
131,866 |
|
|
$ |
131,048 |
|
|
|
$ |
536,206 |
|
|
$ |
697,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross Profit |
|
$ |
91,233 |
|
|
$ |
85,251 |
|
|
$ |
78,465 |
|
|
|
$ |
330,314 |
|
|
$ |
333,063 |
|
Non-GAAP Gross Profit |
|
$ |
101,945 |
|
|
$ |
95,838 |
|
|
$ |
94,431 |
|
|
|
$ |
386,514 |
|
|
$ |
451,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross Margin |
|
|
37.6 |
% |
|
|
37.4 |
% |
|
|
34.8 |
% |
|
|
|
35.8 |
% |
|
|
29.0 |
% |
Non-GAAP Gross Margin |
|
|
42.0 |
% |
|
|
42.1 |
% |
|
|
41.9 |
% |
|
|
|
41.9 |
% |
|
|
39.3 |
% |
(1) Includes intangible amortization of backlog, inventory fair value adjustments, developed technology, customer relationships, and trade names acquired in connection with business combinations. We incur charges relating to the amortization of intangible assets and exclude these charges for purposes of calculating our non-GAAP measures. Such charges are significantly impacted by the timing and magnitude of our acquisitions. We exclude these charges for the purpose of calculating our non-GAAP measures, primarily because they are noncash expenses and our internal benchmarking analyses evidence that many industry participants and peers present non-GAAP financial measures excluding intangible asset amortization. Although this does not directly affect our cash position, the loss in value of intangible assets over time can have a material impact on the equivalent GAAP earnings measure.
(2) Includes expenses for restructuring program designed to optimize the assets and business processes following the business combination with Adtran Networks SE. 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 SE.
Supplemental Information Reconciliation of Preliminary Operating Expenses to Preliminary Non-GAAP Operating Expenses (Unaudited) (In thousands) |
||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||||||||||
|
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
||||||||||
Operating Expenses |
$ |
106,365 |
|
|
$ |
109,235 |
|
|
$ |
116,080 |
|
|
$ |
747,415 |
|
|
$ |
554,334 |
|
|
Acquisition-related expenses, amortization and adjustments (1) |
|
(5,294 |
) |
(2) |
|
(5,054 |
) |
(7) |
|
(4,150 |
) |
(11) |
|
(22,462 |
) |
(15) |
|
(17,666 |
) |
(20) |
Stock-based compensation expense |
|
(3,351 |
) |
(3) |
|
(3,126 |
) |
(8) |
|
(3,181 |
) |
(12) |
|
(13,245 |
) |
(16) |
|
(13,864 |
) |
(21) |
Restructuring expenses |
|
(3,567 |
) |
(4) |
|
(5,930 |
) |
(9) |
|
(7,859 |
) |
(13) |
|
(30,101 |
) |
(17) |
|
(19,331 |
) |
(22) |
Integration expenses |
|
(587 |
) |
(5) |
|
(333 |
) |
(10) |
|
(1,928 |
) |
(14) |
|
(1,930 |
) |
(18) |
|
(4,825 |
) |
(23) |
Deferred compensation adjustments(6) |
|
451 |
|
|
|
(1,471 |
) |
|
|
(1,324 |
) |
|
|
(3,808 |
) |
|
|
390 |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(292,583 |
) |
(19) |
|
(37,874 |
) |
(24) |
Non-GAAP Operating Expenses |
$ |
94,017 |
|
|
$ |
93,321 |
|
|
$ |
97,638 |
|
|
$ |
383,286 |
|
|
$ |
461,164 |
|
|
(1) We incur charges relating to the amortization of intangible assets and exclude these charges for purposes of calculating our non-GAAP measures. Such charges are significantly impacted by the timing and magnitude of our acquisitions. We exclude these charges for the purpose of calculating our non-GAAP measures, primarily because they are noncash expenses and our internal benchmarking analyses evidence that many industry participants and peers present non-GAAP financial measures excluding intangible asset amortization. Although this does not directly affect our cash position, the loss in value of intangible assets over time can have a material impact on the equivalent GAAP earnings measure.
(2) Includes
(3)
(4)
(5)
(6) Includes non-cash change in fair value of equity investments held in the
(7) Includes
(8)
(9)
(10)
(11) Includes intangible amortization of developed technology, customer relationships, and trade names acquired in connection with business combinations, of which
(12)
(13)
(14)
(15) Includes
(16)
(17)
(18)
(19) 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.
(20) Includes intangible amortization of developed technology, customer relationships, and trade names acquired in connection with business combinations, of which
(21)
(22)
(23)
(24) Includes non-cash goodwill impairment charge related to our Services and Support reporting unit. The impairment primarily resulted from a decrease in projected revenue growth rates and EBITDA margins.
Supplemental Information Reconciliation of Preliminary Operating Loss to Preliminary Non-GAAP Operating Income (Loss) (Unaudited) (In thousands) |
||||||||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Loss |
$ |
(15,132 |
) |
|
$ |
(23,984 |
) |
|
$ |
(37,615 |
) |
|
$ |
(417,101 |
) |
|
$ |
(221,271 |
) |
|
Acquisition related expenses, amortizations and adjustments(1) |
|
15,274 |
|
|
|
15,330 |
|
|
|
14,198 |
|
|
|
62,959 |
|
|
|
107,267 |
|
|
Stock-based compensation expense |
|
3,668 |
|
|
|
3,396 |
|
|
|
3,621 |
|
|
|
14,387 |
|
|
|
15,158 |
|
|
Restructuring expenses(2) |
|
4,105 |
|
|
|
5,936 |
|
|
|
13,376 |
|
|
|
44,681 |
|
|
|
46,554 |
|
|
Integration expenses(3) |
|
464 |
|
|
|
367 |
|
|
|
1,890 |
|
|
|
1,911 |
|
|
|
4,941 |
|
|
Deferred compensation adjustments(4) |
|
(451 |
) |
|
|
1,471 |
|
|
|
1,324 |
|
|
|
3,808 |
|
|
|
(390 |
) |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
292,583 |
|
(5) |
|
37,874 |
|
(6) |
Non-GAAP Operating Income (Loss) |
$ |
7,928 |
|
|
$ |
2,516 |
|
|
$ |
(3,206 |
) |
|
$ |
3,228 |
|
|
$ |
(9,867 |
) |
|
(1) Includes intangible amortization of backlog, inventory fair value adjustments, developed technology, customer relationships, and trade names acquired in connection with business combinations. We incur charges relating to the amortization of intangible assets and exclude these charges for purposes of calculating our non-GAAP measures. Such charges are significantly impacted by the timing and magnitude of our acquisitions. We exclude these charges for the purpose of calculating our non-GAAP measures, primarily because they are noncash expenses and our internal benchmarking analyses evidence that many industry participants and peers present non-GAAP financial measures excluding intangible asset amortization. Although this does not directly affect our cash position, the loss in value of intangible assets over time can have a material impact on the equivalent GAAP earnings measure.
(2) Includes expenses for restructuring program designed to optimize the assets and business processes following the business combination with Adtran Networks SE. The restructuring program commenced upon the closing of the business combination with Adtran Networks SE and was substantially completed in late 2024. Additionally, as part of the Business Efficiency Program, management determined to close a facility in
(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 SE. Includes fees incurred for the expansion of internal controls at Adtran Networks SE 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 elevated customer inventory adjustments.
(6) Non-cash goodwill impairment charge related to our Services and Support reporting unit. The impairment primarily resulted from a decrease in projected revenue growth rates and EBITDA margins.
Supplemental Information Reconciliation of Preliminary Other Expense to Preliminary Non-GAAP Other Expense (Unaudited) (In thousands) |
|||||||||||||||||||||
|
|
Three Months Ended |
|
|
Twelve Months Ended |
||||||||||||||||
|
|
2024 |
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
||||||||||
Interest and dividend income |
|
$ |
1,631 |
|
|
$ |
664 |
|
|
$ |
1,157 |
|
|
|
$ |
3,058 |
|
|
$ |
2,340 |
|
Interest expense |
|
|
(4,870 |
) |
|
|
(5,679 |
) |
|
|
(4,441 |
) |
|
|
|
(22,053 |
) |
|
|
(16,299 |
) |
Net investment (loss) gain |
|
|
(920 |
) |
|
|
1,382 |
|
|
|
1,683 |
|
|
|
|
3,587 |
|
|
|
2,754 |
|
Other income (expense), net |
|
|
687 |
|
|
|
(850 |
) |
|
|
(3,448 |
) |
|
|
|
246 |
|
|
|
1,266 |
|
Total Other Expense |
|
$ |
(3,472 |
) |
|
$ |
(4,483 |
) |
|
$ |
(5,049 |
) |
|
|
$ |
(15,162 |
) |
|
$ |
(9,939 |
) |
Deferred compensation adjustments (1) |
|
|
1,090 |
|
|
|
(1,294 |
) |
|
|
(1,590 |
) |
|
|
|
(3,539 |
) |
|
|
(2,977 |
) |
Pension expense (2) |
|
|
7 |
|
|
|
7 |
|
|
|
6 |
|
|
|
|
28 |
|
|
|
26 |
|
Non-GAAP Other Expense |
|
$ |
(2,375 |
) |
|
$ |
(5,770 |
) |
|
$ |
(6,633 |
) |
|
|
$ |
(18,673 |
) |
|
$ |
(12,890 |
) |
(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 Income (Loss) 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 Income (Loss) attributable to
Preliminary Non-GAAP Earnings (Loss) per Common Share attributable to (Unaudited) (In thousands, except per share amounts) |
||||||||||||||||||||||
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
||||||||||||||||
|
|
2024 |
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|
||||||||||
Net Loss attributable to |
|
$ |
(45,911 |
) |
|
$ |
(28,263 |
) |
|
$ |
(109,592 |
) |
|
|
$ |
(447,886 |
) |
|
$ |
(266,289 |
) |
|
Effect of redemption of RNCI(1) |
|
|
(5 |
) |
|
|
(2,976 |
) |
|
|
— |
|
|
|
|
(2,986 |
) |
|
|
— |
|
|
Net Loss attributable to |
|
$ |
(45,916 |
) |
|
$ |
(31,239 |
) |
|
$ |
(109,592 |
) |
|
|
$ |
(450,872 |
) |
|
$ |
(266,289 |
) |
|
Net Income attributable to non-controlling interest(2) |
|
|
2,407 |
|
|
|
2,382 |
|
|
|
2,566 |
|
|
|
|
9,824 |
|
|
|
6,946 |
|
|
Net Loss inclusive of non-controlling interest |
|
$ |
(43,509 |
) |
|
$ |
(28,857 |
) |
|
$ |
(107,026 |
) |
|
|
$ |
(441,048 |
) |
|
$ |
(259,343 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Acquisition related expenses, amortization and adjustments (3) |
|
|
15,274 |
|
|
|
15,330 |
|
|
|
14,198 |
|
|
|
|
62,959 |
|
|
|
107,267 |
|
|
Stock-based compensation expense |
|
|
3,668 |
|
|
|
3,396 |
|
|
|
3,621 |
|
|
|
|
14,387 |
|
|
|
15,158 |
|
|
Deferred compensation adjustments(4) |
|
|
639 |
|
|
|
177 |
|
|
|
(267 |
) |
|
|
|
269 |
|
|
|
(3,368 |
) |
|
Pension adjustments(5) |
|
|
7 |
|
|
|
7 |
|
|
|
6 |
|
|
|
|
28 |
|
|
|
26 |
|
|
Restructuring expenses(6) |
|
|
4,105 |
|
|
|
5,936 |
|
|
|
13,376 |
|
|
|
|
44,681 |
|
|
|
46,554 |
|
|
Integration expenses(7) |
|
|
464 |
|
|
|
367 |
|
|
|
1,890 |
|
|
|
|
1,911 |
|
|
|
4,941 |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
292,583 |
|
|
|
37,874 |
|
|
Tax effect of adjustments to net loss(8) |
|
|
21,804 |
|
|
|
(712 |
) |
|
|
62,221 |
|
|
|
2,782 |
|
|
|
12,076 |
|
||
Non-GAAP Net Income (Loss) inclusive of non-controlling interest |
|
$ |
2,451 |
|
|
$ |
(4,356 |
) |
|
$ |
(11,981 |
) |
|
|
$ |
(21,448 |
) |
|
$ |
(38,815 |
) |
|
Net Income attributable to non-controlling interest(2) |
|
|
2,407 |
|
|
|
2,382 |
|
|
|
2,566 |
|
|
|
|
9,824 |
|
|
|
8,475 |
|
|
Non-GAAP Net Income (Loss) attributable to |
|
$ |
45 |
|
|
$ |
(6,738 |
) |
|
$ |
(14,547 |
) |
|
|
$ |
(31,272 |
) |
|
$ |
(47,290 |
) |
|
Effect of redemption of RNCI (1) |
|
|
5 |
|
|
|
2,976 |
|
|
|
— |
|
|
|
|
2,986 |
|
|
|
— |
|
|
Non-GAAP Net Income (Loss) attributable to |
|
$ |
50 |
|
|
$ |
(3,762 |
) |
|
$ |
(14,547 |
) |
|
|
$ |
(28,286 |
) |
|
$ |
(47,290 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
GAAP Net Income attributable to non-controlling interest (2) |
|
$ |
2,407 |
|
|
$ |
2,382 |
|
|
$ |
2,566 |
|
|
|
$ |
9,824 |
|
|
$ |
6,946 |
|
|
Acquisition related expenses, amortizations and adjustments(3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
1,457 |
|
|
Restructuring expenses(6) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
29 |
|
|
Integration expenses(7) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
6 |
|
|
Stock-based compensation expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
37 |
|
|
Pension adjustments(5) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
Non-GAAP Net Income attributable to non-controlling interest (2) |
|
$ |
2,407 |
|
|
$ |
2,382 |
|
|
$ |
2,566 |
|
|
|
$ |
9,824 |
|
|
$ |
8,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average shares outstanding – basic |
|
|
79,091 |
|
|
|
78,952 |
|
|
|
78,530 |
|
|
|
|
78,928 |
|
|
|
78,416 |
|
|
Weighted average shares outstanding – diluted |
|
|
79,091 |
|
|
|
78,952 |
|
|
|
78,530 |
|
|
|
|
78,928 |
|
|
|
78,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss per common share attributable to |
|
$ |
(0.58 |
) |
|
$ |
(0.36 |
) |
|
$ |
(1.40 |
) |
|
|
$ |
(5.67 |
) |
|
$ |
(3.39 |
) |
|
Loss per common share attributable to |
|
$ |
(0.58 |
) |
|
$ |
(0.36 |
) |
|
$ |
(1.40 |
) |
|
|
$ |
(5.67 |
) |
|
$ |
(3.39 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-GAAP Earnings (Loss) per common share attributable to |
|
$ |
0.00 |
|
|
$ |
(0.05 |
) |
|
$ |
(0.19 |
) |
|
|
$ |
(0.36 |
) |
|
$ |
(0.60 |
) |
|
Non-GAAP Earnings (Loss) per common share attributable to |
|
$ |
0.00 |
|
|
$ |
(0.05 |
) |
|
$ |
(0.19 |
) |
|
|
$ |
(0.36 |
) |
|
$ |
(0.60 |
) |
|
(1) Loss per common share attributable to
(2) 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.
(3) We incur charges relating to the amortization of intangible assets and exclude these charges for purposes of calculating our non-GAAP measures. Such charges are significantly impacted by the timing and magnitude of our acquisitions. We exclude these charges for the purpose of calculating our non-GAAP measures, primarily because they are noncash expenses and our internal benchmarking analyses evidence that many industry participants and peers present non-GAAP financial measures excluding intangible asset amortization. Although this does not directly affect our cash position, the loss in value of intangible assets over time can have a material impact on the equivalent GAAP earnings measure.
(4) Includes non-cash change in fair value of equity investments held in deferred compensation plans offered to certain employees.
(5) Includes amortization of actuarial losses related to the Company's pension plan for employees in certain foreign countries.
(6) Includes expenses for restructuring program designed to optimize the assets and business processes following the business combination with Adtran Networks SE. The restructuring program commenced upon the closing of the business combination with Adtran Networks SE and was substantially completed in late 2024. Additionally, as part of the Business Efficiency Program, management determined to close a facility in
(7) 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 SE.
(8) Represents the tax effect of non-GAAP adjustments. Beginning in the period ended
Supplemental Information Reconciliation of Preliminary Net Cash Provided By (Used In) Operating Activities to Preliminary Free Cash Flow (Unaudited) (In thousands) |
|||||||||||||||||||||
|
|
Three Months Ended |
|
|
Twelve Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2024 |
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
||||||||||
|
|
$ |
4,544 |
|
|
$ |
42,030 |
|
|
$ |
(16,290 |
) |
|
|
$ |
103,070 |
|
|
$ |
(45,604 |
) |
Purchases of property, plant and equipment and developed technologies(1) |
|
|
(14,942 |
) |
|
|
(18,814 |
) |
|
|
(9,447 |
) |
|
|
|
(63,125 |
) |
|
|
(43,121 |
) |
Free cash flow |
|
$ |
(10,398 |
) |
|
$ |
23,216 |
|
|
$ |
(25,737 |
) |
|
|
$ |
39,945 |
|
|
$ |
(88,725 |
) |
(1) Purchases related to capital expenditures and developed technologies.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250226015068/en/
For media
+44 1904 699 358
public.relations@adtran.com
For investors
+1 256 963 6305
investor.relations@adtran.com
Source: